{ "schema": "annalist.dataset/0.1", "company": { "id": "amd", "name": "Advanced Micro Devices, Inc.", "country": "US", "template": "corporate", "cik": "0000002488", "tickers": [ "AMD" ], "entity_name": "ADVANCED MICRO DEVICES INC", "fiscal_year_end": "1226", "sic": "3674", "sic_description": "Semiconductors & Related Devices", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-27", "release_date": "2026-08-05" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-27", "values": { "revenue": 3445000000.0, "cost_of_revenue": 1858000000.0, "gross_profit": 1587000000.0, "rnd": 610000000.0, "sga": 319000000.0, "operating_income": 662000000.0, "interest_expense": 9000000.0, "pretax_income": 642000000.0, "income_tax": 89000000.0, "net_income_incl_nci": null, "net_income": 555000000.0, "net_income_common": null, "eps_basic": 0.46, "eps_diluted": 0.45, "shares_basic": 1213000000.0, "shares_diluted": 1231000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-22-000078" ], "value_sources": { "revenue": [ "10-Q:0000002488-22-000078" ], "cost_of_revenue": [ "10-Q:0000002488-22-000078" ], "gross_profit": [ "10-Q:0000002488-22-000078" ], "rnd": [ "10-Q:0000002488-22-000078" ], "sga": [ "10-Q:0000002488-22-000078" ], "operating_income": [ "10-Q:0000002488-22-000078" ], "interest_expense": [ "10-Q:0000002488-22-000078" ], "pretax_income": [ "10-Q:0000002488-22-000078" ], "income_tax": [ "10-Q:0000002488-22-000078" ], "net_income": [ "10-Q:0000002488-22-000078" ], "eps_basic": [ "10-Q:0000002488-22-000078" ], "eps_diluted": [ "10-Q:0000002488-22-000078" ], "shares_basic": [ "10-Q:0000002488-22-000078" ], "shares_diluted": [ "10-Q:0000002488-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "revenue": 3850000000.0, "cost_of_revenue": 2020000000.0, "gross_profit": 1830000000.0, "rnd": 659000000.0, "sga": 341000000.0, "operating_income": 831000000.0, "interest_expense": 10000000.0, "pretax_income": 821000000.0, "income_tax": 113000000.0, "net_income_incl_nci": null, "net_income": 710000000.0, "net_income_common": null, "eps_basic": 0.58, "eps_diluted": 0.58, "shares_basic": 1216000000.0, "shares_diluted": 1232000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-22-000123" ], "value_sources": { "revenue": [ "10-Q:0000002488-22-000123" ], "cost_of_revenue": [ "10-Q:0000002488-22-000123" ], "gross_profit": [ "10-Q:0000002488-22-000123" ], "rnd": [ "10-Q:0000002488-22-000123" ], "sga": [ "10-Q:0000002488-22-000123" ], "operating_income": [ "10-Q:0000002488-22-000123" ], "interest_expense": [ "10-Q:0000002488-22-000123" ], "pretax_income": [ "10-Q:0000002488-22-000123" ], "income_tax": [ "10-Q:0000002488-22-000123" ], "net_income": [ "10-Q:0000002488-22-000123" ], "eps_basic": [ "10-Q:0000002488-22-000123" ], "eps_diluted": [ "10-Q:0000002488-22-000123" ], "shares_basic": [ "10-Q:0000002488-22-000123" ], "shares_diluted": [ "10-Q:0000002488-22-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "revenue": 4313000000.0, "cost_of_revenue": 2227000000.0, "gross_profit": 2086000000.0, "rnd": 765000000.0, "sga": 376000000.0, "operating_income": 948000000.0, "interest_expense": 7000000.0, "pretax_income": 1003000000.0, "income_tax": 82000000.0, "net_income_incl_nci": null, "net_income": 923000000.0, "net_income_common": null, "eps_basic": 0.76, "eps_diluted": 0.75, "shares_basic": 1214000000.0, "shares_diluted": 1230000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-22-000170" ], "value_sources": { "revenue": [ "10-Q:0000002488-22-000170" ], "cost_of_revenue": [ "10-Q:0000002488-22-000170" ], "gross_profit": [ "10-Q:0000002488-22-000170" ], "rnd": [ "10-Q:0000002488-22-000170" ], "sga": [ "10-Q:0000002488-22-000170" ], "operating_income": [ "10-Q:0000002488-22-000170" ], "interest_expense": [ "10-Q:0000002488-22-000170" ], "pretax_income": [ "10-Q:0000002488-22-000170" ], "income_tax": [ "10-Q:0000002488-22-000170" ], "net_income": [ "10-Q:0000002488-22-000170" ], "eps_basic": [ "10-Q:0000002488-22-000170" ], "eps_diluted": [ "10-Q:0000002488-22-000170" ], "shares_basic": [ "10-Q:0000002488-22-000170" ], "shares_diluted": [ "10-Q:0000002488-22-000170" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "revenue": 4826000000.0, "cost_of_revenue": 2400000000.0, "gross_profit": 2426000000.0, "rnd": 811000000.0, "sga": 412000000.0, "operating_income": 1207000000.0, "interest_expense": 8000000.0, "pretax_income": 1203000000.0, "income_tax": 229000000.0, "net_income_incl_nci": null, "net_income": 974000000.0, "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:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "value_sources": { "revenue": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "cost_of_revenue": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "gross_profit": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "rnd": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "sga": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "operating_income": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "interest_expense": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "pretax_income": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "income_tax": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "net_income": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "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": "2021-12-26", "end": "2022-03-26", "values": { "revenue": 5887000000.0, "cost_of_revenue": 3069000000.0, "gross_profit": 2818000000.0, "rnd": 1060000000.0, "sga": 597000000.0, "operating_income": 951000000.0, "interest_expense": 13000000.0, "pretax_income": 896000000.0, "income_tax": 113000000.0, "net_income_incl_nci": null, "net_income": 786000000.0, "net_income_common": null, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 1393000000.0, "shares_diluted": 1410000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-23-000076" ], "value_sources": { "revenue": [ "10-Q:0000002488-23-000076" ], "cost_of_revenue": [ "10-Q:0000002488-23-000076" ], "gross_profit": [ "10-Q:0000002488-23-000076" ], "rnd": [ "10-Q:0000002488-23-000076" ], "sga": [ "10-Q:0000002488-23-000076" ], "operating_income": [ "10-Q:0000002488-23-000076" ], "interest_expense": [ "10-Q:0000002488-23-000076" ], "pretax_income": [ "10-Q:0000002488-23-000076" ], "income_tax": [ "10-Q:0000002488-23-000076" ], "net_income": [ "10-Q:0000002488-23-000076" ], "eps_basic": [ "10-Q:0000002488-23-000076" ], "eps_diluted": [ "10-Q:0000002488-23-000076" ], "shares_basic": [ "10-Q:0000002488-23-000076" ], "shares_diluted": [ "10-Q:0000002488-23-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-27", "end": "2022-06-25", "values": { "revenue": 6550000000.0, "cost_of_revenue": 3522000000.0, "gross_profit": 3028000000.0, "rnd": 1300000000.0, "sga": 592000000.0, "operating_income": 526000000.0, "interest_expense": 25000000.0, "pretax_income": 497000000.0, "income_tax": 54000000.0, "net_income_incl_nci": null, "net_income": 447000000.0, "net_income_common": null, "eps_basic": 0.28, "eps_diluted": 0.27, "shares_basic": 1618000000.0, "shares_diluted": 1632000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-23-000139" ], "value_sources": { "revenue": [ "10-Q:0000002488-23-000139" ], "cost_of_revenue": [ "10-Q:0000002488-23-000139" ], "gross_profit": [ "10-Q:0000002488-23-000139" ], "rnd": [ "10-Q:0000002488-23-000139" ], "sga": [ "10-Q:0000002488-23-000139" ], "operating_income": [ "10-Q:0000002488-23-000139" ], "interest_expense": [ "10-Q:0000002488-23-000139" ], "pretax_income": [ "10-Q:0000002488-23-000139" ], "income_tax": [ "10-Q:0000002488-23-000139" ], "net_income": [ "10-Q:0000002488-23-000139" ], "eps_basic": [ "10-Q:0000002488-23-000139" ], "eps_diluted": [ "10-Q:0000002488-23-000139" ], "shares_basic": [ "10-Q:0000002488-23-000139" ], "shares_diluted": [ "10-Q:0000002488-23-000139" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-26", "end": "2022-09-24", "values": { "revenue": 5565000000.0, "cost_of_revenue": 3211000000.0, "gross_profit": 2354000000.0, "rnd": 1279000000.0, "sga": 