{ "schema": "annalist.dataset/0.1", "company": { "id": "palo-alto-networks", "name": "Palo Alto Networks, Inc.", "country": "US", "template": "corporate", "cik": "0001327567", "tickers": [ "PANW" ], "entity_name": "Palo Alto Networks, Inc", "fiscal_year_end": "0731", "sic": "3577", "sic_description": "Computer Peripheral Equipment, NEC", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q4", "period_end": "2026-07-31", "release_date": "2026-09-10" }, "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": 2021, "latest_period": "FY2026 Q4", "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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-08-01", "end": "2020-10-31", "values": { "revenue": 946000000.0, "cost_of_revenue": 277800000.0, "gross_profit": 668200000.0, "rnd": 237400000.0, "sga": null, "operating_income": -44500000.0, "interest_expense": 40200000.0, "pretax_income": -82300000.0, "income_tax": 9900000.0, "net_income_incl_nci": null, "net_income": -92200000.0, "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-Q:0001327567-21-000040" ], "value_sources": { "revenue": [ "10-Q:0001327567-21-000040" ], "cost_of_revenue": [ "10-Q:0001327567-21-000040" ], "gross_profit": [ "10-Q:0001327567-21-000040" ], "rnd": [ "10-Q:0001327567-21-000040" ], "operating_income": [ "10-Q:0001327567-21-000040" ], "interest_expense": [ "10-Q:0001327567-21-000040" ], "pretax_income": [ "10-Q:0001327567-21-000040" ], "income_tax": [ "10-Q:0001327567-21-000040" ], "net_income": [ "10-Q:0001327567-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-11-01", "end": "2021-01-31", "values": { "revenue": 1016900000.0, "cost_of_revenue": 307600000.0, "gross_profit": 709300000.0, "rnd": 266700000.0, "sga": null, "operating_income": -88800000.0, "interest_expense": 40700000.0, "pretax_income": -130000000.0, "income_tax": 12300000.0, "net_income_incl_nci": null, "net_income": -142300000.0, "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-Q:0001327567-22-000008" ], "value_sources": { "revenue": [ "10-Q:0001327567-22-000008" ], "cost_of_revenue": [ "10-Q:0001327567-22-000008" ], "gross_profit": [ "10-Q:0001327567-22-000008" ], "rnd": [ "10-Q:0001327567-22-000008" ], "operating_income": [ "10-Q:0001327567-22-000008" ], "interest_expense": [ "10-Q:0001327567-22-000008" ], "pretax_income": [ "10-Q:0001327567-22-000008" ], "income_tax": [ "10-Q:0001327567-22-000008" ], "net_income": [ "10-Q:0001327567-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-02-01", "end": "2021-04-30", "values": { "revenue": 1073900000.0, "cost_of_revenue": 330600000.0, "gross_profit": 743300000.0, "rnd": 311000000.0, "sga": null, "operating_income": -110400000.0, "interest_expense": 41000000.0, "pretax_income": -150400000.0, "income_tax": -5300000.0, "net_income_incl_nci": null, "net_income": -145100000.0, "net_income_common": null, "eps_basic": -1.5, "eps_diluted": -1.5, "shares_basic": 96900000.0, "shares_diluted": 96900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-22-000016" ], "value_sources": { "revenue": [ "10-Q:0001327567-22-000016" ], "cost_of_revenue": [ "10-Q:0001327567-22-000016" ], "gross_profit": [ "10-Q:0001327567-22-000016" ], "rnd": [ "10-Q:0001327567-22-000016" ], "operating_income": [ "10-Q:0001327567-22-000016" ], "interest_expense": [ "10-Q:0001327567-22-000016" ], "pretax_income": [ "10-Q:0001327567-22-000016" ], "income_tax": [ "10-Q:0001327567-22-000016" ], "net_income": [ "10-Q:0001327567-22-000016" ], "eps_basic": [ "10-Q:0001327567-22-000016" ], "eps_diluted": [ "10-Q:0001327567-22-000016" ], "shares_basic": [ "10-Q:0001327567-22-000016" ], "shares_diluted": [ "10-Q:0001327567-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-05-01", "end": "2021-07-31", "values": { "revenue": 1219300000.0, "cost_of_revenue": 358900000.0, "gross_profit": 860400000.0, "rnd": 325300000.0, "sga": null, "operating_income": -60400000.0, "interest_expense": 41400000.0, "pretax_income": -102300000.0, "income_tax": 17000000.0, "net_income_incl_nci": null, "net_income": -119300000.0, "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:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "value_sources": { "revenue": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "cost_of_revenue": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "gross_profit": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "rnd": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "operating_income": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "interest_expense": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "pretax_income": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "income_tax": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "net_income": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ] }, "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" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-08-01", "end": "2021-10-31", "values": { "revenue": 1247400000.0, "cost_of_revenue": 380600000.0, "gross_profit": 866800000.0, "rnd": 339500000.0, "sga": null, "operating_income": -82700000.0, "interest_expense": 6900000.0, "pretax_income": -91200000.0, "income_tax": 12400000.0, "net_income_incl_nci": null, "net_income": -103600000.0, "net_income_common": null, "eps_basic": -0.35, "eps_diluted": -0.35, "shares_basic": 292900000.0, "shares_diluted": 292900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-22-000038" ], "value_sources": { "revenue": [ "10-Q:0001327567-22-000038" ], "cost_of_revenue": [ "10-Q:0001327567-22-000038" ], "gross_profit": [ "10-Q:0001327567-22-000038" ], "rnd": [ "10-Q:0001327567-22-000038" ], "operating_income": [ "10-Q:0001327567-22-000038" ], "interest_expense": [ "10-Q:0001327567-22-000038" ], "pretax_income": [ "10-Q:0001327567-22-000038" ], "income_tax": [ "10-Q:0001327567-22-000038" ], "net_income": [ "10-Q:0001327567-22-000038" ], "eps_basic": [ "10-Q:0001327567-22-000038" ], "eps_diluted": [ "10-Q:0001327567-22-000038" ], "shares_basic": [ "10-Q:0001327567-22-000038" ], "shares_diluted": [ "10-Q:0001327567-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-11-01", "end": "2022-01-31", "values": { "revenue": 1316900000.0, "cost_of_revenue": 405300000.0, "gross_profit": 911600000.0, "rnd": 359000000.0, "sga": null, "operating_income": -73900000.0, "interest_expense": 6800000.0, "pretax_income": -80800000.0, "income_tax": 12700000.0, "net_income_incl_nci": null, "net_income": -93500000.0, "net_income_common": null, "eps_basic": -0.32, "eps_diluted": -0.32, "shares_basic": 294500000.0, "shares_diluted": 294500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-23-000006" ], "value_sources": { "revenue": [ "10-Q:0001327567-23-000006" ], "cost_of_revenue": [ "10-Q:0001327567-23-000006" ], "gross_profit": [ "10-Q:0001327567-23-000006" ], "rnd": [ "10-Q:0001327567-23-000006" ], "operating_income": [ "10-Q:0001327567-23-000006" ], "interest_expense": [ "10-Q:0001327567-23-000006" ], "pretax_income": [ "10-Q:0001327567-23-000006" ], "income_tax": [ "10-Q:0001327567-23-000006" ], "net_income": [ "10-Q:0001327567-23-000006" ], "eps_basic": [ "10-Q:0001327567-23-000006" ], "eps_diluted": [ "10-Q:0001327567-23-000006" ], "shares_basic": [ "10-Q:0001327567-23-000006" ], "shares_diluted": [ "10-Q:0001327567-23-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-02-01", "end": "2022-04-30", "values": { "revenue": 1386700000.0, "cost_of_revenue": 440500000.0, "gross_profit": 946200000.0, "rnd": 355400000.0, "sga": null, "operating_income": -47600000.0, "interest_expense": 6800000.0, "pretax_income": -52500000.0, "income_tax": 20700000.0, "net_income_incl_nci": null, "net_income": -73200000.0, "net_income_common": null, "eps_basic": -0.25, "eps_diluted": -0.25, "shares_basic": 296700000.0, "shares_diluted": 296700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-23-000014" ], "value_sources": { "revenue": [ "10-Q:0001327567-23-000014" ], "cost_of_revenue": [ "10-Q:0001327567-23-000014" ], "gross_profit": [ "10-Q:0001327567-23-000014" ], "rnd": [ "10-Q:0001327567-23-000014" ], "operating_income": [ "10-Q:0001327567-23-000014" ], "interest_expense": [ "10-Q:0001327567-23-000014" ], "pretax_income": [ "10-Q:0001327567-23-000014" ], "income_tax": [ "10-Q:0001327567-23-000014" ], "net_income": [ "10-Q:0001327567-23-000014" ], "eps_basic": [ "10-Q:0001327567-23-000014" ], "eps_diluted": [ "10-Q:0001327567-23-000014" ], "shares_basic": [ "10-Q:0001327567-23-000014" ], "shares_diluted": [ "10-Q:0001327567-23-000014" ] }, "comparison": { "eps_diluted": { "value": -0.74, "earlier": -1.5, "sources": [ "10-Q:0001327567-22-000016" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-05-01", "end": "2022-07-31", "values": { "revenue": 1550500000.0, "cost_of_revenue": 492300000.0, "gross_profit": 1058200000.0, "rnd": 363800000.0, "sga": null, "operating_income": 15400000.0, "interest_expense": 6900000.0, "pretax_income": 17300000.0, "income_tax": 14000000.0, "net_income_incl_nci": null, "net_income": 3300000.0, "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:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "value_sources": { "revenue": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "cost_of_revenue": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "gross_profit": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "rnd": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "operating_income": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "interest_expense": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "pretax_income": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "income_tax": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "net_income": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ] }, "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" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-08-01", "end": "2022-10-31", "values": { "revenue": 1563400000.0, "cost_of_revenue": 461900000.0, "gross_profit": 1101500000.0, "rnd": 371800000.0, "sga": null, "operating_income": 15200000.0, "interest_expense": 6800000.0, "pretax_income": 34400000.0, "income_tax": 14400000.0, "net_income_incl_nci": null, "net_income": 20000000.0, "net_income_common": null, "eps_basic": 0.07, "eps_diluted": 0.06, "shares_basic": 299800000.0, "shares_diluted": 338400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-23-000032" ], "value_sources": { "revenue": [ "10-Q:0001327567-23-000032" ], "cost_of_revenue": [ "10-Q:0001327567-23-000032" ], "gross_profit": [ "10-Q:0001327567-23-000032" ], "rnd": [ "10-Q:0001327567-23-000032" ], "operating_income": [ "10-Q:0001327567-23-000032" ], "interest_expense": [ "10-Q:0001327567-23-000032" ], "pretax_income": [ "10-Q:0001327567-23-000032" ], "income_tax": [ "10-Q:0001327567-23-000032" ], "net_income": [ "10-Q:0001327567-23-000032" ], "eps_basic": [ "10-Q:0001327567-23-000032" ], "eps_diluted": [ "10-Q:0001327567-23-000032" ], "shares_basic": [ "10-Q:0001327567-23-000032" ], "shares_diluted": [ "10-Q:0001327567-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-11-01", "end": "2023-01-31", "values": { "revenue": 1655100000.0, "cost_of_revenue": 466200000.0, "gross_profit": 1188900000.0, "rnd": 404100000.0, "sga": null, "operating_income": 39900000.0, "interest_expense": 6900000.0, "pretax_income": 84400000.0, "income_tax": 200000.0, "net_income_incl_nci": null, "net_income": 84200000.0, "net_income_common": null, "eps_basic": 0.28, "eps_diluted": 0.25, "shares_basic": 302300000.0, "shares_diluted": 331600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-24-000005" ], "value_sources": { "revenue": [ "10-Q:0001327567-24-000005" ], "cost_of_revenue": [ "10-Q:0001327567-24-000005" ], "gross_profit": [ "10-Q:0001327567-24-000005" ], "rnd": [ "10-Q:0001327567-24-000005" ], "operating_income": [ "10-Q:0001327567-24-000005" ], "interest_expense": [ "10-Q:0001327567-24-000005" ], "pretax_income": [ "10-Q:0001327567-24-000005" ], "income_tax": [ "10-Q:0001327567-24-000005" ], "net_income": [ "10-Q:0001327567-24-000005" ], "eps_basic": [ "10-Q:0001327567-24-000005" ], "eps_diluted": [ "10-Q:0001327567-24-000005" ], "shares_basic": [ "10-Q:0001327567-24-000005" ], "shares_diluted": [ "10-Q:0001327567-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-02-01", "end": "2023-04-30", "values": { "revenue": 1720900000.0, "cost_of_revenue": 474800000.0, "gross_profit": 1246100000.0, "rnd": 413700000.0, "sga": null, "operating_income": 78700000.0, "interest_expense": 7800000.0, "pretax_income": 131000000.0, "income_tax": 23200000.0, "net_income_incl_nci": null, "net_income": 107800000.0, "net_income_common": null, "eps_basic": 0.35, "eps_diluted": 0.31, "shares_basic": 303900000.0, "shares_diluted": 344700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-24-000017" ], "value_sources": { "revenue": [ "10-Q:0001327567-24-000017" ], "cost_of_revenue": [ "10-Q:0001327567-24-000017" ], "gross_profit": [ "10-Q:0001327567-24-000017" ], "rnd": [ "10-Q:0001327567-24-000017" ], "operating_income": [ "10-Q:0001327567-24-000017" ], "interest_expense": [ "10-Q:0001327567-24-000017" ], "pretax_income": [ "10-Q:0001327567-24-000017" ], "income_tax": [ "10-Q:0001327567-24-000017" ], "net_income": [ "10-Q:0001327567-24-000017" ], "eps_basic": [ "10-Q:0001327567-24-000017" ], "eps_diluted": [ "10-Q:0001327567-24-000017" ], "shares_basic": [ "10-Q:0001327567-24-000017" ], "shares_diluted": [ "10-Q:0001327567-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-05-01", "end": "2023-07-31", "values": { "revenue": 1953300000.0, "cost_of_revenue": 506800000.0, "gross_profit": 1446500000.0, "rnd": 414400000.0, "sga": null, "operating_income": 253500000.0, "interest_expense": 5700000.0, "pretax_income": 316500000.0, "income_tax": 88800000.0, "net_income_incl_nci": null, "net_income": 227700000.0, "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:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "value_sources": { "revenue": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "cost_of_revenue": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "gross_profit": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "rnd": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "operating_income": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "interest_expense": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "pretax_income": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "income_tax": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "net_income": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ] }, "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" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-08-01", "end": "2023-10-31", "values": { "revenue": 1878100000.0, "cost_of_revenue": 472800000.0, "gross_profit": 1405300000.0, "rnd": 409500000.0, "sga": null, "operating_income": 215200000.0, "interest_expense": 2900000.0, "pretax_income": 282600000.0, "income_tax": 88400000.0, "net_income_incl_nci": null, "net_income": 194200000.0, "net_income_common": null, "eps_basic": 0.63, "eps_diluted": 0.56, "shares_basic": 310100000.0, "shares_diluted": 349800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-24-000040" ], "value_sources": { "revenue": [ "10-Q:0001327567-24-000040" ], "cost_of_revenue": [ "10-Q:0001327567-24-000040" ], "gross_profit": [ "10-Q:0001327567-24-000040" ], "rnd": [ "10-Q:0001327567-24-000040" ], "operating_income": [ "10-Q:0001327567-24-000040" ], "interest_expense": [ "10-Q:0001327567-24-000040" ], "pretax_income": [ "10-Q:0001327567-24-000040" ], "income_tax": [ "10-Q:0001327567-24-000040" ], "net_income": [ "10-Q:0001327567-24-000040" ], "eps_basic": [ "10-Q:0001327567-24-000040" ], "eps_diluted": [ "10-Q:0001327567-24-000040" ], "shares_basic": [ "10-Q:0001327567-24-000040" ], "shares_diluted": [ "10-Q:0001327567-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-11-01", "end": "2024-01-31", "values": { "revenue": 1975100000.0, "cost_of_revenue": 499100000.0, "gross_profit": 1476000000.0, "rnd": 447900000.0, "sga": null, "operating_income": 53600000.0, "interest_expense": 2800000.0, "pretax_income": 135500000.0, "income_tax": -1611400000.0, "net_income_incl_nci": null, "net_income": 1746900000.0, "net_income_common": null, "eps_basic": 2.73, "eps_diluted": 2.44, "shares_basic": 639300000.0, "shares_diluted": 715000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-25-000010" ], "value_sources": { "revenue": [ "10-Q:0001327567-25-000010" ], "cost_of_revenue": [ "10-Q:0001327567-25-000010" ], "gross_profit": [ "10-Q:0001327567-25-000010" ], "rnd": [ "10-Q:0001327567-25-000010" ], "operating_income": [ "10-Q:0001327567-25-000010" ], "interest_expense": [ "10-Q:0001327567-25-000010" ], "pretax_income": [ "10-Q:0001327567-25-000010" ], "income_tax": [ "10-Q:0001327567-25-000010" ], "net_income": [ "10-Q:0001327567-25-000010" ], "eps_basic": [ "10-Q:0001327567-25-000010" ], "eps_diluted": [ "10-Q:0001327567-25-000010" ], "shares_basic": [ "10-Q:0001327567-25-000010" ], "shares_diluted": [ "10-Q:0001327567-25-000010" ] }, "comparison": { "eps_diluted": { "value": 4.89, "earlier": 0.25, "sources": [ "10-Q:0001327567-24-000005" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-02-01", "end": "2024-04-30", "values": { "revenue": 1984800000.0, "cost_of_revenue": 513600000.0, "gross_profit": 1471200000.0, "rnd": 457200000.0, "sga": null, "operating_income": 176700000.0, "interest_expense": 2300000.0, "pretax_income": 251200000.0, "income_tax": -27600000.0, "net_income_incl_nci": null, "net_income": 278800000.0, "net_income_common": null, "eps_basic": 0.43, "eps_diluted": 0.39, "shares_basic": 645800000.0, "shares_diluted": 709300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-25-000017" ], "value_sources": { "revenue": [ "10-Q:0001327567-25-000017" ], "cost_of_revenue": [ "10-Q:0001327567-25-000017" ], "gross_profit": [ "10-Q:0001327567-25-000017" ], "rnd": [ "10-Q:0001327567-25-000017" ], "operating_income": [ "10-Q:0001327567-25-000017" ], "interest_expense": [ "10-Q:0001327567-25-000017" ], "pretax_income": [ "10-Q:0001327567-25-000017" ], "income_tax": [ "10-Q:0001327567-25-000017" ], "net_income": [ "10-Q:0001327567-25-000017" ], "eps_basic": [ "10-Q:0001327567-25-000017" ], "eps_diluted": [ "10-Q:0001327567-25-000017" ], "shares_basic": [ "10-Q:0001327567-25-000017" ], "shares_diluted": [ "10-Q:0001327567-25-000017" ] }, "comparison": { "eps_diluted": { "value": 0.79, "earlier": 0.31, "sources": [ "10-Q:0001327567-24-000017" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-05-01", "end": "2024-07-31", "values": { "revenue": 2189500000.0, "cost_of_revenue": 573700000.0, "gross_profit": 1615800000.0, "rnd": 494800000.0, "sga": null, "operating_income": 238400000.0, "interest_expense": 300000.0, "pretax_income": 319000000.0, "income_tax": -38700000.0, "net_income_incl_nci": null, "net_income": 357700000.0, "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:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "value_sources": { "revenue": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "cost_of_revenue": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "gross_profit": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "rnd": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "operating_income": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "interest_expense": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "pretax_income": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "income_tax": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "net_income": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ] }, "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" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-08-01", "end": "2024-10-31", "values": { "revenue": 2139000000.0, "cost_of_revenue": 554000000.0, "gross_profit": 1585000000.0, "rnd": 481000000.0, "sga": null, "operating_income": 286000000.0, "interest_expense": 1000000.0, "pretax_income": 368000000.0, "income_tax": 17000000.0, "net_income_incl_nci": null, "net_income": 351000000.0, "net_income_common": null, "eps_basic": 0.54, "eps_diluted": 0.49, "shares_basic": 654000000.0, "shares_diluted": 709000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-25-000035" ], "value_sources": { "revenue": [ "10-Q:0001327567-25-000035" ], "cost_of_revenue": [ "10-Q:0001327567-25-000035" ], "gross_profit": [ "10-Q:0001327567-25-000035" ], "rnd": [ "10-Q:0001327567-25-000035" ], "operating_income": [ "10-Q:0001327567-25-000035" ], "interest_expense": [ "10-Q:0001327567-25-000035" ], "pretax_income": [ "10-Q:0001327567-25-000035" ], "income_tax": [ "10-Q:0001327567-25-000035" ], "net_income": [ "10-Q:0001327567-25-000035" ], "eps_basic": [ "10-Q:0001327567-25-000035" ], "eps_diluted": [ "10-Q:0001327567-25-000035" ], "shares_basic": [ "10-Q:0001327567-25-000035" ], "shares_diluted": [ "10-Q:0001327567-25-000035" ] }, "comparison": { "eps_diluted": { "value": 0.99, "earlier": 0.56, "sources": [ "10-Q:0001327567-24-000040" ], "basis": "FY2025" }, "net_income": { "value": 350700000.0, "earlier": 194200000.0, "sources": [ "10-Q:0001327567-24-000040" ], "basis": "FY2025" }, "operating_income": { "value": 286500000.0, "earlier": 215200000.0, "sources": [ "10-Q:0001327567-24-000040" ], "basis": "FY2025" }, "pretax_income": { "value": 368600000.0, "earlier": 282600000.0, "sources": [ "10-Q:0001327567-24-000040" ], "basis": "FY2025" }, "revenue": { "value": 2138800000.0, "earlier": 1878100000.0, "sources": [ "10-Q:0001327567-24-000040" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-11-01", "end": "2025-01-31", "values": { "revenue": 2257000000.0, "cost_of_revenue": 599000000.0, "gross_profit": 1658000000.0, "rnd": 505000000.0, "sga": null, "operating_income": 241000000.0, "interest_expense": 1000000.0, "pretax_income": 325000000.0, "income_tax": 58000000.0, "net_income_incl_nci": null, "net_income": 267000000.0, "net_income_common": null, "eps_basic": 0.41, "eps_diluted": 0.38, "shares_basic": 659000000.0, "shares_diluted": 709000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-26-000005" ], "value_sources": { "revenue": [ "10-Q:0001327567-26-000005" ], "cost_of_revenue": [ "10-Q:0001327567-26-000005" ], "gross_profit": [ "10-Q:0001327567-26-000005" ], "rnd": [ "10-Q:0001327567-26-000005" ], "operating_income": [ "10-Q:0001327567-26-000005" ], "interest_expense": [ "10-Q:0001327567-26-000005" ], "pretax_income": [ "10-Q:0001327567-26-000005" ], "income_tax": [ "10-Q:0001327567-26-000005" ], "net_income": [ "10-Q:0001327567-26-000005" ], "eps_basic": [ "10-Q:0001327567-26-000005" ], "eps_diluted": [ "10-Q:0001327567-26-000005" ], "shares_basic": [ "10-Q:0001327567-26-000005" ], "shares_diluted": [ "10-Q:0001327567-26-000005" ] }, "comparison": { "net_income": { "value": 267300000.0, "earlier": 1746900000.0, "sources": [ "10-Q:0001327567-25-000010" ], "basis": "FY2025" }, "operating_income": { "value": 240400000.0, "earlier": 53600000.0, "sources": [ "10-Q:0001327567-25-000010" ], "basis": "FY2025" }, "pretax_income": { "value": 324800000.0, "earlier": 135500000.0, "sources": [ "10-Q:0001327567-25-000010" ], "basis": "FY2025" }, "revenue": { "value": 2257400000.0, "earlier": 1975100000.0, "sources": [ "10-Q:0001327567-25-000010" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-02-01", "end": "2025-04-30", "values": { "revenue": 2289000000.0, "cost_of_revenue": 619000000.0, "gross_profit": 1670000000.0, "rnd": 494000000.0, "sga": null, "operating_income": 219000000.0, "interest_expense": 1000000.0, "pretax_income": 311000000.0, "income_tax": 49000000.0, "net_income_incl_nci": null, "net_income": 262000000.0, "net_income_common": null, "eps_basic": 0.39, "eps_diluted": 0.37, "shares_basic": 665000000.0, "shares_diluted": 707000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-26-000015" ], "value_sources": { "revenue": [ "10-Q:0001327567-26-000015" ], "cost_of_revenue": [ "10-Q:0001327567-26-000015" ], "gross_profit": [ "10-Q:0001327567-26-000015" ], "rnd": [ "10-Q:0001327567-26-000015" ], "operating_income": [ "10-Q:0001327567-26-000015" ], "interest_expense": [ "10-Q:0001327567-26-000015" ], "pretax_income": [ "10-Q:0001327567-26-000015" ], "income_tax": [ "10-Q:0001327567-26-000015" ], "net_income": [ "10-Q:0001327567-26-000015" ], "eps_basic": [ "10-Q:0001327567-26-000015" ], "eps_diluted": [ "10-Q:0001327567-26-000015" ], "shares_basic": [ "10-Q:0001327567-26-000015" ], "shares_diluted": [ "10-Q:0001327567-26-000015" ] }, "comparison": { "net_income": { "value": 262100000.0, "earlier": 278800000.0, "sources": [ "10-Q:0001327567-25-000017" ], "basis": "FY2025" }, "operating_income": { "value": 218800000.0, "earlier": 176700000.0, "sources": [ "10-Q:0001327567-25-000017" ], "basis": "FY2025" }, "pretax_income": { "value": 310500000.0, "earlier": 251200000.0, "sources": [ "10-Q:0001327567-25-000017" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-05-01", "end": "2025-07-31", "values": { "revenue": 2536000000.0, "cost_of_revenue": 679000000.0, "gross_profit": 1857000000.0, "rnd": 504000000.0, "sga": null, "operating_income": 497000000.0, "interest_expense": 0.0, "pretax_income": 592000000.0, "income_tax": 338000000.0, "net_income_incl_nci": null, "net_income": 254000000.0, "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:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "value_sources": { "revenue": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cost_of_revenue": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "gross_profit": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "rnd": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "operating_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "interest_expense": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "pretax_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "income_tax": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "net_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ] }, "comparison": { "net_income": { "value": 253800000.0, "earlier": 357700000.0, "sources": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "basis": "FY2025" }, "operating_income": { "value": 497200000.0, "earlier": 238400000.0, "sources": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "basis": "FY2025" }, "pretax_income": { "value": 591800000.0, "earlier": 319000000.0, "sources": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "basis": "FY2025" }, "revenue": { "value": 2536300000.0, "earlier": 2189500000.0, "sources": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "basis": "FY2025" } }, "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" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-08-01", "end": "2025-10-31", "values": { "revenue": 2474000000.0, "cost_of_revenue": 638000000.0, "gross_profit": 1836000000.0, "rnd": 528000000.0, "sga": null, "operating_income": 309000000.0, "interest_expense": 0.0, "pretax_income": 412000000.0, "income_tax": 78000000.0, "net_income_incl_nci": null, "net_income": 334000000.0, "net_income_common": null, "eps_basic": 0.49, "eps_diluted": 0.47, "shares_basic": 679000000.0, "shares_diluted": 709000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-25-000035" ], "value_sources": { "revenue": [ "10-Q:0001327567-25-000035" ], "cost_of_revenue": [ "10-Q:0001327567-25-000035" ], "gross_profit": [ "10-Q:0001327567-25-000035" ], "rnd": [ "10-Q:0001327567-25-000035" ], "operating_income": [ "10-Q:0001327567-25-000035" ], "interest_expense": [ "10-Q:0001327567-25-000035" ], "pretax_income": [ "10-Q:0001327567-25-000035" ], "income_tax": [ "10-Q:0001327567-25-000035" ], "net_income": [ "10-Q:0001327567-25-000035" ], "eps_basic": [ "10-Q:0001327567-25-000035" ], "eps_diluted": [ "10-Q:0001327567-25-000035" ], "shares_basic": [ "10-Q:0001327567-25-000035" ], "shares_diluted": [ "10-Q:0001327567-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-11-01", "end": "2026-01-31", "values": { "revenue": 2594000000.0, "cost_of_revenue": 685000000.0, "gross_profit": 1909000000.0, "rnd": 511000000.0, "sga": null, "operating_income": 397000000.0, "interest_expense": 0.0, "pretax_income": 549000000.0, "income_tax": 117000000.0, "net_income_incl_nci": null, "net_income": 432000000.0, "net_income_common": null, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 704000000.0, "shares_diluted": 711000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-26-000005" ], "value_sources": { "revenue": [ "10-Q:0001327567-26-000005" ], "cost_of_revenue": [ "10-Q:0001327567-26-000005" ], "gross_profit": [ "10-Q:0001327567-26-000005" ], "rnd": [ "10-Q:0001327567-26-000005" ], "operating_income": [ "10-Q:0001327567-26-000005" ], "interest_expense": [ "10-Q:0001327567-26-000005" ], "pretax_income": [ "10-Q:0001327567-26-000005" ], "income_tax": [ "10-Q:0001327567-26-000005" ], "net_income": [ "10-Q:0001327567-26-000005" ], "eps_basic": [ "10-Q:0001327567-26-000005" ], "eps_diluted": [ "10-Q:0001327567-26-000005" ], "shares_basic": [ "10-Q:0001327567-26-000005" ], "shares_diluted": [ "10-Q:0001327567-26-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-02-01", "end": "2026-04-30", "values": { "revenue": 3002000000.0, "cost_of_revenue": 974000000.0, "gross_profit": 2028000000.0, "rnd": 734000000.0, "sga": null, "operating_income": -183000000.0, "interest_expense": 0.0, "pretax_income": -156000000.0, "income_tax": 21000000.0, "net_income_incl_nci": null, "net_income": -177000000.0, "net_income_common": null, "eps_basic": -0.22, "eps_diluted": -0.22, "shares_basic": 801000000.0, "shares_diluted": 801000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001327567-26-000015" ], "value_sources": { "revenue": [ "10-Q:0001327567-26-000015" ], "cost_of_revenue": [ "10-Q:0001327567-26-000015" ], "gross_profit": [ "10-Q:0001327567-26-000015" ], "rnd": [ "10-Q:0001327567-26-000015" ], "operating_income": [ "10-Q:0001327567-26-000015" ], "interest_expense": [ "10-Q:0001327567-26-000015" ], "pretax_income": [ "10-Q:0001327567-26-000015" ], "income_tax": [ "10-Q:0001327567-26-000015" ], "net_income": [ "10-Q:0001327567-26-000015" ], "eps_basic": [ "10-Q:0001327567-26-000015" ], "eps_diluted": [ "10-Q:0001327567-26-000015" ], "shares_basic": [ "10-Q:0001327567-26-000015" ], "shares_diluted": [ "10-Q:0001327567-26-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-05-01", "end": "2026-07-31", "values": { "revenue": 3410000000.0, "cost_of_revenue": 1106000000.0, "gross_profit": 2304000000.0, "rnd": 779000000.0, "sga": null, "operating_income": 172000000.0, "interest_expense": 0.0, "pretax_income": -269000000.0, "income_tax": 13000000.0, "net_income_incl_nci": null, "net_income": -282000000.0, "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:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "value_sources": { "revenue": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cost_of_revenue": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "gross_profit": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "rnd": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "operating_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "interest_expense": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "pretax_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "income_tax": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "net_income": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ] }, "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" } } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-08-01", "end": "2021-07-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 4256100000.0, "cost_of_revenue": 1274900000.0, "gross_profit": 2981200000.0, "rnd": 1140400000.0, "sga": null, "operating_income": -304100000.0, "interest_expense": 163300000.0, "pretax_income": -465000000.0, "income_tax": 33900000.0, "net_income_incl_nci": null, "net_income": -498900000.0, "net_income_common": null, "eps_basic": -1.73, "eps_diluted": -1.73, "shares_basic": 289100000.0, "shares_diluted": 289100000.0, "dps_declared": null, "operating_lease_cost": 59300000.0 }, "sources": [ "10-K:0001327567-23-000024" ], "value_sources": { "revenue": [ "10-K:0001327567-23-000024" ], "cost_of_revenue": [ "10-K:0001327567-23-000024" ], "gross_profit": [ "10-K:0001327567-23-000024" ], "rnd": [ "10-K:0001327567-23-000024" ], "operating_income": [ "10-K:0001327567-23-000024" ], "interest_expense": [ "10-K:0001327567-23-000024" ], "pretax_income": [ "10-K:0001327567-23-000024" ], "income_tax": [ "10-K:0001327567-23-000024" ], "net_income": [ "10-K:0001327567-23-000024" ], "eps_basic": [ "10-K:0001327567-23-000024" ], "eps_diluted": [ "10-K:0001327567-23-000024" ], "shares_basic": [ "10-K:0001327567-23-000024" ], "shares_diluted": [ "10-K:0001327567-23-000024" ], "operating_lease_cost": [ "10-K:0001327567-23-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-08-01", "end": "2022-07-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 5501500000.0, "cost_of_revenue": 1718700000.0, "gross_profit": 3782800000.0, "rnd": 1417700000.0, "sga": null, "operating_income": -188800000.0, "interest_expense": 27400000.0, "pretax_income": -207200000.0, "income_tax": 59800000.0, "net_income_incl_nci": null, "net_income": -267000000.0, "net_income_common": null, "eps_basic": -0.9, "eps_diluted": -0.9, "shares_basic": 295600000.0, "shares_diluted": 295600000.0, "dps_declared": null, "operating_lease_cost": 67600000.0 }, "sources": [ "10-K:0001327567-24-000029" ], "value_sources": { "revenue": [ "10-K:0001327567-24-000029" ], "cost_of_revenue": [ "10-K:0001327567-24-000029" ], "gross_profit": [ "10-K:0001327567-24-000029" ], "rnd": [ "10-K:0001327567-24-000029" ], "operating_income": [ "10-K:0001327567-24-000029" ], "interest_expense": [ "10-K:0001327567-24-000029" ], "pretax_income": [ "10-K:0001327567-24-000029" ], "income_tax": [ "10-K:0001327567-24-000029" ], "net_income": [ "10-K:0001327567-24-000029" ], "eps_basic": [ "10-K:0001327567-24-000029" ], "eps_diluted": [ "10-K:0001327567-24-000029" ], "shares_basic": [ "10-K:0001327567-24-000029" ], "shares_diluted": [ "10-K:0001327567-24-000029" ], "operating_lease_cost": [ "10-K:0001327567-24-000029" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-08-01", "end": "2023-07-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 6892700000.0, "cost_of_revenue": 1909700000.0, "gross_profit": 4983000000.0, "rnd": 1604000000.0, "sga": null, "operating_income": 387300000.0, "interest_expense": 27200000.0, "pretax_income": 566300000.0, "income_tax": 126600000.0, "net_income_incl_nci": null, "net_income": 439700000.0, "net_income_common": null, "eps_basic": 0.73, "eps_diluted": 0.64, "shares_basic": 606400000.0, "shares_diluted": 684500000.0, "dps_declared": null, "operating_lease_cost": 64200000.0 }, "sources": [ "10-K:0001327567-25-000027" ], "value_sources": { "revenue": [ "10-K:0001327567-25-000027" ], "cost_of_revenue": [ "10-K:0001327567-25-000027" ], "gross_profit": [ "10-K:0001327567-25-000027" ], "rnd": [ "10-K:0001327567-25-000027" ], "operating_income": [ "10-K:0001327567-25-000027" ], "interest_expense": [ "10-K:0001327567-25-000027" ], "pretax_income": [ "10-K:0001327567-25-000027" ], "income_tax": [ "10-K:0001327567-25-000027" ], "net_income": [ "10-K:0001327567-25-000027" ], "eps_basic": [ "10-K:0001327567-25-000027" ], "eps_diluted": [ "10-K:0001327567-25-000027" ], "shares_basic": [ "10-K:0001327567-25-000027" ], "shares_diluted": [ "10-K:0001327567-25-000027" ], "operating_lease_cost": [ "10-K:0001327567-25-000027" ] }, "comparison": { "eps_diluted": { "value": 1.28, "earlier": -0.9, "sources": [ "10-K:0001327567-24-000029" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-08-01", "end": "2024-07-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 8027000000.0, "cost_of_revenue": 2059000000.0, "gross_profit": 5968000000.0, "rnd": 1810000000.0, "sga": null, "operating_income": 684000000.0, "interest_expense": 8000000.0, "pretax_income": 988000000.0, "income_tax": -1590000000.0, "net_income_incl_nci": null, "net_income": 2578000000.0, "net_income_common": null, "eps_basic": 4.04, "eps_diluted": 3.64, "shares_basic": 638000000.0, "shares_diluted": 708000000.0, "dps_declared": null, "operating_lease_cost": 76000000.0 }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "revenue": [ "10-K:0001327567-26-000023" ], "cost_of_revenue": [ "10-K:0001327567-26-000023" ], "gross_profit": [ "10-K:0001327567-26-000023" ], "rnd": [ "10-K:0001327567-26-000023" ], "operating_income": [ "10-K:0001327567-26-000023" ], "interest_expense": [ "10-K:0001327567-26-000023" ], "pretax_income": [ "10-K:0001327567-26-000023" ], "income_tax": [ "10-K:0001327567-26-000023" ], "net_income": [ "10-K:0001327567-26-000023" ], "eps_basic": [ "10-K:0001327567-26-000023" ], "eps_diluted": [ "10-K:0001327567-26-000023" ], "shares_basic": [ "10-K:0001327567-26-000023" ], "shares_diluted": [ "10-K:0001327567-26-000023" ], "operating_lease_cost": [ "10-K:0001327567-26-000023" ] }, "comparison": { "net_income": { "value": 2577600000.0, "earlier": 439700000.0, "sources": [ "10-K:0001327567-25-000027" ], "basis": "FY2025" }, "operating_income": { "value": 683900000.0, "earlier": 387300000.0, "sources": [ "10-K:0001327567-25-000027" ], "basis": "FY2025" }, "pretax_income": { "value": 988300000.0, "earlier": 566300000.0, "sources": [ "10-K:0001327567-25-000027" ], "basis": "FY2025" }, "revenue": { "value": 8027500000.0, "earlier": 6892700000.0, "sources": [ "10-K:0001327567-25-000027" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-08-01", "end": "2025-07-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 9221000000.0, "cost_of_revenue": 2451000000.0, "gross_profit": 6770000000.0, "rnd": 1984000000.0, "sga": null, "operating_income": 1243000000.0, "interest_expense": 3000000.0, "pretax_income": 1596000000.0, "income_tax": 462000000.0, "net_income_incl_nci": null, "net_income": 1134000000.0, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.6, "shares_basic": 663000000.0, "shares_diluted": 709000000.0, "dps_declared": null, "operating_lease_cost": 88000000.0 }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "revenue": [ "10-K:0001327567-26-000023" ], "cost_of_revenue": [ "10-K:0001327567-26-000023" ], "gross_profit": [ "10-K:0001327567-26-000023" ], "rnd": [ "10-K:0001327567-26-000023" ], "operating_income": [ "10-K:0001327567-26-000023" ], "interest_expense": [ "10-K:0001327567-26-000023" ], "pretax_income": [ "10-K:0001327567-26-000023" ], "income_tax": [ "10-K:0001327567-26-000023" ], "net_income": [ "10-K:0001327567-26-000023" ], "eps_basic": [ "10-K:0001327567-26-000023" ], "eps_diluted": [ "10-K:0001327567-26-000023" ], "shares_basic": [ "10-K:0001327567-26-000023" ], "shares_diluted": [ "10-K:0001327567-26-000023" ], "operating_lease_cost": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-08-01", "end": "2026-07-31", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 11480000000.0, "cost_of_revenue": 3403000000.0, "gross_profit": 8077000000.0, "rnd": 2552000000.0, "sga": null, "operating_income": 695000000.0, "interest_expense": 0.0, "pretax_income": 536000000.0, "income_tax": 229000000.0, "net_income_incl_nci": null, "net_income": 307000000.0, "net_income_common": null, "eps_basic": 0.41, "eps_diluted": 0.4, "shares_basic": 749000000.0, "shares_diluted": 764000000.0, "dps_declared": null, "operating_lease_cost": 104000000.0 }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "revenue": [ "10-K:0001327567-26-000023" ], "cost_of_revenue": [ "10-K:0001327567-26-000023" ], "gross_profit": [ "10-K:0001327567-26-000023" ], "rnd": [ "10-K:0001327567-26-000023" ], "operating_income": [ "10-K:0001327567-26-000023" ], "interest_expense": [ "10-K:0001327567-26-000023" ], "pretax_income": [ "10-K:0001327567-26-000023" ], "income_tax": [ "10-K:0001327567-26-000023" ], "net_income": [ "10-K:0001327567-26-000023" ], "eps_basic": [ "10-K:0001327567-26-000023" ], "eps_diluted": [ "10-K:0001327567-26-000023" ], "shares_basic": [ "10-K:0001327567-26-000023" ], "shares_diluted": [ "10-K:0001327567-26-000023" ], "operating_lease_cost": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-10-31", "values": { "cash": 2142000000.0, "short_term_investments": 1075600000.0, "receivables": 675500000.0, "inventory": null, "current_assets": 4300900000.0, "ppe_net": 337900000.0, "goodwill": 1968600000.0, "intangibles": 388800000.0, "total_assets": 8726500000.0, "accounts_payable": 48500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2635100000.0, "long_term_debt": 3119200000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 747000000.0, "nci": null, "equity_total": 747000000.0, "liabilities_and_equity": 8726500000.0, "shares_outstanding": 95200000.0, "retained_earnings": -1260100000.0, "preferred_stock": 0.0, "long_term_investments": 873200000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 323900000.0, "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:0001327567-20-000041" ], "value_sources": { "cash": [ "10-Q:0001327567-20-000041" ], "short_term_investments": [ "10-Q:0001327567-20-000041" ], "receivables": [ "10-Q:0001327567-20-000041" ], "current_assets": [ "10-Q:0001327567-20-000041" ], "ppe_net": [ "10-Q:0001327567-20-000041" ], "goodwill": [ "10-Q:0001327567-20-000041" ], "intangibles": [ "10-Q:0001327567-20-000041" ], "total_assets": [ "10-Q:0001327567-20-000041" ], "accounts_payable": [ "10-Q:0001327567-20-000041" ], "current_liabilities": [ "10-Q:0001327567-20-000041" ], "long_term_debt": [ "10-Q:0001327567-20-000041" ], "equity_parent": [ "10-Q:0001327567-20-000041" ], "equity_total": [ "10-Q:0001327567-20-000041" ], "liabilities_and_equity": [ "10-Q:0001327567-20-000041" ], "shares_outstanding": [ "10-Q:0001327567-20-000041" ], "retained_earnings": [ "10-Q:0001327567-20-000041" ], "preferred_stock": [ "10-Q:0001327567-20-000041" ], "long_term_investments": [ "10-Q:0001327567-20-000041" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-20-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-01-31", "values": { "cash": 2113200000.0, "short_term_investments": 1058000000.0, "receivables": 669200000.0, "inventory": null, "current_assets": 4275800000.0, "ppe_net": 330700000.0, "goodwill": 2583500000.0, "intangibles": 541100000.0, "total_assets": 9488400000.0, "accounts_payable": 44700000.0, "short_term_borrowings": null, "debt_current": 1525600000.0, "current_liabilities": 4376300000.0, "long_term_debt": 1629100000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1037300000.0, "nci": null, "equity_total": 1037300000.0, "liabilities_and_equity": 9488400000.0, "shares_outstanding": 97200000.0, "retained_earnings": -1402400000.0, "preferred_stock": 0.0, "long_term_investments": 857100000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 317900000.0, "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:0001327567-21-000004" ], "value_sources": { "cash": [ "10-Q:0001327567-21-000004" ], "short_term_investments": [ "10-Q:0001327567-21-000004" ], "receivables": [ "10-Q:0001327567-21-000004" ], "current_assets": [ "10-Q:0001327567-21-000004" ], "ppe_net": [ "10-Q:0001327567-21-000004" ], "goodwill": [ "10-Q:0001327567-21-000004" ], "intangibles": [ "10-Q:0001327567-21-000004" ], "total_assets": [ "10-Q:0001327567-21-000004" ], "accounts_payable": [ "10-Q:0001327567-21-000004" ], "debt_current": [ "10-Q:0001327567-21-000004" ], "current_liabilities": [ "10-Q:0001327567-21-000004" ], "long_term_debt": [ "10-Q:0001327567-21-000004" ], "equity_parent": [ "10-Q:0001327567-21-000004" ], "equity_total": [ "10-Q:0001327567-21-000004" ], "liabilities_and_equity": [ "10-Q:0001327567-21-000004" ], "shares_outstanding": [ "10-Q:0001327567-21-000004" ], "retained_earnings": [ "10-Q:0001327567-21-000004" ], "preferred_stock": [ "10-Q:0001327567-21-000004" ], "long_term_investments": [ "10-Q:0001327567-21-000004" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-21-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-04-30", "values": { "cash": 1886100000.0, "short_term_investments": 1059300000.0, "receivables": 766800000.0, "inventory": null, "current_assets": 4140900000.0, "ppe_net": 322700000.0, "goodwill": 2713100000.0, "intangibles": 530300000.0, "total_assets": 9562100000.0, "accounts_payable": 71800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3007300000.0, "long_term_debt": 3190600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 997200000.0, "nci": null, "equity_total": 997200000.0, "liabilities_and_equity": 9562100000.0, "shares_outstanding": 97400000.0, "retained_earnings": -1547500000.0, "preferred_stock": 0.0, "long_term_investments": 885400000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 317700000.0, "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:0001327567-21-000014" ], "value_sources": { "cash": [ "10-Q:0001327567-21-000014" ], "short_term_investments": [ "10-Q:0001327567-21-000014" ], "receivables": [ "10-Q:0001327567-21-000014" ], "current_assets": [ "10-Q:0001327567-21-000014" ], "ppe_net": [ "10-Q:0001327567-21-000014" ], "goodwill": [ "10-Q:0001327567-21-000014" ], "intangibles": [ "10-Q:0001327567-21-000014" ], "total_assets": [ "10-Q:0001327567-21-000014" ], "accounts_payable": [ "10-Q:0001327567-21-000014" ], "current_liabilities": [ "10-Q:0001327567-21-000014" ], "long_term_debt": [ "10-Q:0001327567-21-000014" ], "equity_parent": [ "10-Q:0001327567-21-000014" ], "equity_total": [ "10-Q:0001327567-21-000014" ], "liabilities_and_equity": [ "10-Q:0001327567-21-000014" ], "shares_outstanding": [ "10-Q:0001327567-21-000014" ], "retained_earnings": [ "10-Q:0001327567-21-000014" ], "preferred_stock": [ "10-Q:0001327567-21-000014" ], "long_term_investments": [ "10-Q:0001327567-21-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-07-31", "values": { "cash": 1874200000.0, "short_term_investments": 1026900000.0, "receivables": 1240400000.0, "inventory": null, "current_assets": 4647300000.0, "ppe_net": 318400000.0, "goodwill": 2710100000.0, "intangibles": 498600000.0, "total_assets": 10241600000.0, "accounts_payable": 56900000.0, "short_term_borrowings": null, "debt_current": 1557900000.0, "current_liabilities": 5116700000.0, "long_term_debt": 1668100000.0, "total_liabilities": 9478000000.0, "temporary_equity": 129100000.0, "equity_parent": 634500000.0, "nci": null, "equity_total": 634500000.0, "liabilities_and_equity": 10241600000.0, "shares_outstanding": 97300000.0, "retained_earnings": -1666800000.0, "preferred_stock": 0.0, "long_term_investments": 888300000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 379200000.0, "operating_lease_liability_current": 65800000.0, "operating_lease_liability_noncurrent": 313400000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 78800000.0, "operating_lease_payments_total": 426600000.0, "operating_lease_imputed_interest": 47400000.0, "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:0001327567-21-000029", "10-K:0001327567-22-000028" ], "value_sources": { "cash": [ "10-K:0001327567-22-000028" ], "short_term_investments": [ "10-K:0001327567-22-000028" ], "receivables": [ "10-K:0001327567-22-000028" ], "current_assets": [ "10-K:0001327567-22-000028" ], "ppe_net": [ "10-K:0001327567-22-000028" ], "goodwill": [ "10-K:0001327567-22-000028" ], "intangibles": [ "10-K:0001327567-22-000028" ], "total_assets": [ "10-K:0001327567-22-000028" ], "accounts_payable": [ "10-K:0001327567-22-000028" ], "debt_current": [ "10-K:0001327567-22-000028" ], "current_liabilities": [ "10-K:0001327567-22-000028" ], "long_term_debt": [ "10-K:0001327567-22-000028" ], "total_liabilities": [ "10-K:0001327567-22-000028" ], "temporary_equity": [ "10-K:0001327567-22-000028" ], "equity_parent": [ "10-K:0001327567-22-000028" ], "equity_total": [ "10-K:0001327567-22-000028" ], "liabilities_and_equity": [ "10-K:0001327567-22-000028" ], "shares_outstanding": [ "10-K:0001327567-22-000028" ], "retained_earnings": [ "10-K:0001327567-22-000028" ], "preferred_stock": [ "10-K:0001327567-22-000028" ], "long_term_investments": [ "10-K:0001327567-22-000028" ], "operating_lease_liability": [ "10-K:0001327567-21-000029" ], "operating_lease_liability_current": [ "10-K:0001327567-21-000029" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-22-000028" ], "operating_lease_discount_rate": [ "10-K:0001327567-22-000028" ], "operating_lease_payments_y1": [ "10-K:0001327567-21-000029" ], "operating_lease_payments_total": [ "10-K:0001327567-21-000029" ], "operating_lease_imputed_interest": [ "10-K:0001327567-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-10-31", "values": { "cash": 2272900000.0, "short_term_investments": 1188500000.0, "receivables": 812100000.0, "inventory": null, "current_assets": 4839100000.0, "ppe_net": 324300000.0, "goodwill": 2732300000.0, "intangibles": 471300000.0, "total_assets": 10426400000.0, "accounts_payable": 95300000.0, "short_term_borrowings": null, "debt_current": 3672100000.0, "current_liabilities": 7144400000.0, "long_term_debt": 0.