557000000.0, "operating_income": -64000000.0, "interest_expense": 31000000.0, "pretax_income": -73000000.0, "income_tax": -135000000.0, "net_income_incl_nci": null, "net_income": 66000000.0, "net_income_common": null, "eps_basic": 0.04, "eps_diluted": 0.04, "shares_basic": 1615000000.0, "shares_diluted": 1625000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-23-000195" ], "value_sources": { "revenue": [ "10-Q:0000002488-23-000195" ], "cost_of_revenue": [ "10-Q:0000002488-23-000195" ], "gross_profit": [ "10-Q:0000002488-23-000195" ], "rnd": [ "10-Q:0000002488-23-000195" ], "sga": [ "10-Q:0000002488-23-000195" ], "operating_income": [ "10-Q:0000002488-23-000195" ], "interest_expense": [ "10-Q:0000002488-23-000195" ], "pretax_income": [ "10-Q:0000002488-23-000195" ], "income_tax": [ "10-Q:0000002488-23-000195" ], "net_income": [ "10-Q:0000002488-23-000195" ], "eps_basic": [ "10-Q:0000002488-23-000195" ], "eps_diluted": [ "10-Q:0000002488-23-000195" ], "shares_basic": [ "10-Q:0000002488-23-000195" ], "shares_diluted": [ "10-Q:0000002488-23-000195" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-25", "end": "2022-12-31", "values": { "revenue": 5599000000.0, "cost_of_revenue": 3196000000.0, "gross_profit": 2403000000.0, "rnd": 1366000000.0, "sga": 590000000.0, "operating_income": -149000000.0, "interest_expense": 19000000.0, "pretax_income": -136000000.0, "income_tax": -154000000.0, "net_income_incl_nci": null, "net_income": 21000000.0, "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:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "value_sources": { "revenue": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "cost_of_revenue": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "gross_profit": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "rnd": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "sga": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "operating_income": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "interest_expense": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "pretax_income": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "income_tax": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "net_income": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "revenue": 5353000000.0, "cost_of_revenue": 2994000000.0, "gross_profit": 2359000000.0, "rnd": 1411000000.0, "sga": 585000000.0, "operating_income": -145000000.0, "interest_expense": 25000000.0, "pretax_income": -127000000.0, "income_tax": 13000000.0, "net_income_incl_nci": null, "net_income": -139000000.0, "net_income_common": null, "eps_basic": -0.09, "eps_diluted": -0.09, "shares_basic": 1611000000.0, "shares_diluted": 1611000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-24-000056" ], "value_sources": { "revenue": [ "10-Q:0000002488-24-000056" ], "cost_of_revenue": [ "10-Q:0000002488-24-000056" ], "gross_profit": [ "10-Q:0000002488-24-000056" ], "rnd": [ "10-Q:0000002488-24-000056" ], "sga": [ "10-Q:0000002488-24-000056" ], "operating_income": [ "10-Q:0000002488-24-000056" ], "interest_expense": [ "10-Q:0000002488-24-000056" ], "pretax_income": [ "10-Q:0000002488-24-000056" ], "income_tax": [ "10-Q:0000002488-24-000056" ], "net_income": [ "10-Q:0000002488-24-000056" ], "eps_basic": [ "10-Q:0000002488-24-000056" ], "eps_diluted": [ "10-Q:0000002488-24-000056" ], "shares_basic": [ "10-Q:0000002488-24-000056" ], "shares_diluted": [ "10-Q:0000002488-24-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "revenue": 5359000000.0, "cost_of_revenue": 2916000000.0, "gross_profit": 2443000000.0, "rnd": 1443000000.0, "sga": 547000000.0, "operating_income": -20000000.0, "interest_expense": 28000000.0, "pretax_income": -2000000.0, "income_tax": -23000000.0, "net_income_incl_nci": null, "net_income": 27000000.0, "net_income_common": null, "eps_basic": 0.02, "eps_diluted": 0.02, "shares_basic": 1612000000.0, "shares_diluted": 1627000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-24-000123" ], "value_sources": { "revenue": [ "10-Q:0000002488-24-000123" ], "cost_of_revenue": [ "10-Q:0000002488-24-000123" ], "gross_profit": [ "10-Q:0000002488-24-000123" ], "rnd": [ "10-Q:0000002488-24-000123" ], "sga": [ "10-Q:0000002488-24-000123" ], "operating_income": [ "10-Q:0000002488-24-000123" ], "interest_expense": [ "10-Q:0000002488-24-000123" ], "pretax_income": [ "10-Q:0000002488-24-000123" ], "income_tax": [ "10-Q:0000002488-24-000123" ], "net_income": [ "10-Q:0000002488-24-000123" ], "eps_basic": [ "10-Q:0000002488-24-000123" ], "eps_diluted": [ "10-Q:0000002488-24-000123" ], "shares_basic": [ "10-Q:0000002488-24-000123" ], "shares_diluted": [ "10-Q:0000002488-24-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "revenue": 5800000000.0, "cost_of_revenue": 3053000000.0, "gross_profit": 2747000000.0, "rnd": 1507000000.0, "sga": 576000000.0, "operating_income": 224000000.0, "interest_expense": 26000000.0, "pretax_income": 257000000.0, "income_tax": -39000000.0, "net_income_incl_nci": null, "net_income": 299000000.0, "net_income_common": null, "eps_basic": 0.18, "eps_diluted": 0.18, "shares_basic": 1616000000.0, "shares_diluted": 1629000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-24-000163" ], "value_sources": { "revenue": [ "10-Q:0000002488-24-000163" ], "cost_of_revenue": [ "10-Q:0000002488-24-000163" ], "gross_profit": [ "10-Q:0000002488-24-000163" ], "rnd": [ "10-Q:0000002488-24-000163" ], "sga": [ "10-Q:0000002488-24-000163" ], "operating_income": [ "10-Q:0000002488-24-000163" ], "interest_expense": [ "10-Q:0000002488-24-000163" ], "pretax_income": [ "10-Q:0000002488-24-000163" ], "income_tax": [ "10-Q:0000002488-24-000163" ], "net_income": [ "10-Q:0000002488-24-000163" ], "eps_basic": [ "10-Q:0000002488-24-000163" ], "eps_diluted": [ "10-Q:0000002488-24-000163" ], "shares_basic": [ "10-Q:0000002488-24-000163" ], "shares_diluted": [ "10-Q:0000002488-24-000163" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "revenue": 6168000000.0, "cost_of_revenue": 3257000000.0, "gross_profit": 2911000000.0, "rnd": 1511000000.0, "sga": 644000000.0, "operating_income": 342000000.0, "interest_expense": 27000000.0, "pretax_income": 364000000.0, "income_tax": -297000000.0, "net_income_incl_nci": null, "net_income": 667000000.0, "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:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "value_sources": { "revenue": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "cost_of_revenue": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "gross_profit": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "rnd": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "sga": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "operating_income": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "interest_expense": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "pretax_income": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "income_tax": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "net_income": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "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": "2023-12-31", "end": "2024-03-30", "values": { "revenue": 5473000000.0, "cost_of_revenue": 2913000000.0, "gross_profit": 2560000000.0, "rnd": 1525000000.0, "sga": 607000000.0, "operating_income": 36000000.0, "interest_expense": 25000000.0, "pretax_income": 64000000.0, "income_tax": -52000000.0, "net_income_incl_nci": null, "net_income": 123000000.0, "net_income_common": null, "eps_basic": 0.08, "eps_diluted": 0.07, "shares_basic": 1617000000.0, "shares_diluted": 1639000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-25-000047" ], "value_sources": { "revenue": [ "10-Q:0000002488-25-000047" ], "cost_of_revenue": [ "10-Q:0000002488-25-000047" ], "gross_profit": [ "10-Q:0000002488-25-000047" ], "rnd": [ "10-Q:0000002488-25-000047" ], "sga": [ "10-Q:0000002488-25-000047" ], "operating_income": [ "10-Q:0000002488-25-000047" ], "interest_expense": [ "10-Q:0000002488-25-000047" ], "pretax_income": [ "10-Q:0000002488-25-000047" ], "income_tax": [ "10-Q:0000002488-25-000047" ], "net_income": [ "10-Q:0000002488-25-000047" ], "eps_basic": [ "10-Q:0000002488-25-000047" ], "eps_diluted": [ "10-Q:0000002488-25-000047" ], "shares_basic": [ "10-Q:0000002488-25-000047" ], "shares_diluted": [ "10-Q:0000002488-25-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "revenue": 5835000000.0, "cost_of_revenue": 2971000000.0, "gross_profit": 2864000000.0, "rnd": 1583000000.0, "sga": 640000000.0, "operating_income": 269000000.0, "interest_expense": 25000000.0, "pretax_income": 299000000.0, "income_tax": 41000000.0, "net_income_incl_nci": null, "net_income": 265000000.0, "net_income_common": null, "eps_basic": 0.16, "eps_diluted": 0.16, "shares_basic": 1618000000.0, "shares_diluted": 1637000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-25-000108" ], "value_sources": { "revenue": [ "10-Q:0000002488-25-000108" ], "cost_of_revenue": [ "10-Q:0000002488-25-000108" ], "gross_profit": [ "10-Q:0000002488-25-000108" ], "rnd": [ "10-Q:0000002488-25-000108" ], "sga": [ "10-Q:0000002488-25-000108" ], "operating_income": [ "10-Q:0000002488-25-000108" ], "interest_expense": [ "10-Q:0000002488-25-000108" ], "pretax_income": [ "10-Q:0000002488-25-000108" ], "income_tax": [ "10-Q:0000002488-25-000108" ], "net_income": [ "10-Q:0000002488-25-000108" ], "eps_basic": [ "10-Q:0000002488-25-000108" ], "eps_diluted": [ "10-Q:0000002488-25-000108" ], "shares_basic": [ "10-Q:0000002488-25-000108" ], "shares_diluted": [ "10-Q:0000002488-25-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "revenue": 6819000000.0, "cost_of_revenue": 3400000000.0, "gross_profit": 3419000000.0, "rnd": 1636000000.0, "sga": 707000000.0, "operating_income": 724000000.0, "interest_expense": 23000000.0, "pretax_income": 737000000.0, "income_tax": -27000000.0, "net_income_incl_nci": null, "net_income": 771000000.0, "net_income_common": null, "eps_basic": 0.48, "eps_diluted": 0.47, "shares_basic": 1620000000.0, "shares_diluted": 1636000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-25-000166" ], "value_sources": { "revenue": [ "10-Q:0000002488-25-000166" ], "cost_of_revenue": [ "10-Q:0000002488-25-000166" ], "gross_profit": [ "10-Q:0000002488-25-000166" ], "rnd": [ "10-Q:0000002488-25-000166" ], "sga": [ "10-Q:0000002488-25-000166" ], "operating_income": [ "10-Q:0000002488-25-000166" ], "interest_expense": [ "10-Q:0000002488-25-000166" ], "pretax_income": [ "10-Q:0000002488-25-000166" ], "income_tax": [ "10-Q:0000002488-25-000166" ], "net_income": [ "10-Q:0000002488-25-000166" ], "eps_basic": [ "10-Q:0000002488-25-000166" ], "eps_diluted": [ "10-Q:0000002488-25-000166" ], "shares_basic": [ "10-Q:0000002488-25-000166" ], "shares_diluted": [ "10-Q:0000002488-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-28", "values": { "revenue": 7658000000.0, "cost_of_revenue": 3776000000.0, "gross_profit": 3882000000.0, "rnd": 1712000000.0, "sga": 781000000.0, "operating_income": 871000000.0, "interest_expense": 19000000.0, "pretax_income": 889000000.0, "income_tax": 419000000.0, "net_income_incl_nci": null, "net_income": 482000000.0, "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:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "value_sources": { "revenue": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cost_of_revenue": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "gross_profit": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "rnd": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "sga": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "operating_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "interest_expense": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "pretax_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "income_tax": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "net_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "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": "2024-12-29", "end": "2025-03-29", "values": { "revenue": 