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 518900000.0, "nci": null, "equity_total": 518900000.0, "liabilities_and_equity": 10426400000.0, "shares_outstanding": 98700000.0, "retained_earnings": -1503700000.0, "preferred_stock": 0.0, "long_term_investments": 898800000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 299500000.0, "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:0001327567-21-000040" ], "value_sources": { "cash": [ "10-Q:0001327567-21-000040" ], "short_term_investments": [ "10-Q:0001327567-21-000040" ], "receivables": [ "10-Q:0001327567-21-000040" ], "current_assets": [ "10-Q:0001327567-21-000040" ], "ppe_net": [ "10-Q:0001327567-21-000040" ], "goodwill": [ "10-Q:0001327567-21-000040" ], "intangibles": [ "10-Q:0001327567-21-000040" ], "total_assets": [ "10-Q:0001327567-21-000040" ], "accounts_payable": [ "10-Q:0001327567-21-000040" ], "debt_current": [ "10-Q:0001327567-21-000040" ], "current_liabilities": [ "10-Q:0001327567-21-000040" ], "long_term_debt": [ "10-Q:0001327567-21-000040" ], "equity_parent": [ "10-Q:0001327567-21-000040" ], "equity_total": [ "10-Q:0001327567-21-000040" ], "liabilities_and_equity": [ "10-Q:0001327567-21-000040" ], "shares_outstanding": [ "10-Q:0001327567-21-000040" ], "retained_earnings": [ "10-Q:0001327567-21-000040" ], "preferred_stock": [ "10-Q:0001327567-21-000040" ], "long_term_investments": [ "10-Q:0001327567-21-000040" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-01-31", "values": { "cash": 1922700000.0, "short_term_investments": 1417600000.0, "receivables": 952200000.0, "inventory": null, "current_assets": 4868600000.0, "ppe_net": 362700000.0, "goodwill": 2731300000.0, "intangibles": 443900000.0, "total_assets": 10400500000.0, "accounts_payable": 120400000.0, "short_term_borrowings": null, "debt_current": 3673900000.0, "current_liabilities": 7406400000.0, "long_term_debt": 0.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 117800000.0, "nci": null, "equity_total": 117800000.0, "liabilities_and_equity": 10400500000.0, "shares_outstanding": 98500000.0, "retained_earnings": -1597200000.0, "preferred_stock": 0.0, "long_term_investments": 851000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 282400000.0, "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:0001327567-22-000008" ], "value_sources": { "cash": [ "10-Q:0001327567-22-000008" ], "short_term_investments": [ "10-Q:0001327567-22-000008" ], "receivables": [ "10-Q:0001327567-22-000008" ], "current_assets": [ "10-Q:0001327567-22-000008" ], "ppe_net": [ "10-Q:0001327567-22-000008" ], "goodwill": [ "10-Q:0001327567-22-000008" ], "intangibles": [ "10-Q:0001327567-22-000008" ], "total_assets": [ "10-Q:0001327567-22-000008" ], "accounts_payable": [ "10-Q:0001327567-22-000008" ], "debt_current": [ "10-Q:0001327567-22-000008" ], "current_liabilities": [ "10-Q:0001327567-22-000008" ], "long_term_debt": [ "10-Q:0001327567-22-000008" ], "equity_parent": [ "10-Q:0001327567-22-000008" ], "equity_total": [ "10-Q:0001327567-22-000008" ], "liabilities_and_equity": [ "10-Q:0001327567-22-000008" ], "shares_outstanding": [ "10-Q:0001327567-22-000008" ], "retained_earnings": [ "10-Q:0001327567-22-000008" ], "preferred_stock": [ "10-Q:0001327567-22-000008" ], "long_term_investments": [ "10-Q:0001327567-22-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-04-30", "values": { "cash": 2419900000.0, "short_term_investments": 1454700000.0, "receivables": 1240600000.0, "inventory": null, "current_assets": 5697600000.0, "ppe_net": 355600000.0, "goodwill": 2731300000.0, "intangibles": 412100000.0, "total_assets": 11100000000.0, "accounts_payable": 108000000.0, "short_term_borrowings": null, "debt_current": 3675700000.0, "current_liabilities": 7677200000.0, "long_term_debt": 0.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 337600000.0, "nci": null, "equity_total": 337600000.0, "liabilities_and_equity": 11100000000.0, "shares_outstanding": 99600000.0, "retained_earnings": -1670400000.0, "preferred_stock": 0.0, "long_term_investments": 714700000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 275700000.0, "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:0001327567-22-000016" ], "value_sources": { "cash": [ "10-Q:0001327567-22-000016" ], "short_term_investments": [ "10-Q:0001327567-22-000016" ], "receivables": [ "10-Q:0001327567-22-000016" ], "current_assets": [ "10-Q:0001327567-22-000016" ], "ppe_net": [ "10-Q:0001327567-22-000016" ], "goodwill": [ "10-Q:0001327567-22-000016" ], "intangibles": [ "10-Q:0001327567-22-000016" ], "total_assets": [ "10-Q:0001327567-22-000016" ], "accounts_payable": [ "10-Q:0001327567-22-000016" ], "debt_current": [ "10-Q:0001327567-22-000016" ], "current_liabilities": [ "10-Q:0001327567-22-000016" ], "long_term_debt": [ "10-Q:0001327567-22-000016" ], "equity_parent": [ "10-Q:0001327567-22-000016" ], "equity_total": [ "10-Q:0001327567-22-000016" ], "liabilities_and_equity": [ "10-Q:0001327567-22-000016" ], "shares_outstanding": [ "10-Q:0001327567-22-000016" ], "retained_earnings": [ "10-Q:0001327567-22-000016" ], "preferred_stock": [ "10-Q:0001327567-22-000016" ], "long_term_investments": [ "10-Q:0001327567-22-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-07-31", "values": { "cash": 2118500000.0, "short_term_investments": 1516000000.0, "receivables": 2142500000.0, "inventory": null, "current_assets": 6414900000.0, "ppe_net": 357800000.0, "goodwill": 2747700000.0, "intangibles": 384500000.0, "total_assets": 12253600000.0, "accounts_payable": 128000000.0, "short_term_borrowings": null, "debt_current": 3676800000.0, "current_liabilities": 8306300000.0, "long_term_debt": 0.0, "total_liabilities": 12043600000.0, "temporary_equity": 0.0, "equity_parent": 210000000.0, "nci": null, "equity_total": 210000000.0, "liabilities_and_equity": 12253600000.0, "shares_outstanding": 298800000.0, "retained_earnings": -1667100000.0, "preferred_stock": 0.0, "long_term_investments": 1051900000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 338400000.0, "operating_lease_liability_current": 62300000.0, "operating_lease_liability_noncurrent": 276100000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 73500000.0, "operating_lease_payments_total": 380100000.0, "operating_lease_imputed_interest": 41700000.0, "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:0001327567-22-000028", "10-K:0001327567-23-000024" ], "value_sources": { "cash": [ "10-K:0001327567-23-000024" ], "short_term_investments": [ "10-K:0001327567-23-000024" ], "receivables": [ "10-K:0001327567-23-000024" ], "current_assets": [ "10-K:0001327567-23-000024" ], "ppe_net": [ "10-K:0001327567-23-000024" ], "goodwill": [ "10-K:0001327567-23-000024" ], "intangibles": [ "10-K:0001327567-23-000024" ], "total_assets": [ "10-K:0001327567-23-000024" ], "accounts_payable": [ "10-K:0001327567-23-000024" ], "debt_current": [ "10-K:0001327567-23-000024" ], "current_liabilities": [ "10-K:0001327567-23-000024" ], "long_term_debt": [ "10-K:0001327567-22-000028" ], "total_liabilities": [ "10-K:0001327567-23-000024" ], "temporary_equity": [ "10-K:0001327567-22-000028" ], "equity_parent": [ "10-K:0001327567-23-000024" ], "equity_total": [ "10-K:0001327567-23-000024" ], "liabilities_and_equity": [ "10-K:0001327567-23-000024" ], "shares_outstanding": [ "10-K:0001327567-23-000024" ], "retained_earnings": [ "10-K:0001327567-23-000024" ], "preferred_stock": [ "10-K:0001327567-23-000024" ], "long_term_investments": [ "10-K:0001327567-23-000024" ], "operating_lease_liability": [ "10-K:0001327567-22-000028" ], "operating_lease_liability_current": [ "10-K:0001327567-22-000028" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-23-000024" ], "operating_lease_discount_rate": [ "10-K:0001327567-23-000024" ], "operating_lease_payments_y1": [ "10-K:0001327567-22-000028" ], "operating_lease_payments_total": [ "10-K:0001327567-22-000028" ], "operating_lease_imputed_interest": [ "10-K:0001327567-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-10-31", "values": { "cash": 2067200000.0, "short_term_investments": 1736500000.0, "receivables": 1238100000.0, "inventory": null, "current_assets": 5733500000.0, "ppe_net": 353700000.0, "goodwill": 2747700000.0, "intangibles": 355400000.0, "total_assets": 12543800000.0, "accounts_payable": 125900000.0, "short_term_borrowings": null, "debt_current": 3678600000.0, "current_liabilities": 8195100000.0, "long_term_debt": null, "total_liabilities": 12035800000.0, "temporary_equity": null, "equity_parent": 508000000.0, "nci": null, "equity_total": 508000000.0, "liabilities_and_equity": 12543800000.0, "shares_outstanding": 302300000.0, "retained_earnings": -1647100000.0, "preferred_stock": 0.0, "long_term_investments": 2094700000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 283100000.0, "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:0001327567-22-000038" ], "value_sources": { "cash": [ "10-Q:0001327567-22-000038" ], "short_term_investments": [ "10-Q:0001327567-22-000038" ], "receivables": [ "10-Q:0001327567-22-000038" ], "current_assets": [ "10-Q:0001327567-22-000038" ], "ppe_net": [ "10-Q:0001327567-22-000038" ], "goodwill": [ "10-Q:0001327567-22-000038" ], "intangibles": [ "10-Q:0001327567-22-000038" ], "total_assets": [ "10-Q:0001327567-22-000038" ], "accounts_payable": [ "10-Q:0001327567-22-000038" ], "debt_current": [ "10-Q:0001327567-22-000038" ], "current_liabilities": [ "10-Q:0001327567-22-000038" ], "total_liabilities": [ "10-Q:0001327567-22-000038" ], "equity_parent": [ "10-Q:0001327567-22-000038" ], "equity_total": [ "10-Q:0001327567-22-000038" ], "liabilities_and_equity": [ "10-Q:0001327567-22-000038" ], "shares_outstanding": [ "10-Q:0001327567-22-000038" ], "retained_earnings": [ "10-Q:0001327567-22-000038" ], "preferred_stock": [ "10-Q:0001327567-22-000038" ], "long_term_investments": [ "10-Q:0001327567-22-000038" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-01-31", "values": { "cash": 1346300000.0, "short_term_investments": 2000600000.0, "receivables": 1278100000.0, "inventory": null, "current_assets": 5405800000.0, "ppe_net": 344700000.0, "goodwill": 2912300000.0, "intangibles": 361700000.0, "total_assets": 13163400000.0, "accounts_payable": 128300000.0, "short_term_borrowings": null, "debt_current": 3680300000.0, "current_liabilities": 8475100000.0, "long_term_debt": null, "total_liabilities": 12434400000.0, "temporary_equity": null, "equity_parent": 729000000.0, "nci": null, "equity_total": 729000000.0, "liabilities_and_equity": 13163400000.0, "shares_outstanding": 302400000.0, "retained_earnings": -1562900000.0, "preferred_stock": 0.0, "long_term_investments": 2820600000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 274200000.0, "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:0001327567-23-000006" ], "value_sources": { "cash": [ "10-Q:0001327567-23-000006" ], "short_term_investments": [ "10-Q:0001327567-23-000006" ], "receivables": [ "10-Q:0001327567-23-000006" ], "current_assets": [ "10-Q:0001327567-23-000006" ], "ppe_net": [ "10-Q:0001327567-23-000006" ], "goodwill": [ "10-Q:0001327567-23-000006" ], "intangibles": [ "10-Q:0001327567-23-000006" ], "total_assets": [ "10-Q:0001327567-23-000006" ], "accounts_payable": [ "10-Q:0001327567-23-000006" ], "debt_current": [ "10-Q:0001327567-23-000006" ], "current_liabilities": [ "10-Q:0001327567-23-000006" ], "total_liabilities": [ "10-Q:0001327567-23-000006" ], "equity_parent": [ "10-Q:0001327567-23-000006" ], "equity_total": [ "10-Q:0001327567-23-000006" ], "liabilities_and_equity": [ "10-Q:0001327567-23-000006" ], "shares_outstanding": [ "10-Q:0001327567-23-000006" ], "retained_earnings": [ "10-Q:0001327567-23-000006" ], "preferred_stock": [ "10-Q:0001327567-23-000006" ], "long_term_investments": [ "10-Q:0001327567-23-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-23-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-04-30", "values": { "cash": 1992900000.0, "short_term_investments": 1965300000.0, "receivables": 1443600000.0, "inventory": null, "current_assets": 6413600000.0, "ppe_net": 341700000.0, "goodwill": 2926800000.0, "intangibles": 340600000.0, "total_assets": 14170500000.0, "accounts_payable": 91600000.0, "short_term_borrowings": null, "debt_current": 3682100000.0, "current_liabilities": 8641200000.0, "long_term_debt": null, "total_liabilities": 12938100000.0, "temporary_equity": null, "equity_parent": 1232400000.0, "nci": null, "equity_total": 1232400000.0, "liabilities_and_equity": 14170500000.0, "shares_outstanding": 305600000.0, "retained_earnings": -1455100000.0, "preferred_stock": 0.0, "long_term_investments": 2709800000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 264500000.0, "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:0001327567-23-000014" ], "value_sources": { "cash": [ "10-Q:0001327567-23-000014" ], "short_term_investments": [ "10-Q:0001327567-23-000014" ], "receivables": [ "10-Q:0001327567-23-000014" ], "current_assets": [ "10-Q:0001327567-23-000014" ], "ppe_net": [ "10-Q:0001327567-23-000014" ], "goodwill": [ "10-Q:0001327567-23-000014" ], "intangibles": [ "10-Q:0001327567-23-000014" ], "total_assets": [ "10-Q:0001327567-23-000014" ], "accounts_payable": [ "10-Q:0001327567-23-000014" ], "debt_current": [ "10-Q:0001327567-23-000014" ], "current_liabilities": [ "10-Q:0001327567-23-000014" ], "total_liabilities": [ "10-Q:0001327567-23-000014" ], "equity_parent": [ "10-Q:0001327567-23-000014" ], "equity_total": [ "10-Q:0001327567-23-000014" ], "liabilities_and_equity": [ "10-Q:0001327567-23-000014" ], "shares_outstanding": [ "10-Q:0001327567-23-000014" ], "retained_earnings": [ "10-Q:0001327567-23-000014" ], "preferred_stock": [ "10-Q:0001327567-23-000014" ], "long_term_investments": [ "10-Q:0001327567-23-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-07-31", "values": { "cash": 1135300000.0, "short_term_investments": 1254700000.0, "receivables": 2463200000.0, "inventory": null, "current_assets": 6048000000.0, "ppe_net": 354500000.0, "goodwill": 2926800000.0, "intangibles": 315400000.0, "total_assets": 14501100000.0, "accounts_payable": 132300000.0, "short_term_borrowings": null, "debt_current": 1991500000.0, "current_liabilities": 7737500000.0, "long_term_debt": null, "total_liabilities": 12752700000.0, "temporary_equity": null, "equity_parent": 1748400000.0, "nci": null, "equity_total": 1748400000.0, "liabilities_and_equity": 14501100000.0, "shares_outstanding": 308300000.0, "retained_earnings": -1227400000.0, "preferred_stock": 0.0, "long_term_investments": 3047900000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 339400000.0, "operating_lease_liability_current": 60200000.0, "operating_lease_liability_noncurrent": 279200000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 74300000.0, "operating_lease_payments_total": 392800000.0, "operating_lease_imputed_interest": 53400000.0, "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:0001327567-23-000024", "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "value_sources": { "cash": [ "10-K:0001327567-24-000029" ], "short_term_investments": [ "10-K:0001327567-24-000029" ], "receivables": [ "10-K:0001327567-24-000029" ], "current_assets": [ "10-K:0001327567-24-000029" ], "ppe_net": [ "10-K:0001327567-24-000029" ], "goodwill": [ "10-K:0001327567-24-000029" ], "intangibles": [ "10-K:0001327567-24-000029" ], "total_assets": [ "10-K:0001327567-24-000029" ], "accounts_payable": [ "10-K:0001327567-24-000029" ], "debt_current": [ "10-K:0001327567-24-000029" ], "current_liabilities": [ "10-K:0001327567-24-000029" ], "total_liabilities": [ "10-K:0001327567-24-000029" ], "equity_parent": [ "10-K:0001327567-24-000029" ], "equity_total": [ "10-Q:0001327567-24-000017" ], "liabilities_and_equity": [ "10-K:0001327567-24-000029" ], "shares_outstanding": [ "10-K:0001327567-24-000029" ], "retained_earnings": [ "10-K:0001327567-24-000029" ], "preferred_stock": [ "10-K:0001327567-24-000029" ], "long_term_investments": [ "10-K:0001327567-24-000029" ], "operating_lease_liability": [ "10-K:0001327567-23-000024" ], "operating_lease_liability_current": [ "10-K:0001327567-23-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-24-000029" ], "operating_lease_discount_rate": [ "10-K:0001327567-24-000029" ], "operating_lease_payments_y1": [ "10-K:0001327567-23-000024" ], "operating_lease_payments_total": [ "10-K:0001327567-23-000024" ], "operating_lease_imputed_interest": [ "10-K:0001327567-23-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-10-31", "values": { "cash": 2491400000.0, "short_term_investments": 1402400000.0, "receivables": 1413000000.0, "inventory": null, "current_assets": 6477600000.0, "ppe_net": 352600000.0, "goodwill": 2926800000.0, "intangibles": 290500000.0, "total_assets": 14808500000.0, "accounts_payable": 131800000.0, "short_term_borrowings": null, "debt_current": 1946700000.0, "current_liabilities": 7513400000.0, "long_term_debt": null, "total_liabilities": 12638000000.0, "temporary_equity": null, "equity_parent": 2170500000.0, "nci": null, "equity_total": 2170500000.0, "liabilities_and_equity": 14808500000.0, "shares_outstanding": 313700000.0, "retained_earnings": -1033200000.0, "preferred_stock": 0.0, "long_term_investments": 2988900000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 275800000.0, "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:0001327567-23-000032" ], "value_sources": { "cash": [ "10-Q:0001327567-23-000032" ], "short_term_investments": [ "10-Q:0001327567-23-000032" ], "receivables": [ "10-Q:0001327567-23-000032" ], "current_assets": [ "10-Q:0001327567-23-000032" ], "ppe_net": [ "10-Q:0001327567-23-000032" ], "goodwill": [ "10-Q:0001327567-23-000032" ], "intangibles": [ "10-Q:0001327567-23-000032" ], "total_assets": [ "10-Q:0001327567-23-000032" ], "accounts_payable": [ "10-Q:0001327567-23-000032" ], "debt_current": [ "10-Q:0001327567-23-000032" ], "current_liabilities": [ "10-Q:0001327567-23-000032" ], "total_liabilities": [ "10-Q:0001327567-23-000032" ], "equity_parent": [ "10-Q:0001327567-23-000032" ], "equity_total": [ "10-Q:0001327567-23-000032" ], "liabilities_and_equity": [ "10-Q:0001327567-23-000032" ], "shares_outstanding": [ "10-Q:0001327567-23-000032" ], "retained_earnings": [ "10-Q:0001327567-23-000032" ], "preferred_stock": [ "10-Q:0001327567-23-000032" ], "long_term_investments": [ "10-Q:0001327567-23-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-01-31", "values": { "cash": 1782500000.0, "short_term_investments": 1588500000.0, "receivables": 1896300000.0, "inventory": null, "current_assets": 6446700000.0, "ppe_net": 352300000.0, "goodwill": 3372700000.0, "intangibles": 440100000.0, "total_assets": 18292000000.0, "accounts_payable": 178800000.0, "short_term_borrowings": null, "debt_current": 1821800000.0, "current_liabilities": 7765500000.0, "long_term_debt": null, "total_liabilities": 13934800000.0, "temporary_equity": null, "equity_parent": 4357200000.0, "nci": null, "equity_total": 4357200000.0, "liabilities_and_equity": 18292000000.0, "shares_outstanding": 322700000.0, "retained_earnings": 713700000.0, "preferred_stock": 0.0, "long_term_investments": 3619600000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 362700000.0, "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:0001327567-24-000005" ], "value_sources": { "cash": [ "10-Q:0001327567-24-000005" ], "short_term_investments": [ "10-Q:0001327567-24-000005" ], "receivables": [ "10-Q:0001327567-24-000005" ], "current_assets": [ "10-Q:0001327567-24-000005" ], "ppe_net": [ "10-Q:0001327567-24-000005" ], "goodwill": [ "10-Q:0001327567-24-000005" ], "intangibles": [ "10-Q:0001327567-24-000005" ], "total_assets": [ "10-Q:0001327567-24-000005" ], "accounts_payable": [ "10-Q:0001327567-24-000005" ], "debt_current": [ "10-Q:0001327567-24-000005" ], "current_liabilities": [ "10-Q:0001327567-24-000005" ], "total_liabilities": [ "10-Q:0001327567-24-000005" ], "equity_parent": [ "10-Q:0001327567-24-000005" ], "equity_total": [ "10-Q:0001327567-24-000005" ], "liabilities_and_equity": [ "10-Q:0001327567-24-000005" ], "shares_outstanding": [ "10-Q:0001327567-24-000005" ], "retained_earnings": [ "10-Q:0001327567-24-000005" ], "preferred_stock": [ "10-Q:0001327567-24-000005" ], "long_term_investments": [ "10-Q:0001327567-24-000005" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-04-30", "values": { "cash": 1373700000.0, "short_term_investments": 1516700000.0, "receivables": 1715400000.0, "inventory": null, "current_assets": 5918800000.0, "ppe_net": 350300000.0, "goodwill": 3372700000.0, "intangibles": 407900000.0, "total_assets": 17930800000.0, "accounts_payable": 108900000.0, "short_term_borrowings": null, "debt_current": 1162500000.0, "current_liabilities": 7084800000.0, "long_term_debt": null, "total_liabilities": 13463000000.0, "temporary_equity": null, "equity_parent": 4467800000.0, "nci": null, "equity_total": 4467800000.0, "liabilities_and_equity": 17930800000.0, "shares_outstanding": 323400000.0, "retained_earnings": 992500000.0, "preferred_stock": 0.0, "long_term_investments": 3504400000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 369800000.0, "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:0001327567-24-000017" ], "value_sources": { "cash": [ "10-Q:0001327567-24-000017" ], "short_term_investments": [ "10-Q:0001327567-24-000017" ], "receivables": [ "10-Q:0001327567-24-000017" ], "current_assets": [ "10-Q:0001327567-24-000017" ], "ppe_net": [ "10-Q:0001327567-24-000017" ], "goodwill": [ "10-Q:0001327567-24-000017" ], "intangibles": [ "10-Q:0001327567-24-000017" ], "total_assets": [ "10-Q:0001327567-24-000017" ], "accounts_payable": [ "10-Q:0001327567-24-000017" ], "debt_current": [ "10-Q:0001327567-24-000017" ], "current_liabilities": [ "10-Q:0001327567-24-000017" ], "total_liabilities": [ "10-Q:0001327567-24-000017" ], "equity_parent": [ "10-Q:0001327567-24-000017" ], "equity_total": [ "10-Q:0001327567-24-000017" ], "liabilities_and_equity": [ "10-Q:0001327567-24-000017" ], "shares_outstanding": [ "10-Q:0001327567-24-000017" ], "retained_earnings": [ "10-Q:0001327567-24-000017" ], "preferred_stock": [ "10-Q:0001327567-24-000017" ], "long_term_investments": [ "10-Q:0001327567-24-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-07-31", "values": { "cash": 1535200000.0, "short_term_investments": 1043600000.0, "receivables": 2618600000.0, "inventory": 115900000.0, "current_assets": 6849700000.0, "ppe_net": 361100000.0, "goodwill": 3350100000.0, "intangibles": 374900000.0, "total_assets": 19990900000.0, "accounts_payable": 116300000.0, "short_term_borrowings": null, "debt_current": 963900000.0, "current_liabilities": 7682700000.0, "long_term_debt": null, "total_liabilities": 14821200000.0, "temporary_equity": null, "equity_parent": 5169700000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19990900000.0, "shares_outstanding": 650200000.0, "retained_earnings": 1350200000.0, "preferred_stock": 0.0, "long_term_investments": 4173200000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 446400000.0, "operating_lease_liability_current": 65900000.0, "operating_lease_liability_noncurrent": 380500000.0, "operating_lease_discount_rate": 0.053, "operating_lease_payments_y1": 84800000.0, "operating_lease_payments_total": 538800000.0, "operating_lease_imputed_interest": 92400000.0, "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:0001327567-24-000029", "10-K:0001327567-25-000027" ], "value_sources": { "cash": [ "10-K:0001327567-25-000027" ], "short_term_investments": [ "10-K:0001327567-25-000027" ], "receivables": [ "10-K:0001327567-25-000027" ], "inventory": [ "10-K:0001327567-25-000027" ], "current_assets": [ "10-K:0001327567-25-000027" ], "ppe_net": [ "10-K:0001327567-25-000027" ], "goodwill": [ "10-K:0001327567-25-000027" ], "intangibles": [ "10-K:0001327567-25-000027" ], "total_assets": [ "10-K:0001327567-25-000027" ], "accounts_payable": [ "10-K:0001327567-25-000027" ], "debt_current": [ "10-K:0001327567-25-000027" ], "current_liabilities": [ "10-K:0001327567-25-000027" ], "total_liabilities": [ "10-K:0001327567-25-000027" ], "equity_parent": [ "10-K:0001327567-25-000027" ], "liabilities_and_equity": [ "10-K:0001327567-25-000027" ], "shares_outstanding": [ "10-K:0001327567-25-000027" ], "retained_earnings": [ "10-K:0001327567-25-000027" ], "preferred_stock": [ "10-K:0001327567-25-000027" ], "long_term_investments": [ "10-K:0001327567-25-000027" ], "operating_lease_liability": [ "10-K:0001327567-24-000029" ], "operating_lease_liability_current": [ "10-K:0001327567-24-000029" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-25-000027" ], "operating_lease_discount_rate": [ "10-K:0001327567-25-000027" ], "operating_lease_payments_y1": [ "10-K:0001327567-24-000029" ], "operating_lease_payments_total": [ "10-K:0001327567-24-000029" ], "operating_lease_imputed_interest": [ "10-K:0001327567-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-10-31", "values": { "cash": 2282800000.0, "short_term_investments": 1108200000.0, "receivables": 1132900000.0, "inventory": null, "current_assets": 6242700000.0, "ppe_net": 361000000.0, "goodwill": 4050800000.0, "intangibles": 809600000.0, "total_assets": 20374600000.0, "accounts_payable": 211600000.0, "short_term_borrowings": null, "debt_current": 645800000.0, "current_liabilities": 7402700000.0, "long_term_debt": null, "total_liabilities": 14462800000.0, "temporary_equity": null, "equity_parent": 5911800000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 20374600000.0, "shares_outstanding": 327700000.0, "retained_earnings": 1700900000.0, "preferred_stock": 0.0, "long_term_investments": 4119700000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 379600000.0, "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:0001327567-24-000040" ], "value_sources": { "cash": [ "10-Q:0001327567-24-000040" ], "short_term_investments": [ "10-Q:0001327567-24-000040" ], "receivables": [ "10-Q:0001327567-24-000040" ], "current_assets": [ "10-Q:0001327567-24-000040" ], "ppe_net": [ "10-Q:0001327567-24-000040" ], "goodwill": [ "10-Q:0001327567-24-000040" ], "intangibles": [ "10-Q:0001327567-24-000040" ], "total_assets": [ "10-Q:0001327567-24-000040" ], "accounts_payable": [ "10-Q:0001327567-24-000040" ], "debt_current": [ "10-Q:0001327567-24-000040" ], "current_liabilities": [ "10-Q:0001327567-24-000040" ], "total_liabilities": [ "10-Q:0001327567-24-000040" ], "equity_parent": [ "10-Q:0001327567-24-000040" ], "liabilities_and_equity": [ "10-Q:0001327567-24-000040" ], "shares_outstanding": [ "10-Q:0001327567-24-000040" ], "retained_earnings": [ "10-Q:0001327567-24-000040" ], "preferred_stock": [ "10-Q:0001327567-24-000040" ], "long_term_investments": [ "10-Q:0001327567-24-000040" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-01-31", "values": { "cash": 2226300000.0, "short_term_investments": 1006600000.0, "receivables": 1495500000.0, "inventory": null, "current_assets": 6339800000.0, "ppe_net": 358200000.0, "goodwill": 4050800000.0, "intangibles": 771400000.0, "total_assets": 20951700000.0, "accounts_payable": 149300000.0, "short_term_borrowings": null, "debt_current": 533800000.0, "current_liabilities": 7552200000.0, "long_term_debt": null, "total_liabilities": 14576400000.0, "temporary_equity": null, "equity_parent": 6375300000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 20951700000.0, "shares_outstanding": 660400000.0, "retained_earnings": 1968200000.0, "preferred_stock": 0.0, "long_term_investments": 4559800000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 363000000.0, "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:0001327567-25-000010" ], "value_sources": { "cash": [ "10-Q:0001327567-25-000010" ], "short_term_investments": [ "10-Q:0001327567-25-000010" ], "receivables": [ "10-Q:0001327567-25-000010" ], "current_assets": [ "10-Q:0001327567-25-000010" ], "ppe_net": [ "10-Q:0001327567-25-000010" ], "goodwill": [ "10-Q:0001327567-25-000010" ], "intangibles": [ "10-Q:0001327567-25-000010" ], "total_assets": [ "10-Q:0001327567-25-000010" ], "accounts_payable": [ "10-Q:0001327567-25-000010" ], "debt_current": [ "10-Q:0001327567-25-000010" ], "current_liabilities": [ "10-Q:0001327567-25-000010" ], "total_liabilities": [ "10-Q:0001327567-25-000010" ], "equity_parent": [ "10-Q:0001327567-25-000010" ], "liabilities_and_equity": [ "10-Q:0001327567-25-000010" ], "shares_outstanding": [ "10-Q:0001327567-25-000010" ], "retained_earnings": [ "10-Q:0001327567-25-000010" ], "preferred_stock": [ "10-Q:0001327567-25-000010" ], "long_term_investments": [ "10-Q:0001327567-25-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-04-30", "values": { "cash": 2383400000.0, "short_term_investments": 916800000.0, "receivables": 1950000000.0, "inventory": null, "current_assets": 6899000000.0, "ppe_net": 367000000.0, "goodwill": 4050800000.0, "intangibles": 730200000.0, "total_assets": 22002800000.0, "accounts_payable": 234800000.0, "short_term_borrowings": null, "debt_current": 383200000.0, "current_liabilities": 7705600000.0, "long_term_debt": null, "total_liabilities": 14772300000.0, "temporary_equity": null, "equity_parent": 7230500000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 22002800000.0, "shares_outstanding": 665900000.0, "retained_earnings": 2230300000.0, "preferred_stock": 0.0, "long_term_investments": 5152300000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 345700000.0, "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:0001327567-25-000017" ], "value_sources": { "cash": [ "10-Q:0001327567-25-000017" ], "short_term_investments": [ "10-Q:0001327567-25-000017" ], "receivables": [ "10-Q:0001327567-25-000017" ], "current_assets": [ "10-Q:0001327567-25-000017" ], "ppe_net": [ "10-Q:0001327567-25-000017" ], "goodwill": [ "10-Q:0001327567-25-000017" ], "intangibles": [ "10-Q:0001327567-25-000017" ], "total_assets": [ "10-Q:0001327567-25-000017" ], "accounts_payable": [ "10-Q:0001327567-25-000017" ], "debt_current": [ "10-Q:0001327567-25-000017" ], "current_liabilities": [ "10-Q:0001327567-25-000017" ], "total_liabilities": [ "10-Q:0001327567-25-000017" ], "equity_parent": [ "10-Q:0001327567-25-000017" ], "liabilities_and_equity": [ "10-Q:0001327567-25-000017" ], "shares_outstanding": [ "10-Q:0001327567-25-000017" ], "retained_earnings": [ "10-Q:0001327567-25-000017" ], "preferred_stock": [ "10-Q:0001327567-25-000017" ], "long_term_investments": [ "10-Q:0001327567-25-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-07-31", "values": { "cash": 2269000000.0, "short_term_investments": 635000000.0, "receivables": 2965000000.0, "inventory": 113000000.0, "current_assets": 7523000000.0, "ppe_net": 387000000.0, "goodwill": 4567000000.0, "intangibles": 763000000.0, "total_assets": 23576000000.0, "accounts_payable": 232000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 7988000000.0, "long_term_debt": 0.0, "total_liabilities": 15752000000.0, "temporary_equity": null, "equity_parent": 7824000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 23576000000.0, "shares_outstanding": 668000000.0, "retained_earnings": 2484000000.0, "preferred_stock": 0.0, "long_term_investments": 5555000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 417400000.0, "operating_lease_liability_current": 79200000.0, "operating_lease_liability_noncurrent": 338000000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 99400000.0, "operating_lease_payments_total": 493900000.0, "operating_lease_imputed_interest": 76500000.0, "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:0001327567-25-000027", "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "value_sources": { "cash": [ "10-K:0001327567-26-000023" ], "short_term_investments": [ "10-K:0001327567-26-000023" ], "receivables": [ "10-K:0001327567-26-000023" ], "inventory": [ "10-K:0001327567-26-000023" ], "current_assets": [ "10-K:0001327567-26-000023" ], "ppe_net": [ "10-K:0001327567-26-000023" ], "goodwill": [ "10-K:0001327567-26-000023" ], "intangibles": [ "10-K:0001327567-26-000023" ], "total_assets": [ "10-K:0001327567-26-000023" ], "accounts_payable": [ "10-K:0001327567-26-000023" ], "debt_current": [ "10-Q:0001327567-26-000015" ], "current_liabilities": [ "10-K:0001327567-26-000023" ], "long_term_debt": [ "10-K:0001327567-26-000023" ], "total_liabilities": [ "10-K:0001327567-26-000023" ], "equity_parent": [ "10-K:0001327567-26-000023" ], "liabilities_and_equity": [ "10-K:0001327567-26-000023" ], "shares_outstanding": [ "10-K:0001327567-26-000023" ], "retained_earnings": [ "10-K:0001327567-26-000023" ], "preferred_stock": [ "10-K:0001327567-26-000023" ], "long_term_investments": [ "10-K:0001327567-26-000023" ], "operating_lease_liability": [ "10-K:0001327567-25-000027" ], "operating_lease_liability_current": [ "10-K:0001327567-25-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-26-000023" ], "operating_lease_discount_rate": [ "10-K:0001327567-26-000023" ], "operating_lease_payments_y1": [ "10-K:0001327567-25-000027" ], "operating_lease_payments_total": [ "10-K:0001327567-25-000027" ], "operating_lease_imputed_interest": [ "10-K:0001327567-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-10-31", "values": { "cash": 3066000000.0, "short_term_investments": 1144000000.0, "receivables": 1343000000.0, "inventory": null, "current_assets": 7310000000.0, "ppe_net": 394000000.0, "goodwill": 4567000000.0, "intangibles": 723000000.0, "total_assets": 23536000000.0, "accounts_payable": 223000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 7418000000.0, "long_term_debt": 0.0, "total_liabilities": 14871000000.0, "temporary_equity": null, "equity_parent": 8665000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 23536000000.0, "shares_outstanding": 692000000.0, "retained_earnings": 2818000000.0, "preferred_stock": 0.0, "long_term_investments": 5982000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 346000000.0, "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:0001327567-25-000035" ], "value_sources": { "cash": [ "10-Q:0001327567-25-000035" ], "short_term_investments": [ "10-Q:0001327567-25-000035" ], "receivables": [ "10-Q:0001327567-25-000035" ], "current_assets": [ "10-Q:0001327567-25-000035" ], "ppe_net": [ "10-Q:0001327567-25-000035" ], "goodwill": [ "10-Q:0001327567-25-000035" ], "intangibles": [ "10-Q:0001327567-25-000035" ], "total_assets": [ "10-Q:0001327567-25-000035" ], "accounts_payable": [ "10-Q:0001327567-25-000035" ], "current_liabilities": [ "10-Q:0001327567-25-000035" ], "total_liabilities": [ "10-Q:0001327567-25-000035" ], "equity_parent": [ "10-Q:0001327567-25-000035" ], "liabilities_and_equity": [ "10-Q:0001327567-25-000035" ], "shares_outstanding": [ "10-Q:0001327567-25-000035" ], "retained_earnings": [ "10-Q:0001327567-25-000035" ], "preferred_stock": [ "10-Q:0001327567-25-000035" ], "long_term_investments": [ "10-Q:0001327567-25-000035" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-25-000035" ], "short_term_borrowings": [ "10-Q:0001327567-25-000035" ], "debt_current": [ "10-Q:0001327567-25-000035" ], "long_term_debt": [ "10-Q:0001327567-25-000035" ] }, "method": "derived", "value_methods": { "short_term_borrowings": "derived", "debt_current": "derived", "long_term_debt": "derived" } }, { "period": "FY2026 Q2", "date": "2026-01-31", "values": { "cash": 4158000000.0, "short_term_investments": 378000000.0, "receivables": 2116000000.0, "inventory": null, "current_assets": 8369000000.0, "ppe_net": 485000000.0, "goodwill": 6931000000.0, "intangibles": 1249000000.0, "total_assets": 24979000000.0, "accounts_payable": 262000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 8009000000.0, "long_term_debt": 0.0, "total_liabilities": 15586000000.0, "temporary_equity": null, "equity_parent": 9393000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24979000000.0, "shares_outstanding": 703000000.0, "retained_earnings": 3250000000.0, "preferred_stock": 0.0, "long_term_investments": 3362000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 372000000.0, "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:0001327567-26-000005" ], "value_sources": { "cash": [ "10-Q:0001327567-26-000005" ], "short_term_investments": [ "10-Q:0001327567-26-000005" ], "receivables": [ "10-Q:0001327567-26-000005" ], "current_assets": [ "10-Q:0001327567-26-000005" ], "ppe_net": [ "10-Q:0001327567-26-000005" ], "goodwill": [ "10-Q:0001327567-26-000005" ], "intangibles": [ "10-Q:0001327567-26-000005" ], "total_assets": [ "10-Q:0001327567-26-000005" ], "accounts_payable": [ "10-Q:0001327567-26-000005" ], "current_liabilities": [ "10-Q:0001327567-26-000005" ], "total_liabilities": [ "10-Q:0001327567-26-000005" ], "equity_parent": [ "10-Q:0001327567-26-000005" ], "liabilities_and_equity": [ "10-Q:0001327567-26-000005" ], "shares_outstanding": [ "10-Q:0001327567-26-000005" ], "retained_earnings": [ "10-Q:0001327567-26-000005" ], "preferred_stock": [ "10-Q:0001327567-26-000005" ], "long_term_investments": [ "10-Q:0001327567-26-000005" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-26-000005" ], "short_term_borrowings": [ "10-Q:0001327567-26-000005" ], "debt_current": [ "10-Q:0001327567-26-000005" ], "long_term_debt": [ "10-Q:0001327567-26-000005" ] }, "method": "derived", "value_methods": { "short_term_borrowings": "derived", "debt_current": "derived", "long_term_debt": "derived" } }, { "period": "FY2026 Q3", "date": "2026-04-30", "values": { "cash": 2364000000.0, "short_term_investments": 747000000.0, "receivables": 2852000000.0, "inventory": null, "current_assets": 7713000000.0, "ppe_net": 506000000.0, "goodwill": 21902000000.0, "intangibles": 7283000000.0, "total_assets": 46266000000.0, "accounts_payable": 293000000.0, "short_term_borrowings": null, "debt_current": 160000000.0, "current_liabilities": 9006000000.0, "long_term_debt": 1192000000.0, "total_liabilities": 18598000000.0, "temporary_equity": null, "equity_parent": 27668000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 46266000000.0, "shares_outstanding": 813000000.0, "retained_earnings": 3073000000.0, "preferred_stock": 0.0, "long_term_investments": 3881000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 719000000.0, "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:0001327567-26-000015" ], "value_sources": { "cash": [ "10-Q:0001327567-26-000015" ], "short_term_investments": [ "10-Q:0001327567-26-000015" ], "receivables": [ "10-Q:0001327567-26-000015" ], "current_assets": [ "10-Q:0001327567-26-000015" ], "ppe_net": [ "10-Q:0001327567-26-000015" ], "goodwill": [ "10-Q:0001327567-26-000015" ], "intangibles": [ "10-Q:0001327567-26-000015" ], "total_assets": [ "10-Q:0001327567-26-000015" ], "accounts_payable": [ "10-Q:0001327567-26-000015" ], "debt_current": [ "10-Q:0001327567-26-000015" ], "current_liabilities": [ "10-Q:0001327567-26-000015" ], "long_term_debt": [ "10-Q:0001327567-26-000015" ], "total_liabilities": [ "10-Q:0001327567-26-000015" ], "equity_parent": [ "10-Q:0001327567-26-000015" ], "liabilities_and_equity": [ "10-Q:0001327567-26-000015" ], "shares_outstanding": [ "10-Q:0001327567-26-000015" ], "retained_earnings": [ "10-Q:0001327567-26-000015" ], "preferred_stock": [ "10-Q:0001327567-26-000015" ], "long_term_investments": [ "10-Q:0001327567-26-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0001327567-26-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-07-31", "values": { "cash": 2514000000.0, "short_term_investments": 557000000.0, "receivables": 3629000000.0, "inventory": 117000000.0, "current_assets": 8643000000.0, "ppe_net": 523000000.0, "goodwill": 22010000000.0, "intangibles": 7017000000.0, "total_assets": 48460000000.0, "accounts_payable": 290000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9923000000.0, "long_term_debt": 1774000000.0, "total_liabilities": 20968000000.0, "temporary_equity": null, "equity_parent": 27492000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 48460000000.0, "shares_outstanding": 815000000.0, "retained_earnings": 2791000000.0, "preferred_stock": 0.0, "long_term_investments": 4835000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 793000000.0, "operating_lease_liability_current": 67000000.0, "operating_lease_liability_noncurrent": 726000000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 105000000.0, "operating_lease_payments_total": 1069000000.0, "operating_lease_imputed_interest": 276000000.0, "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:0001327567-26-000023" ], "value_sources": { "cash": [ "10-K:0001327567-26-000023" ], "short_term_investments": [ "10-K:0001327567-26-000023" ], "receivables": [ "10-K:0001327567-26-000023" ], "inventory": [ "10-K:0001327567-26-000023" ], "current_assets": [ "10-K:0001327567-26-000023" ], "ppe_net": [ "10-K:0001327567-26-000023" ], "goodwill": [ "10-K:0001327567-26-000023" ], "intangibles": [ "10-K:0001327567-26-000023" ], "total_assets": [ "10-K:0001327567-26-000023" ], "accounts_payable": [ "10-K:0001327567-26-000023" ], "current_liabilities": [ "10-K:0001327567-26-000023" ], "long_term_debt": [ "10-K:0001327567-26-000023" ], "total_liabilities": [ "10-K:0001327567-26-000023" ], "equity_parent": [ "10-K:0001327567-26-000023" ], "liabilities_and_equity": [ "10-K:0001327567-26-000023" ], "shares_outstanding": [ "10-K:0001327567-26-000023" ], "retained_earnings": [ "10-K:0001327567-26-000023" ], "preferred_stock": [ "10-K:0001327567-26-000023" ], "long_term_investments": [ "10-K:0001327567-26-000023" ], "operating_lease_liability": [ "10-K:0001327567-26-000023" ], "operating_lease_liability_current": [ "10-K:0001327567-26-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0001327567-26-000023" ], "operating_lease_discount_rate": [ "10-K:0001327567-26-000023" ], "operating_lease_payments_y1": [ "10-K:0001327567-26-000023" ], "operating_lease_payments_total": [ "10-K:0001327567-26-000023" ], "operating_lease_imputed_interest": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-08-01", "end": "2020-10-31", "values": { "cfo": 534900000.0, "cfi": -886200000.0, "cff": -464500000.0, "capex": 29600000.0, "d_and_a": 58000000.0, "sbc": 205800000.0, "dividends_paid": null, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 23600000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -382300000.0, "change_inventories": null, "change_payables": -17700000.0, "change_contract_liabilities": 136800000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-21-000040" ], "value_sources": { "cfo": [ "10-Q:0001327567-21-000040" ], "cfi": [ "10-Q:0001327567-21-000040" ], "cff": [ "10-Q:0001327567-21-000040" ], "capex": [ "10-Q:0001327567-21-000040" ], "d_and_a": [ "10-Q:0001327567-21-000040" ], "sbc": [ "10-Q:0001327567-21-000040" ], "buybacks": [ "10-Q:0001327567-21-000040" ], "amortisation_intangibles": [ "10-Q:0001327567-21-000040" ], "change_receivables": [ "10-Q:0001327567-21-000040" ], "change_payables": [ "10-Q:0001327567-21-000040" ], "change_contract_liabilities": [ "10-Q:0001327567-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-11-01", "end": "2021-01-31", "values": { "cfo": 364500000.0, "cfi": -384400000.0, "cff": -5400000.0, "capex": 32100000.0, "d_and_a": 64900000.0, "sbc": 225600000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 29700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -16400000.0, "change_inventories": null, "change_payables": -5900000.0, "change_contract_liabilities": 197800000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "value_sources": { "cfo": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "cfi": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "cff": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "capex": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "d_and_a": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "sbc": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "buybacks": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "amortisation_intangibles": [ "10-Q:0001327567-22-000008" ], "change_receivables": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "change_payables": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ], "change_contract_liabilities": [ "10-Q:0001327567-21-000040", "10-Q:0001327567-22-000008" ] }, "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": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-02-01", "end": "2021-04-30", "values": { "cfo": 277800000.0, "cfi": -207600000.0, "cff": -298500000.0, "capex": 26900000.0, "d_and_a": 68700000.0, "sbc": 233100000.0, "dividends_paid": null, "buybacks": 350000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 32800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 97400000.0, "change_inventories": null, "change_payables": 27000000.0, "change_contract_liabilities": 212500000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "value_sources": { "cfo": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "cfi": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "cff": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "capex": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "d_and_a": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "sbc": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "buybacks": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "amortisation_intangibles": [ "10-Q:0001327567-22-000016" ], "change_receivables": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "change_payables": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ], "change_contract_liabilities": [ "10-Q:0001327567-22-000008", "10-Q:0001327567-22-000016" ] }, "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": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-05-01", "end": "2021-07-31", "values": { "cfo": 325800000.0, "cfi": -2400000.0, "cff": -335600000.0, "capex": 27400000.0, "d_and_a": 68800000.0, "sbc": 230000000.0, "dividends_paid": null, "buybacks": 328100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 473700000.0, "change_inventories": null, "change_payables": -15200000.0, "change_contract_liabilities": 649000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "value_sources": { "cfo": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "cfi": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "cff": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "capex": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "d_and_a": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "sbc": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "buybacks": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "amortisation_intangibles": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "change_receivables": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "change_payables": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ], "change_contract_liabilities": [ "10-K:0001327567-22-000028", "10-Q:0001327567-22-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-08-01", "end": "2021-10-31", "values": { "cfo": 588900000.0, "cfi": -229900000.0, "cff": 38700000.0, "capex": 34600000.0, "d_and_a": 69000000.0, "sbc": 259100000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -428400000.0, "change_inventories": null, "change_payables": 37600000.0, "change_contract_liabilities": 134200000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-22-000038" ], "value_sources": { "cfo": [ "10-Q:0001327567-22-000038" ], "cfi": [ "10-Q:0001327567-22-000038" ], "cff": [ "10-Q:0001327567-22-000038" ], "capex": [ "10-Q:0001327567-22-000038" ], "d_and_a": [ "10-Q:0001327567-22-000038" ], "sbc": [ "10-Q:0001327567-22-000038" ], "buybacks": [ "10-Q:0001327567-22-000038" ], "amortisation_intangibles": [ "10-Q:0001327567-22-000038" ], "change_receivables": [ "10-Q:0001327567-22-000038" ], "change_payables": [ "10-Q:0001327567-22-000038" ], "change_contract_liabilities": [ "10-Q:0001327567-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-11-01", "end": "2022-01-31", "values": { "cfo": 482600000.0, "cfi": -274300000.0, "cff": -558500000.0, "capex": 80700000.0, "d_and_a": 69700000.0, "sbc": 265100000.0, "dividends_paid": null, "buybacks": 550000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 140100000.0, "change_inventories": null, "change_payables": 22200000.0, "change_contract_liabilities": 291000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "value_sources": { "cfo": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "cfi": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "cff": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "capex": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "d_and_a": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "sbc": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "buybacks": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "amortisation_intangibles": [ "10-Q:0001327567-23-000006" ], "change_receivables": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "change_payables": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ], "change_contract_liabilities": [ "10-Q:0001327567-22-000038", "10-Q:0001327567-23-000006" ] }, "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": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-02-01", "end": "2022-04-30", "values": { "cfo": 389500000.0, "cfi": 42900000.0, "cff": 66300000.0, "capex": 38300000.0, "d_and_a": 71400000.0, "sbc": 247300000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 288400000.0, "change_inventories": null, "change_payables": -8200000.0, "change_contract_liabilities": 410200000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "value_sources": { "cfo": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "cfi": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "cff": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "capex": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "d_and_a": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "sbc": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "buybacks": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "amortisation_intangibles": [ "10-Q:0001327567-23-000014" ], "change_receivables": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "change_payables": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ], "change_contract_liabilities": [ "10-Q:0001327567-23-000006", "10-Q:0001327567-23-000014" ] }, "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": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-05-01", "end": "2022-07-31", "values": { "cfo": 523700000.0, "cfi": -472100000.0, "cff": -353100000.0, "capex": 39200000.0, "d_and_a": 72500000.0, "sbc": 239600000.0, "dividends_paid": null, "buybacks": 342300000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31600000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 901900000.0, "change_inventories": null, "change_payables": 17700000.0, "change_contract_liabilities": 1134600000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "value_sources": { "cfo": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "cfi": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "cff": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "capex": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "d_and_a": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "sbc": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "buybacks": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "amortisation_intangibles": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "change_receivables": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "change_payables": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ], "change_contract_liabilities": [ "10-K:0001327567-23-000024", "10-Q:0001327567-23-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-08-01", "end": "2022-10-31", "values": { "cfo": 1236700000.0, "cfi": -1319800000.0, "cff": 31100000.0, "capex": 39600000.0, "d_and_a": 70700000.0, "sbc": 266000000.0, "dividends_paid": null, "buybacks": 22700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 29100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -904400000.0, "change_inventories": null, "change_payables": -1000000.0, "change_contract_liabilities": 185600000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-23-000032" ], "value_sources": { "cfo": [ "10-Q:0001327567-23-000032" ], "cfi": [ "10-Q:0001327567-23-000032" ], "cff": [ "10-Q:0001327567-23-000032" ], "capex": [ "10-Q:0001327567-23-000032" ], "d_and_a": [ "10-Q:0001327567-23-000032" ], "sbc": [ "10-Q:0001327567-23-000032" ], "buybacks": [ "10-Q:0001327567-23-000032" ], "amortisation_intangibles": [ "10-Q:0001327567-23-000032" ], "change_receivables": [ "10-Q:0001327567-23-000032" ], "change_payables": [ "10-Q:0001327567-23-000032" ], "change_contract_liabilities": [ "10-Q:0001327567-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-11-01", "end": "2023-01-31", "values": { "cfo": 694600000.0, "cfi": -1164500000.0, "cff": -250800000.0, "capex": 38300000.0, "d_and_a": 69900000.0, "sbc": 283300000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 24800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 39800000.0, "change_inventories": null, "change_payables": 1700000.0, "change_contract_liabilities": 374000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "value_sources": { "cfo": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "cfi": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "cff": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "capex": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "d_and_a": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "sbc": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "buybacks": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "amortisation_intangibles": [ "10-Q:0001327567-24-000005" ], "change_receivables": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "change_payables": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ], "change_contract_liabilities": [ "10-Q:0001327567-23-000032", "10-Q:0001327567-24-000005" ] }, "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": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-02-01", "end": "2023-04-30", "values": { "cfo": 432100000.0, "cfi": 87900000.0, "cff": 128200000.0, "capex": 31200000.0, "d_and_a": 72300000.0, "sbc": 271000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 25800000.0, "goodwill_impairment": null, "deferred_tax": 2800000.0, "change_receivables": 165300000.0, "change_inventories": null, "change_payables": -37000000.0, "change_contract_liabilities": 535300000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "value_sources": { "cfo": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "cfi": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "cff": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "capex": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "d_and_a": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "sbc": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "buybacks": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "amortisation_intangibles": [ "10-Q:0001327567-24-000017" ], "deferred_tax": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "change_receivables": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "change_payables": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ], "change_contract_liabilities": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-05-01", "end": "2023-07-31", "values": { "cfo": 414100000.0, "cfi": 362600000.0, "cff": -1634800000.0, "capex": 37200000.0, "d_and_a": 69300000.0, "sbc": 254200000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 25200000.0, "goodwill_impairment": null, "deferred_tax": 7200000.0, "change_receivables": 1019600000.0, "change_inventories": null, "change_payables": 37300000.0, "change_contract_liabilities": 1206800000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "value_sources": { "cfo": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "cfi": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "cff": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "capex": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "d_and_a": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "sbc": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "buybacks": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "amortisation_intangibles": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "deferred_tax": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "change_receivables": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "change_payables": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ], "change_contract_liabilities": [ "10-K:0001327567-24-000029", "10-Q:0001327567-24-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-08-01", "end": "2023-10-31", "values": { "cfo": 1526000000.0, "cfi": -129000000.0, "cff": -41800000.0, "capex": 36800000.0, "d_and_a": 64300000.0, "sbc": 271000000.0, "dividends_paid": null, "buybacks": 66700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 24900000.0, "goodwill_impairment": null, "deferred_tax": -300000.0, "change_receivables": -1050200000.0, "change_inventories": null, "change_payables": -400000.0, "change_contract_liabilities": 146400000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-24-000040" ], "value_sources": { "cfo": [ "10-Q:0001327567-24-000040" ], "cfi": [ "10-Q:0001327567-24-000040" ], "cff": [ "10-Q:0001327567-24-000040" ], "capex": [ "10-Q:0001327567-24-000040" ], "d_and_a": [ "10-Q:0001327567-24-000040" ], "sbc": [ "10-Q:0001327567-24-000040" ], "buybacks": [ "10-Q:0001327567-24-000040" ], "amortisation_intangibles": [ "10-Q:0001327567-24-000040" ], "deferred_tax": [ "10-Q:0001327567-24-000040" ], "change_receivables": [ "10-Q:0001327567-24-000040" ], "change_payables": [ "10-Q:0001327567-24-000040" ], "change_contract_liabilities": [ "10-Q:0001327567-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-11-01", "end": "2024-01-31", "values": { "cfo": 690000000.0, "cfi": -1325500000.0, "cff": -72600000.0, "capex": 35200000.0, "d_and_a": 68600000.0, "sbc": 272000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 28400000.0, "goodwill_impairment": null, "deferred_tax": -1691000000.0, "change_receivables": 482200000.0, "change_inventories": null, "change_payables": 47700000.0, "change_contract_liabilities": 372100000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-24-000005", "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "value_sources": { "cfo": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "cfi": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "cff": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "capex": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "d_and_a": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "sbc": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "buybacks": [ "10-Q:0001327567-24-000005" ], "amortisation_intangibles": [ "10-Q:0001327567-25-000010" ], "deferred_tax": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "change_receivables": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "change_payables": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "change_contract_liabilities": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-02-01", "end": "2024-04-30", "values": { "cfo": 528900000.0, "cfi": 113100000.0, "cff": -1049400000.0, "capex": 37400000.0, "d_and_a": 74300000.0, "sbc": 263500000.0, "dividends_paid": null, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 33400000.0, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": -180900000.0, "change_inventories": null, "change_payables": -67800000.0, "change_contract_liabilities": 349200000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "value_sources": { "cfo": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "cfi": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "cff": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "capex": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "d_and_a": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "sbc": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "buybacks": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "amortisation_intangibles": [ "10-Q:0001327567-25-000017" ], "deferred_tax": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "change_receivables": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "change_payables": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ], "change_contract_liabilities": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-05-01", "end": "2024-07-31", "values": { "cfo": 512700000.0, "cfi": -168500000.0, "cff": -179300000.0, "capex": 47400000.0, "d_and_a": 76100000.0, "sbc": 268900000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 34200000.0, "goodwill_impairment": null, "deferred_tax": -215400000.0, "change_receivables": 903200000.0, "change_inventories": null, "change_payables": 5500000.0, "change_contract_liabilities": 1312900000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "value_sources": { "cfo": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "cfi": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "cff": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "capex": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "d_and_a": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "sbc": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "buybacks": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "amortisation_intangibles": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "deferred_tax": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "change_receivables": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "change_payables": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ], "change_contract_liabilities": [ "10-K:0001327567-25-000027", "10-Q:0001327567-25-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-08-01", "end": "2024-10-31", "values": { "cfo": 1510000000.0, "cfi": -544000000.0, "cff": -220000000.0, "capex": 44000000.0, "d_and_a": 84000000.0, "sbc": 295000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": -137000000.0, "change_receivables": -1486000000.0, "change_inventories": null, "change_payables": 97000000.0, "change_contract_liabilities": -416000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000035" ], "value_sources": { "cfo": [ "10-Q:0001327567-25-000035" ], "cfi": [ "10-Q:0001327567-25-000035" ], "cff": [ "10-Q:0001327567-25-000035" ], "capex": [ "10-Q:0001327567-25-000035" ], "d_and_a": [ "10-Q:0001327567-25-000035" ], "sbc": [ "10-Q:0001327567-25-000035" ], "buybacks": [ "10-Q:0001327567-24-000040" ], "amortisation_intangibles": [ "10-Q:0001327567-25-000035" ], "deferred_tax": [ "10-Q:0001327567-25-000035" ], "change_receivables": [ "10-Q:0001327567-25-000035" ], "change_payables": [ "10-Q:0001327567-25-000035" ], "change_contract_liabilities": [ "10-Q:0001327567-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-11-01", "end": "2025-01-31", "values": { "cfo": 557000000.0, "cfi": -381000000.0, "cff": -232000000.0, "capex": 48000000.0, "d_and_a": 87000000.0, "sbc": 320000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 45000000.0, "goodwill_impairment": null, "deferred_tax": -180000000.0, "change_receivables": 363000000.0, "change_inventories": null, "change_payables": -64000000.0, "change_contract_liabilities": 169000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010", "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "value_sources": { "cfo": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "cfi": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "cff": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "capex": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "d_and_a": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "sbc": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "buybacks": [ "10-Q:0001327567-24-000040", "10-Q:0001327567-25-000010" ], "amortisation_intangibles": [ "10-Q:0001327567-26-000005" ], "deferred_tax": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_receivables": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_payables": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_contract_liabilities": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-02-01", "end": "2025-04-30", "values": { "cfo": 628000000.0, "cfi": -517000000.0, "cff": 47000000.0, "capex": 68000000.0, "d_and_a": 88000000.0, "sbc": 326000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 43000000.0, "goodwill_impairment": null, "deferred_tax": -125000000.0, "change_receivables": 454000000.0, "change_inventories": null, "change_payables": 86000000.0, "change_contract_liabilities": 311000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "value_sources": { "cfo": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "cfi": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "cff": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "capex": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "d_and_a": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "sbc": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "buybacks": [ "10-Q:0001327567-25-000010", "10-Q:0001327567-26-000015" ], "amortisation_intangibles": [ "10-Q:0001327567-26-000015" ], "deferred_tax": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_receivables": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_payables": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_contract_liabilities": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-05-01", "end": "2025-07-31", "values": { "cfo": 1021000000.0, "cfi": -763000000.0, "cff": -374000000.0, "capex": 87000000.0, "d_and_a": 84000000.0, "sbc": 354000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 37000000.0, "goodwill_impairment": null, "deferred_tax": 92000000.0, "change_receivables": 1014000000.0, "change_inventories": null, "change_payables": -12000000.0, "change_contract_liabilities": 1175000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "value_sources": { "cfo": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cfi": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cff": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "capex": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "d_and_a": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "sbc": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "buybacks": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "amortisation_intangibles": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "deferred_tax": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_receivables": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_payables": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_contract_liabilities": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-08-01", "end": "2025-10-31", "values": { "cfo": 1771000000.0, "cfi": -983000000.0, "cff": 8000000.0, "capex": 84000000.0, "d_and_a": 89000000.0, "sbc": 370000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 40000000.0, "goodwill_impairment": null, "deferred_tax": 9000000.0, "change_receivables": -1622000000.0, "change_inventories": null, "change_payables": -2000000.0, "change_contract_liabilities": -522000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-25-000035" ], "value_sources": { "cfo": [ "10-Q:0001327567-25-000035" ], "cfi": [ "10-Q:0001327567-25-000035" ], "cff": [ "10-Q:0001327567-25-000035" ], "capex": [ "10-Q:0001327567-25-000035" ], "d_and_a": [ "10-Q:0001327567-25-000035" ], "sbc": [ "10-Q:0001327567-25-000035" ], "amortisation_intangibles": [ "10-Q:0001327567-25-000035" ], "deferred_tax": [ "10-Q:0001327567-25-000035" ], "change_receivables": [ "10-Q:0001327567-25-000035" ], "change_payables": [ "10-Q:0001327567-25-000035" ], "change_contract_liabilities": [ "10-Q:0001327567-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-11-01", "end": "2026-01-31", "values": { "cfo": 554000000.0, "cfi": 651000000.0, "cff": -114000000.0, "capex": 170000000.0, "d_and_a": 91000000.0, "sbc": 301000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 39000000.0, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": 758000000.0, "change_inventories": null, "change_payables": 42000000.0, "change_contract_liabilities": 178000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "value_sources": { "cfo": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "cfi": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "cff": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "capex": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "d_and_a": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "sbc": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "amortisation_intangibles": [ "10-Q:0001327567-26-000005" ], "deferred_tax": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_receivables": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_payables": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ], "change_contract_liabilities": [ "10-Q:0001327567-25-000035", "10-Q:0001327567-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-02-01", "end": "2026-04-30", "values": { "cfo": 871000000.0, "cfi": -1766000000.0, "cff": -899000000.0, "capex": 83000000.0, "d_and_a": 334000000.0, "sbc": 643000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 280000000.0, "goodwill_impairment": null, "deferred_tax": 24000000.0, "change_receivables": 423000000.0, "change_inventories": null, "change_payables": 10000000.0, "change_contract_liabilities": 397000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "value_sources": { "cfo": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "cfi": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "cff": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "capex": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "d_and_a": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "sbc": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "amortisation_intangibles": [ "10-Q:0001327567-26-000015" ], "deferred_tax": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_receivables": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_payables": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ], "change_contract_liabilities": [ "10-Q:0001327567-26-000005", "10-Q:0001327567-26-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-05-01", "end": "2026-07-31", "values": { "cfo": 1357000000.0, "cfi": -1006000000.0, "cff": -197000000.0, "capex": 103000000.0, "d_and_a": 341000000.0, "sbc": 460000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 281000000.0, "goodwill_impairment": null, "deferred_tax": -57000000.0, "change_receivables": 776000000.0, "change_inventories": null, "change_payables": -7000000.0, "change_contract_liabilities": 1149000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "value_sources": { "cfo": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cfi": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "cff": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "capex": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "d_and_a": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "sbc": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "buybacks": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "amortisation_intangibles": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "deferred_tax": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_receivables": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_payables": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ], "change_contract_liabilities": [ "10-K:0001327567-26-000023", "10-Q:0001327567-26-000015" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-08-01", "end": "2021-07-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1503000000.0, "cfi": -1480600000.0, "cff": -1104000000.0, "capex": 116000000.0, "d_and_a": 260400000.0, "sbc": 894500000.0, "dividends_paid": null, "buybacks": 1178100000.0, "interest_paid": null, "taxes_paid": 24900000.0, "depreciation": 94200000.0, "amortisation_intangibles": 117800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 172400000.0, "change_inventories": null, "change_payables": -11800000.0, "change_contract_liabilities": 1196100000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-23-000024" ], "value_sources": { "cfo": [ "10-K:0001327567-23-000024" ], "cfi": [ "10-K:0001327567-23-000024" ], "cff": [ "10-K:0001327567-23-000024" ], "capex": [ "10-K:0001327567-23-000024" ], "d_and_a": [ "10-K:0001327567-23-000024" ], "sbc": [ "10-K:0001327567-23-000024" ], "buybacks": [ "10-K:0001327567-23-000024" ], "taxes_paid": [ "10-K:0001327567-23-000024" ], "depreciation": [ "10-K:0001327567-23-000024" ], "amortisation_intangibles": [ "10-K:0001327567-23-000024" ], "change_receivables": [ "10-K:0001327567-23-000024" ], "change_payables": [ "10-K:0001327567-23-000024" ], "change_contract_liabilities": [ "10-K:0001327567-23-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-08-01", "end": "2022-07-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1984700000.0, "cfi": -933400000.0, "cff": -806600000.0, "capex": 192800000.0, "d_and_a": 282600000.0, "sbc": 1011100000.0, "dividends_paid": null, "buybacks": 892300000.0, "interest_paid": null, "taxes_paid": 34600000.0, "depreciation": 92800000.0, "amortisation_intangibles": 126900000.0, "goodwill_impairment": null, "deferred_tax": -3100000.0, "change_receivables": 902000000.0, "change_inventories": null, "change_payables": 69300000.0, "change_contract_liabilities": 1970000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-24-000029" ], "value_sources": { "cfo": [ "10-K:0001327567-24-000029" ], "cfi": [ "10-K:0001327567-24-000029" ], "cff": [ "10-K:0001327567-24-000029" ], "capex": [ "10-K:0001327567-24-000029" ], "d_and_a": [ "10-K:0001327567-24-000029" ], "sbc": [ "10-K:0001327567-24-000029" ], "buybacks": [ "10-K:0001327567-24-000029" ], "taxes_paid": [ "10-K:0001327567-24-000029" ], "depreciation": [ "10-K:0001327567-24-000029" ], "amortisation_intangibles": [ "10-K:0001327567-24-000029" ], "deferred_tax": [ "10-K:0001327567-24-000029" ], "change_receivables": [ "10-K:0001327567-24-000029" ], "change_payables": [ "10-K:0001327567-24-000029" ], "change_contract_liabilities": [ "10-K:0001327567-24-000029" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-08-01", "end": "2023-07-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 2777500000.0, "cfi": -2033800000.0, "cff": -1726300000.0, "capex": 146300000.0, "d_and_a": 282200000.0, "sbc": 1074500000.0, "dividends_paid": null, "buybacks": 272700000.0, "interest_paid": null, "taxes_paid": 147100000.0, "depreciation": 95900000.0, "amortisation_intangibles": 104900000.0, "goodwill_impairment": null, "deferred_tax": 12500000.0, "change_receivables": 320300000.0, "change_inventories": null, "change_payables": 1000000.0, "change_contract_liabilities": 2301700000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-25-000027" ], "value_sources": { "cfo": [ "10-K:0001327567-25-000027" ], "cfi": [ "10-K:0001327567-25-000027" ], "cff": [ "10-K:0001327567-25-000027" ], "capex": [ "10-K:0001327567-25-000027" ], "d_and_a": [ "10-K:0001327567-25-000027" ], "sbc": [ "10-K:0001327567-25-000027" ], "buybacks": [ "10-K:0001327567-25-000027" ], "taxes_paid": [ "10-K:0001327567-25-000027" ], "depreciation": [ "10-K:0001327567-25-000027" ], "amortisation_intangibles": [ "10-K:0001327567-25-000027" ], "deferred_tax": [ "10-K:0001327567-25-000027" ], "change_receivables": [ "10-K:0001327567-25-000027" ], "change_payables": [ "10-K:0001327567-25-000027" ], "change_contract_liabilities": [ "10-K:0001327567-25-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-08-01", "end": "2024-07-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3258000000.0, "cfi": -1510000000.0, "cff": -1343000000.0, "capex": 157000000.0, "d_and_a": 284000000.0, "sbc": 1076000000.0, "dividends_paid": null, "buybacks": 567000000.0, "interest_paid": null, "taxes_paid": 342000000.0, "depreciation": 85000000.0, "amortisation_intangibles": 121000000.0, "goodwill_impairment": null, "deferred_tax": -2034000000.0, "change_receivables": 155000000.0, "change_inventories": null, "change_payables": -15000000.0, "change_contract_liabilities": 2180000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "cfo": [ "10-K:0001327567-26-000023" ], "cfi": [ "10-K:0001327567-26-000023" ], "cff": [ "10-K:0001327567-26-000023" ], "capex": [ "10-K:0001327567-26-000023" ], "d_and_a": [ "10-K:0001327567-26-000023" ], "sbc": [ "10-K:0001327567-26-000023" ], "buybacks": [ "10-K:0001327567-26-000023" ], "taxes_paid": [ "10-K:0001327567-26-000023" ], "depreciation": [ "10-K:0001327567-26-000023" ], "amortisation_intangibles": [ "10-K:0001327567-26-000023" ], "deferred_tax": [ "10-K:0001327567-26-000023" ], "change_receivables": [ "10-K:0001327567-26-000023" ], "change_payables": [ "10-K:0001327567-26-000023" ], "change_contract_liabilities": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-08-01", "end": "2025-07-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 3716000000.0, "cfi": -2205000000.0, "cff": -779000000.0, "capex": 247000000.0, "d_and_a": 343000000.0, "sbc": 1295000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 505000000.0, "depreciation": 94000000.0, "amortisation_intangibles": 166000000.0, "goodwill_impairment": null, "deferred_tax": -350000000.0, "change_receivables": 345000000.0, "change_inventories": null, "change_payables": 107000000.0, "change_contract_liabilities": 1239000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "cfo": [ "10-K:0001327567-26-000023" ], "cfi": [ "10-K:0001327567-26-000023" ], "cff": [ "10-K:0001327567-26-000023" ], "capex": [ "10-K:0001327567-26-000023" ], "d_and_a": [ "10-K:0001327567-26-000023" ], "sbc": [ "10-K:0001327567-26-000023" ], "buybacks": [ "10-K:0001327567-26-000023" ], "taxes_paid": [ "10-K:0001327567-26-000023" ], "depreciation": [ "10-K:0001327567-26-000023" ], "amortisation_intangibles": [ "10-K:0001327567-26-000023" ], "deferred_tax": [ "10-K:0001327567-26-000023" ], "change_receivables": [ "10-K:0001327567-26-000023" ], "change_payables": [ "10-K:0001327567-26-000023" ], "change_contract_liabilities": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-08-01", "end": "2026-07-31", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 4553000000.0, "cfi": -3104000000.0, "cff": -1202000000.0, "capex": 440000000.0, "d_and_a": 855000000.0, "sbc": 1774000000.0, "dividends_paid": null, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": 199000000.0, "depreciation": 111000000.0, "amortisation_intangibles": 640000000.0, "goodwill_impairment": null, "deferred_tax": -19000000.0, "change_receivables": 335000000.0, "change_inventories": null, "change_payables": 43000000.0, "change_contract_liabilities": 1202000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001327567-26-000023" ], "value_sources": { "cfo": [ "10-K:0001327567-26-000023" ], "cfi": [ "10-K:0001327567-26-000023" ], "cff": [ "10-K:0001327567-26-000023" ], "capex": [ "10-K:0001327567-26-000023" ], "d_and_a": [ "10-K:0001327567-26-000023" ], "sbc": [ "10-K:0001327567-26-000023" ], "buybacks": [ "10-K:0001327567-26-000023" ], "taxes_paid": [ "10-K:0001327567-26-000023" ], "depreciation": [ "10-K:0001327567-26-000023" ], "amortisation_intangibles": [ "10-K:0001327567-26-000023" ], "deferred_tax": [ "10-K:0001327567-26-000023" ], "change_receivables": [ "10-K:0001327567-26-000023" ], "change_payables": [ "10-K:0001327567-26-000023" ], "change_contract_liabilities": [ "10-K:0001327567-26-000023" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001327567-21-000029": { "kind": "filing", "form": "10-K", "accession": "0001327567-21-000029", "report_date": "2021-07-31", "filed": "2021-09-03", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000029/panw-20210731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000029/" }, "10-K:0001327567-22-000028": { "kind": "filing", "form": "10-K", "accession": "0001327567-22-000028", "report_date": "2022-07-31", "filed": "2022-09-06", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000028/panw-20220731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000028/" }, "10-K:0001327567-23-000024": { "kind": "filing", "form": "10-K", "accession": "0001327567-23-000024", "report_date": "2023-07-31", "filed": "2023-09-01", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000024/panw-20230731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000024/" }, "10-K:0001327567-24-000029": { "kind": "filing", "form": "10-K", "accession": "0001327567-24-000029", "report_date": "2024-07-31", "filed": "2024-09-06", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000029/panw-20240731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000029/" }, "10-K:0001327567-25-000027": { "kind": "filing", "form": "10-K", "accession": "0001327567-25-000027", "report_date": "2025-07-31", "filed": "2025-08-29", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000027/panw-20250731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000027/" }, "10-K:0001327567-26-000023": { "kind": "filing", "form": "10-K", "accession": "0001327567-26-000023", "report_date": "2026-07-31", "filed": "2026-09-10", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000023/panw-20260731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000023/" }, "10-Q:0001327567-20-000041": { "kind": "filing", "form": "10-Q", "accession": "0001327567-20-000041", "report_date": "2020-10-31", "filed": "2020-11-19", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756720000041/panw-20201031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756720000041/" }, "10-Q:0001327567-21-000004": { "kind": "filing", "form": "10-Q", "accession": "0001327567-21-000004", "report_date": "2021-01-31", "filed": "2021-02-23", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000004/panw-20210131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000004/" }, "10-Q:0001327567-21-000014": { "kind": "filing", "form": "10-Q", "accession": "0001327567-21-000014", "report_date": "2021-04-30", "filed": "2021-05-21", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000014/panw-20210430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000014/" }, "10-Q:0001327567-21-000040": { "kind": "filing", "form": "10-Q", "accession": "0001327567-21-000040", "report_date": "2021-10-31", "filed": "2021-11-19", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000040/panw-20211031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756721000040/" }, "10-Q:0001327567-22-000008": { "kind": "filing", "form": "10-Q", "accession": "0001327567-22-000008", "report_date": "2022-01-31", "filed": "2022-02-23", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000008/panw-20220131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000008/" }, "10-Q:0001327567-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0001327567-22-000016", "report_date": "2022-04-30", "filed": "2022-05-20", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000016/panw-20220430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000016/" }, "10-Q:0001327567-22-000038": { "kind": "filing", "form": "10-Q", "accession": "0001327567-22-000038", "report_date": "2022-10-31", "filed": "2022-11-18", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000038/panw-20221031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756722000038/" }, "10-Q:0001327567-23-000006": { "kind": "filing", "form": "10-Q", "accession": "0001327567-23-000006", "report_date": "2023-01-31", "filed": "2023-02-22", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000006/panw-20230131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000006/" }, "10-Q:0001327567-23-000014": { "kind": "filing", "form": "10-Q", "accession": "0001327567-23-000014", "report_date": "2023-04-30", "filed": "2023-05-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000014/panw-20230430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000014/" }, "10-Q:0001327567-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0001327567-23-000032", "report_date": "2023-10-31", "filed": "2023-11-17", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000032/panw-20231031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756723000032/" }, "10-Q:0001327567-24-000005": { "kind": "filing", "form": "10-Q", "accession": "0001327567-24-000005", "report_date": "2024-01-31", "filed": "2024-02-21", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000005/panw-20240131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000005/" }, "10-Q:0001327567-24-000017": { "kind": "filing", "form": "10-Q", "accession": "0001327567-24-000017", "report_date": "2024-04-30", "filed": "2024-05-21", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000017/panw-20240430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000017/" }, "10-Q:0001327567-24-000040": { "kind": "filing", "form": "10-Q", "accession": "0001327567-24-000040", "report_date": "2024-10-31", "filed": "2024-11-21", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000040/panw-20241031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756724000040/" }, "10-Q:0001327567-25-000010": { "kind": "filing", "form": "10-Q", "accession": "0001327567-25-000010", "report_date": "2025-01-31", "filed": "2025-02-14", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000010/panw-20250131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000010/" }, "10-Q:0001327567-25-000017": { "kind": "filing", "form": "10-Q", "accession": "0001327567-25-000017", "report_date": "2025-04-30", "filed": "2025-05-21", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000017/panw-20250430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000017/" }, "10-Q:0001327567-25-000035": { "kind": "filing", "form": "10-Q", "accession": "0001327567-25-000035", "report_date": "2025-10-31", "filed": "2025-11-20", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000035/panw-20251031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756725000035/" }, "10-Q:0001327567-26-000005": { "kind": "filing", "form": "10-Q", "accession": "0001327567-26-000005", "report_date": "2026-01-31", "filed": "2026-02-18", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000005/panw-20260131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000005/" }, "10-Q:0001327567-26-000015": { "kind": "filing", "form": "10-Q", "accession": "0001327567-26-000015", "report_date": "2026-04-30", "filed": "2026-06-03", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000015/panw-20260430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1327567/000132756726000015/" } }, "restatements": [ { "period": "FY2021", "item": "eps_basic", "start": "2020-08-01", "end": "2021-07-31", "first": { "value": -5.18, "source": "10-K:0001327567-21-000029", "filed": "2021-09-03" }, "latest": { "value": -1.73, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "used": { "value": -1.73, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2020-08-01", "end": "2021-07-31", "first": { "value": -5.18, "source": "10-K:0001327567-21-000029", "filed": "2021-09-03" }, "latest": { "value": -1.73, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "used": { "value": -1.73, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" } }, { "period": "FY2021", "item": "shares_basic", "start": "2020-08-01", "end": "2021-07-31", "first": { "value": 96400000.0, "source": "10-K:0001327567-21-000029", "filed": "2021-09-03" }, "latest": { "value": 289100000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "used": { "value": 289100000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2020-08-01", "end": "2021-07-31", "first": { "value": 96400000.0, "source": "10-K:0001327567-21-000029", "filed": "2021-09-03" }, "latest": { "value": 289100000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "used": { "value": 289100000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" } }, { "period": "FY2022 Q3", "item": "eps_basic", "start": "2022-02-01", "end": "2022-04-30", "first": { "value": -0.74, "source": "10-Q:0001327567-22-000016", "filed": "2022-05-20" }, "latest": { "value": -0.25, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" }, "used": { "value": -0.25, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" } }, { "period": "FY2022 Q3", "item": "eps_diluted", "start": "2022-02-01", "end": "2022-04-30", "first": { "value": -0.74, "source": "10-Q:0001327567-22-000016", "filed": "2022-05-20" }, "latest": { "value": -0.25, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" }, "used": { "value": -0.25, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" } }, { "period": "FY2022 Q3", "item": "shares_basic", "start": "2022-02-01", "end": "2022-04-30", "first": { "value": 98900000.0, "source": "10-Q:0001327567-22-000016", "filed": "2022-05-20" }, "latest": { "value": 296700000.0, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" }, "used": { "value": 