7438000000.0, "cost_of_revenue": 3702000000.0, "gross_profit": 3736000000.0, "rnd": 1728000000.0, "sga": 886000000.0, "operating_income": 806000000.0, "interest_expense": 20000000.0, "pretax_income": 825000000.0, "income_tax": 123000000.0, "net_income_incl_nci": null, "net_income": 709000000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.44, "shares_basic": 1620000000.0, "shares_diluted": 1626000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-26-000076" ], "value_sources": { "revenue": [ "10-Q:0000002488-26-000076" ], "cost_of_revenue": [ "10-Q:0000002488-26-000076" ], "gross_profit": [ "10-Q:0000002488-26-000076" ], "rnd": [ "10-Q:0000002488-26-000076" ], "sga": [ "10-Q:0000002488-26-000076" ], "operating_income": [ "10-Q:0000002488-26-000076" ], "interest_expense": [ "10-Q:0000002488-26-000076" ], "pretax_income": [ "10-Q:0000002488-26-000076" ], "income_tax": [ "10-Q:0000002488-26-000076" ], "net_income": [ "10-Q:0000002488-26-000076" ], "eps_basic": [ "10-Q:0000002488-26-000076" ], "eps_diluted": [ "10-Q:0000002488-26-000076" ], "shares_basic": [ "10-Q:0000002488-26-000076" ], "shares_diluted": [ "10-Q:0000002488-26-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "revenue": 7685000000.0, "cost_of_revenue": 4626000000.0, "gross_profit": 3059000000.0, "rnd": 1894000000.0, "sga": 991000000.0, "operating_income": -134000000.0, "interest_expense": 38000000.0, "pretax_income": -74000000.0, "income_tax": -834000000.0, "net_income_incl_nci": null, "net_income": 872000000.0, "net_income_common": null, "eps_basic": 0.54, "eps_diluted": 0.54, "shares_basic": 1623000000.0, "shares_diluted": 1630000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-26-000123" ], "value_sources": { "revenue": [ "10-Q:0000002488-26-000123" ], "cost_of_revenue": [ "10-Q:0000002488-26-000123" ], "gross_profit": [ "10-Q:0000002488-26-000123" ], "rnd": [ "10-Q:0000002488-26-000123" ], "sga": [ "10-Q:0000002488-26-000123" ], "operating_income": [ "10-Q:0000002488-26-000123" ], "interest_expense": [ "10-Q:0000002488-26-000123" ], "pretax_income": [ "10-Q:0000002488-26-000123" ], "income_tax": [ "10-Q:0000002488-26-000123" ], "net_income": [ "10-Q:0000002488-26-000123" ], "eps_basic": [ "10-Q:0000002488-26-000123" ], "eps_diluted": [ "10-Q:0000002488-26-000123" ], "shares_basic": [ "10-Q:0000002488-26-000123" ], "shares_diluted": [ "10-Q:0000002488-26-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "revenue": 9246000000.0, "cost_of_revenue": 4466000000.0, "gross_profit": 4780000000.0, "rnd": 2139000000.0, "sga": 1069000000.0, "operating_income": 1270000000.0, "interest_expense": 37000000.0, "pretax_income": 1315000000.0, "income_tax": 153000000.0, "net_income_incl_nci": null, "net_income": 1243000000.0, "net_income_common": null, "eps_basic": 0.76, "eps_diluted": 0.75, "shares_basic": 1626000000.0, "shares_diluted": 1641000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-25-000166" ], "value_sources": { "revenue": [ "10-Q:0000002488-25-000166" ], "cost_of_revenue": [ "10-Q:0000002488-25-000166" ], "gross_profit": [ "10-Q:0000002488-25-000166" ], "rnd": [ "10-Q:0000002488-25-000166" ], "sga": [ "10-Q:0000002488-25-000166" ], "operating_income": [ "10-Q:0000002488-25-000166" ], "interest_expense": [ "10-Q:0000002488-25-000166" ], "pretax_income": [ "10-Q:0000002488-25-000166" ], "income_tax": [ "10-Q:0000002488-25-000166" ], "net_income": [ "10-Q:0000002488-25-000166" ], "eps_basic": [ "10-Q:0000002488-25-000166" ], "eps_diluted": [ "10-Q:0000002488-25-000166" ], "shares_basic": [ "10-Q:0000002488-25-000166" ], "shares_diluted": [ "10-Q:0000002488-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-27", "values": { "revenue": 10270000000.0, "cost_of_revenue": 4693000000.0, "gross_profit": 5577000000.0, "rnd": 2330000000.0, "sga": 1198000000.0, "operating_income": 1752000000.0, "interest_expense": 36000000.0, "pretax_income": 2074000000.0, "income_tax": 455000000.0, "net_income_incl_nci": null, "net_income": 