296700000.0, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" } }, { "period": "FY2022 Q3", "item": "shares_diluted", "start": "2022-02-01", "end": "2022-04-30", "first": { "value": 98900000.0, "source": "10-Q:0001327567-22-000016", "filed": "2022-05-20" }, "latest": { "value": 296700000.0, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" }, "used": { "value": 296700000.0, "source": "10-Q:0001327567-23-000014", "filed": "2023-05-24" } }, { "period": "FY2022", "item": "eps_basic", "start": "2021-08-01", "end": "2022-07-31", "first": { "value": -2.71, "source": "10-K:0001327567-22-000028", "filed": "2022-09-06" }, "latest": { "value": -0.9, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "used": { "value": -0.9, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2021-08-01", "end": "2022-07-31", "first": { "value": -2.71, "source": "10-K:0001327567-22-000028", "filed": "2022-09-06" }, "latest": { "value": -0.9, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "used": { "value": -0.9, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" } }, { "period": "FY2022", "item": "shares_basic", "start": "2021-08-01", "end": "2022-07-31", "first": { "value": 98500000.0, "source": "10-K:0001327567-22-000028", "filed": "2022-09-06" }, "latest": { "value": 295600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "used": { "value": 295600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2021-08-01", "end": "2022-07-31", "first": { "value": 98500000.0, "source": "10-K:0001327567-22-000028", "filed": "2022-09-06" }, "latest": { "value": 295600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "used": { "value": 295600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" } }, { "period": "FY2022 Q4", "item": "shares_outstanding", "start": null, "end": "2022-07-31", "first": { "value": 99600000.0, "source": "10-K:0001327567-22-000028", "filed": "2022-09-06" }, "latest": { "value": 298800000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "used": { "value": 298800000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" } }, { "period": "FY2023", "item": "eps_basic", "start": "2022-08-01", "end": "2023-07-31", "first": { "value": 1.45, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "latest": { "value": 0.73, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "used": { "value": 0.73, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2022-08-01", "end": "2023-07-31", "first": { "value": 1.28, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "latest": { "value": 0.64, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "used": { "value": 0.64, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-07-31", "first": { "value": 1748400000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "latest": { "value": 1748000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1748400000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" } }, { "period": "FY2023", "item": "shares_basic", "start": "2022-08-01", "end": "2023-07-31", "first": { "value": 303200000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "latest": { "value": 606400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "used": { "value": 606400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2022-08-01", "end": "2023-07-31", "first": { "value": 342300000.0, "source": "10-K:0001327567-23-000024", "filed": "2023-09-01" }, "latest": { "value": 684500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "used": { "value": 684500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024 Q2", "item": "eps_basic", "start": "2023-11-01", "end": "2024-01-31", "first": { "value": 5.47, "source": "10-Q:0001327567-24-000005", "filed": "2024-02-21" }, "latest": { "value": 2.73, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "used": { "value": 2.73, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2024 Q2", "item": "eps_diluted", "start": "2023-11-01", "end": "2024-01-31", "first": { "value": 4.89, "source": "10-Q:0001327567-24-000005", "filed": "2024-02-21" }, "latest": { "value": 2.44, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "used": { "value": 2.44, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2024 Q2", "item": "shares_basic", "start": "2023-11-01", "end": "2024-01-31", "first": { "value": 319600000.0, "source": "10-Q:0001327567-24-000005", "filed": "2024-02-21" }, "latest": { "value": 639300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "used": { "value": 639300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2024 Q2", "item": "shares_diluted", "start": "2023-11-01", "end": "2024-01-31", "first": { "value": 357500000.0, "source": "10-Q:0001327567-24-000005", "filed": "2024-02-21" }, "latest": { "value": 715000000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "used": { "value": 715000000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2024 Q3", "item": "eps_basic", "start": "2024-02-01", "end": "2024-04-30", "first": { "value": 0.86, "source": "10-Q:0001327567-24-000017", "filed": "2024-05-21" }, "latest": { "value": 0.43, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "used": { "value": 0.43, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2024 Q3", "item": "eps_diluted", "start": "2024-02-01", "end": "2024-04-30", "first": { "value": 0.79, "source": "10-Q:0001327567-24-000017", "filed": "2024-05-21" }, "latest": { "value": 0.39, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "used": { "value": 0.39, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2024 Q3", "item": "shares_basic", "start": "2024-02-01", "end": "2024-04-30", "first": { "value": 322900000.0, "source": "10-Q:0001327567-24-000017", "filed": "2024-05-21" }, "latest": { "value": 645800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "used": { "value": 645800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2024 Q3", "item": "shares_diluted", "start": "2024-02-01", "end": "2024-04-30", "first": { "value": 354600000.0, "source": "10-Q:0001327567-24-000017", "filed": "2024-05-21" }, "latest": { "value": 709300000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "used": { "value": 709300000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 120900000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 121000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 120900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "buybacks", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 566700000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 567000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 566700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "capex", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 156800000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 157000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 156800000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024 Q4", "item": "cash", "start": null, "end": "2024-07-31", "first": { "value": 1535200000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 1535000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1535200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "cff", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": -1343100000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": -1343000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -1343100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "cfi", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": -1509900000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": -1510000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -1509900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "cfo", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 3257600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 3258000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 3257600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "change_contract_liabilities", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 2180600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 2180000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2180600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "change_receivables", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 154300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 155000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 154300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 2059200000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 2059000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2059200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "d_and_a", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 283300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 284000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 283300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "deferred_tax", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": -2033700000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": -2034000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -2033700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "depreciation", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 85100000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 85000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 85000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024", "item": "eps_basic", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 8.07, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 4.04, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 4.04, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 7.28, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 3.64, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 3.64, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024 Q4", "item": "equity_parent", "start": null, "end": "2024-07-31", "first": { "value": 5169700000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 5169000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 5169700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "gross_profit", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 5968300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 5968000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 5968300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "income_tax", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": -1589300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": -1590000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -1589300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "interest_expense", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 8300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 8000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 8300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "net_income", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 2577600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 2578000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2577600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "operating_income", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 683900000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 684000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 683900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "operating_lease_cost", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 75600000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 76000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 76000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024", "item": "pretax_income", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 988300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 988000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 988300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "revenue", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 8027500000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 8027000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 8027500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "rnd", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 1809400000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 1810000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1809400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "sbc", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 1075400000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 1076000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1075400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "shares_basic", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 319200000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 638000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 638000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 354000000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 708000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 708000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-07-31", "first": { "value": 325100000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 650200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "used": { "value": 650200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2023-08-01", "end": "2024-07-31", "first": { "value": 342300000.0, "source": "10-K:0001327567-24-000029", "filed": "2024-09-06" }, "latest": { "value": 342000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 342000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q1", "item": "amortisation_intangibles", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 41300000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 41000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 41000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "capex", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 44100000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 44000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 44000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "cash", "start": null, "end": "2024-10-31", "first": { "value": 2282800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 2283000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 2282800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" } }, { "period": "FY2025 Q1", "item": "cff", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": -219700000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": -220000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": -220000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "cfi", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": -543800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": -544000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": -544000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "cfo", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 1509600000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 1510000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 1510000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "change_contract_liabilities", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": -416600000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": -416000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": -416000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "change_payables", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 96800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 97000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 97000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "change_receivables", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": -1485700000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": -1486000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": -1486000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "cost_of_revenue", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 554100000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 554000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 554000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "d_and_a", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 83900000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 84000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 84000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "deferred_tax", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": -137400000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": -137000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": -137000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "eps_basic", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 1.07, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 0.54, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 0.54, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "eps_diluted", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 0.99, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 0.49, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 0.49, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "equity_parent", "start": null, "end": "2024-10-31", "first": { "value": 5911800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 5912000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 5911800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" } }, { "period": "FY2025 Q1", "item": "gross_profit", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 1584700000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 1585000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 1585000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "income_tax", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 17900000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 17000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 17000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "interest_expense", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 1200000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 1000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 1000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "net_income", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 350700000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 351000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 351000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "operating_income", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 286500000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 286000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 286000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "pretax_income", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 368600000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 368000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 368000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "revenue", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 2138800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 2139000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 2139000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "rnd", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 480400000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 481000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 481000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "sbc", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 294300000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 295000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 295000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "shares_basic", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 326800000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 654000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 654000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q1", "item": "shares_diluted", "start": "2024-08-01", "end": "2024-10-31", "first": { "value": 354500000.0, "source": "10-Q:0001327567-24-000040", "filed": "2024-11-21" }, "latest": { "value": 709000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" }, "used": { "value": 709000000.0, "source": "10-Q:0001327567-25-000035", "filed": "2025-11-20" } }, { "period": "FY2025 Q2", "item": "amortisation_intangibles", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 44300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 45000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 45000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "capex", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": 91600000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 92000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 92000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "cash", "start": null, "end": "2025-01-31", "first": { "value": 2226300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 2226000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 2226300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2025 Q2", "item": "cff", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": -451900000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": -452000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": -452000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "cfi", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": -924600000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": -925000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": -925000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "cfo", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": 2066500000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 2067000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 2067000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "change_contract_liabilities", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": -247800000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": -247000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": -247000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "change_payables", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": 33400000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 33000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 33000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "change_receivables", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": -1123100000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": -1123000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": -1123000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "cost_of_revenue", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 599200000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 599000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 599000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "d_and_a", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": 171500000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 171000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 171000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "deferred_tax", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": -316800000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": -317000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": -317000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "equity_parent", "start": null, "end": "2025-01-31", "first": { "value": 6375300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 6375000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 6375300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" } }, { "period": "FY2025 Q2", "item": "gross_profit", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 1658200000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 1658000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 1658000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "income_tax", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 57500000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 58000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 58000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "interest_expense", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 900000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 1000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 1000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "net_income", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 267300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 267000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 267000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "operating_income", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 240400000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 241000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 241000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "pretax_income", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 324800000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 325000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 325000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "revenue", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 2257400000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 2257000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 2257000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "rnd", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 505700000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 505000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 505000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "sbc", "start": "2024-08-01", "end": "2025-01-31", "first": { "value": 614800000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 615000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 615000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q2", "item": "shares_basic", "start": "2024-11-01", "end": "2025-01-31", "first": { "value": 659300000.0, "source": "10-Q:0001327567-25-000010", "filed": "2025-02-14" }, "latest": { "value": 659000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" }, "used": { "value": 659000000.0, "source": "10-Q:0001327567-26-000005", "filed": "2026-02-18" } }, { "period": "FY2025 Q3", "item": "amortisation_intangibles", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 43200000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 43000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 43000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "amortisation_intangibles", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 128800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 129000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 129000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "capex", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 159900000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 160000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 160000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "cash", "start": null, "end": "2025-04-30", "first": { "value": 2383400000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 2383000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 2383400000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2025 Q3", "item": "cff", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": -404800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": -405000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": -405000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "cfi", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": -1442200000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": -1442000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": -1442000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "cfo", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 2695200000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 2695000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 2695000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "change_contract_liabilities", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 63400000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 64000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 64000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "change_payables", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 118700000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 119000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 119000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "change_receivables", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": -668600000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": -669000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": -669000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "cost_of_revenue", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 619300000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 619000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 619000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "cost_of_revenue", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 1772600000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 1772000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 1772000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "d_and_a", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 259600000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 259000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 259000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "deferred_tax", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": -441500000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": -442000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": -442000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "equity_parent", "start": null, "end": "2025-04-30", "first": { "value": 7230500000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 7230000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 7230500000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" } }, { "period": "FY2025 Q3", "item": "gross_profit", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 1669700000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 1670000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 1670000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "gross_profit", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 4912600000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 4913000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 4913000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "income_tax", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 48400000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 49000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 49000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "income_tax", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 123800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 124000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 124000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "interest_expense", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 700000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 1000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 1000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "interest_expense", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 2800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 3000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 3000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "net_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 262100000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 262000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 262000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "net_income", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 880100000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 880000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 880000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "operating_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 218800000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 219000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 219000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "operating_income", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 745700000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 746000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 746000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "pretax_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 310500000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 311000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 311000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "pretax_income", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 1003900000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 1004000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 1004000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "revenue", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 6685200000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 6685000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 6685000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "rnd", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 494500000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 494000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 494000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "rnd", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 1480600000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 1480000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 1480000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "sbc", "start": "2024-08-01", "end": "2025-04-30", "first": { "value": 940700000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 941000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 941000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "shares_basic", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 665100000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 665000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 665000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q3", "item": "shares_diluted", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 707400000.0, "source": "10-Q:0001327567-25-000017", "filed": "2025-05-21" }, "latest": { "value": 707000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" }, "used": { "value": 707000000.0, "source": "10-Q:0001327567-26-000015", "filed": "2026-06-03" } }, { "period": "FY2025 Q4", "item": "accounts_payable", "start": null, "end": "2025-07-31", "first": { "value": 232200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 232000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 232000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "amortisation_intangibles", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 166300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 166000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 166000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "capex", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 246200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 247000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 247000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "cash", "start": null, "end": "2025-07-31", "first": { "value": 2268600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 2269000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2269000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "cff", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": -778900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": -779000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -779000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "cfi", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": -2204700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": -2205000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -2205000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "change_contract_liabilities", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1238100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1239000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1239000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "change_payables", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 106800000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 107000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 107000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "change_receivables", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 345300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 345000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 345000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "cost_of_revenue", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 2451600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 2451000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2451000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "current_assets", "start": null, "end": "2025-07-31", "first": { "value": 7522800000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 7523000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 7523000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "d_and_a", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 343400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 343000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 343000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "deferred_tax", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": -349900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": -350000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": -350000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "depreciation", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 94400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 94000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 94000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "equity_parent", "start": null, "end": "2025-07-31", "first": { "value": 7824400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 7824000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 7824000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "goodwill", "start": null, "end": "2025-07-31", "first": { "value": 4566600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 4567000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 4567000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "gross_profit", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 6769900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 6770000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 6770000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "income_tax", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 461800000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 462000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 462000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "intangibles", "start": null, "end": "2025-07-31", "first": { "value": 762700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 763000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 763000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "inventory", "start": null, "end": "2025-07-31", "first": { "value": 113400000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 113000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 113000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "liabilities_and_equity", "start": null, "end": "2025-07-31", "first": { "value": 23576200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 23576000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 23576000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "long_term_investments", "start": null, "end": "2025-07-31", "first": { "value": 5555600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 5555000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 5555000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "net_income", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1133900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1134000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1134000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "operating_income", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1242900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1243000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1243000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "operating_lease_cost", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 88100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 88000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 88000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2025-07-31", "first": { "value": 338200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 338000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 338000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "ppe_net", "start": null, "end": "2025-07-31", "first": { "value": 387300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 387000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 387000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "pretax_income", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1595700000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1596000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1596000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "retained_earnings", "start": null, "end": "2025-07-31", "first": { "value": 2484100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 2484000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 2484000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "revenue", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 9221500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 9221000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 9221000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "rnd", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1984100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1984000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1984000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "sbc", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 1295100000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 1295000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 1295000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "shares_basic", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 662500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 663000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 663000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "shares_diluted", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 709300000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 709000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 709000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "shares_outstanding", "start": null, "end": "2025-07-31", "first": { "value": 667900000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 668000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 668000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "short_term_investments", "start": null, "end": "2025-07-31", "first": { "value": 634600000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 635000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 635000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025", "item": "taxes_paid", "start": "2024-08-01", "end": "2025-07-31", "first": { "value": 505500000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 505000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 505000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "total_assets", "start": null, "end": "2025-07-31", "first": { "value": 23576200000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 23576000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 23576000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } }, { "period": "FY2025 Q4", "item": "total_liabilities", "start": null, "end": "2025-07-31", "first": { "value": 15751800000.0, "source": "10-K:0001327567-25-000027", "filed": "2025-08-29" }, "latest": { "value": 15752000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" }, "used": { "value": 15752000000.0, "source": "10-K:0001327567-26-000023", "filed": "2026-09-10" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2026-07-31:10-K:0001327567-26-000023", "type": "cash_acquisitions", "date": "2026-07-31", "fiscal_period": "FY2026", "text": "Paid US$4.7 billion in cash for business acquisitions in fiscal 2026, 19.8% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 4663000000.0, "unit": "USD" }, "sources": [ "10-K:0001327567-26-000023" ] }, { "id": "cash_acquisitions:2025-07-31:10-K:0001327567-26-000023", "type": "cash_acquisitions", "date": "2025-07-31", "fiscal_period": "FY2025", "text": "Paid US$1.1 billion in cash for business acquisitions in fiscal 2025, 5.3% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 1054000000.0, "unit": "USD" }, "sources": [ "10-K:0001327567-26-000023" ] }, { "id": "stock_split:2025-02-14:10-Q:0001327567-25-000010", "type": "stock_split", "date": "2025-02-14", "fiscal_period": "FY2025 Q3", "text": "The filing reported a stock split of 2 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001327567-25-000010" ] }, { "id": "stock_split:2022-11-18:10-Q:0001327567-22-000038", "type": "stock_split", "date": "2022-11-18", "fiscal_period": "FY2023 Q2", "text": "The filing reported a stock split of 3 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001327567-22-000038" ] } ] }