1511000000.0, "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:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "value_sources": { "revenue": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cost_of_revenue": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "gross_profit": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "rnd": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "sga": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "operating_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "interest_expense": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "pretax_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "income_tax": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "net_income": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "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": "2025-12-28", "end": "2026-03-28", "values": { "revenue": 10253000000.0, "cost_of_revenue": 4837000000.0, "gross_profit": 5416000000.0, "rnd": 2397000000.0, "sga": 1253000000.0, "operating_income": 1476000000.0, "interest_expense": 37000000.0, "pretax_income": 1604000000.0, "income_tax": 238000000.0, "net_income_incl_nci": null, "net_income": 1383000000.0, "net_income_common": null, "eps_basic": 0.85, "eps_diluted": 0.84, "shares_basic": 1631000000.0, "shares_diluted": 1650000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-26-000076" ], "value_sources": { "revenue": [ "10-Q:0000002488-26-000076" ], "cost_of_revenue": [ "10-Q:0000002488-26-000076" ], "gross_profit": [ "10-Q:0000002488-26-000076" ], "rnd": [ "10-Q:0000002488-26-000076" ], "sga": [ "10-Q:0000002488-26-000076" ], "operating_income": [ "10-Q:0000002488-26-000076" ], "interest_expense": [ "10-Q:0000002488-26-000076" ], "pretax_income": [ "10-Q:0000002488-26-000076" ], "income_tax": [ "10-Q:0000002488-26-000076" ], "net_income": [ "10-Q:0000002488-26-000076" ], "eps_basic": [ "10-Q:0000002488-26-000076" ], "eps_diluted": [ "10-Q:0000002488-26-000076" ], "shares_basic": [ "10-Q:0000002488-26-000076" ], "shares_diluted": [ "10-Q:0000002488-26-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "revenue": 11536000000.0, "cost_of_revenue": 5333000000.0, "gross_profit": 6203000000.0, "rnd": 2528000000.0, "sga": 1401000000.0, "operating_income": 1990000000.0, "interest_expense": 37000000.0, "pretax_income": 2551000000.0, "income_tax": 252000000.0, "net_income_incl_nci": null, "net_income": 2297000000.0, "net_income_common": null, "eps_basic": 1.4, "eps_diluted": 1.38, "shares_basic": 1632000000.0, "shares_diluted": 1659000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000002488-26-000123" ], "value_sources": { "revenue": [ "10-Q:0000002488-26-000123" ], "cost_of_revenue": [ "10-Q:0000002488-26-000123" ], "gross_profit": [ "10-Q:0000002488-26-000123" ], "rnd": [ "10-Q:0000002488-26-000123" ], "sga": [ "10-Q:0000002488-26-000123" ], "operating_income": [ "10-Q:0000002488-26-000123" ], "interest_expense": [ "10-Q:0000002488-26-000123" ], "pretax_income": [ "10-Q:0000002488-26-000123" ], "income_tax": [ "10-Q:0000002488-26-000123" ], "net_income": [ "10-Q:0000002488-26-000123" ], "eps_basic": [ "10-Q:0000002488-26-000123" ], "eps_diluted": [ "10-Q:0000002488-26-000123" ], "shares_basic": [ "10-Q:0000002488-26-000123" ], "shares_diluted": [ "10-Q:0000002488-26-000123" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 16434000000.0, "cost_of_revenue": 8505000000.0, "gross_profit": 7929000000.0, "rnd": 2845000000.0, "sga": 1448000000.0, "operating_income": 3648000000.0, "interest_expense": 34000000.0, "pretax_income": 3669000000.0, "income_tax": 513000000.0, "net_income_incl_nci": null, "net_income": 3162000000.0, "net_income_common": null, "eps_basic": 2.61, "eps_diluted": 2.57, "shares_basic": 1213000000.0, "shares_diluted": 1229000000.0, "dps_declared": null, "operating_lease_cost": 71000000.0 }, "sources": [ "10-K:0000002488-24-000012" ], "value_sources": { "revenue": [ "10-K:0000002488-24-000012" ], "cost_of_revenue": [ "10-K:0000002488-24-000012" ], "gross_profit": [ "10-K:0000002488-24-000012" ], "rnd": [ "10-K:0000002488-24-000012" ], "sga": [ "10-K:0000002488-24-000012" ], "operating_income": [ "10-K:0000002488-24-000012" ], "interest_expense": [ "10-K:0000002488-24-000012" ], "pretax_income": [ "10-K:0000002488-24-000012" ], "income_tax": [ "10-K:0000002488-24-000012" ], "net_income": [ "10-K:0000002488-24-000012" ], "eps_basic": [ "10-K:0000002488-24-000012" ], "eps_diluted": [ "10-K:0000002488-24-000012" ], "shares_basic": [ "10-K:0000002488-24-000012" ], "shares_diluted": [ "10-K:0000002488-24-000012" ], "operating_lease_cost": [ "10-K:0000002488-24-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 23601000000.0, "cost_of_revenue": 12998000000.0, "gross_profit": 10603000000.0, "rnd": 5005000000.0, "sga": 2336000000.0, "operating_income": 1264000000.0, "interest_expense": 88000000.0, "pretax_income": 1184000000.0, "income_tax": -122000000.0, "net_income_incl_nci": null, "net_income": 1320000000.0, "net_income_common": null, "eps_basic": 0.85, "eps_diluted": 0.84, "shares_basic": 1561000000.0, "shares_diluted": 1571000000.0, "dps_declared": null, "operating_lease_cost": 118000000.0 }, "sources": [ "10-K:0000002488-25-000012" ], "value_sources": { "revenue": [ "10-K:0000002488-25-000012" ], "cost_of_revenue": [ "10-K:0000002488-25-000012" ], "gross_profit": [ "10-K:0000002488-25-000012" ], "rnd": [ "10-K:0000002488-25-000012" ], "sga": [ "10-K:0000002488-25-000012" ], "operating_income": [ "10-K:0000002488-25-000012" ], "interest_expense": [ "10-K:0000002488-25-000012" ], "pretax_income": [ "10-K:0000002488-25-000012" ], "income_tax": [ "10-K:0000002488-25-000012" ], "net_income": [ "10-K:0000002488-25-000012" ], "eps_basic": [ "10-K:0000002488-25-000012" ], "eps_diluted": [ "10-K:0000002488-25-000012" ], "shares_basic": [ "10-K:0000002488-25-000012" ], "shares_diluted": [ "10-K:0000002488-25-000012" ], "operating_lease_cost": [ "10-K:0000002488-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 22680000000.0, "cost_of_revenue": 12220000000.0, "gross_profit": 10460000000.0, "rnd": 5872000000.0, "sga": 2318000000.0, "operating_income": 401000000.0, "interest_expense": 106000000.0, "pretax_income": 492000000.0, "income_tax": -346000000.0, "net_income_incl_nci": null, "net_income": 854000000.0, "net_income_common": null, "eps_basic": 0.53, "eps_diluted": 0.53, "shares_basic": 1614000000.0, "shares_diluted": 1625000000.0, "dps_declared": null, "operating_lease_cost": 127000000.0 }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "revenue": [ "10-K:0000002488-26-000018" ], "cost_of_revenue": [ "10-K:0000002488-26-000018" ], "gross_profit": [ "10-K:0000002488-26-000018" ], "rnd": [ "10-K:0000002488-26-000018" ], "sga": [ "10-K:0000002488-26-000018" ], "operating_income": [ "10-K:0000002488-26-000018" ], "interest_expense": [ "10-K:0000002488-26-000018" ], "pretax_income": [ "10-K:0000002488-26-000018" ], "income_tax": [ "10-K:0000002488-26-000018" ], "net_income": [ "10-K:0000002488-26-000018" ], "eps_basic": [ "10-K:0000002488-26-000018" ], "eps_diluted": [ "10-K:0000002488-26-000018" ], "shares_basic": [ "10-K:0000002488-26-000018" ], "shares_diluted": [ "10-K:0000002488-26-000018" ], "operating_lease_cost": [ "10-K:0000002488-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 25785000000.0, "cost_of_revenue": 13060000000.0, "gross_profit": 12725000000.0, "rnd": 6456000000.0, "sga": 2735000000.0, "operating_income": 1900000000.0, "interest_expense": 92000000.0, "pretax_income": 1989000000.0, "income_tax": 381000000.0, "net_income_incl_nci": null, "net_income": 1641000000.0, "net_income_common": null, "eps_basic": 1.01, "eps_diluted": 1.0, "shares_basic": 1620000000.0, "shares_diluted": 1637000000.0, "dps_declared": null, "operating_lease_cost": 147000000.0 }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "revenue": [ "10-K:0000002488-26-000018" ], "cost_of_revenue": [ "10-K:0000002488-26-000018" ], "gross_profit": [ "10-K:0000002488-26-000018" ], "rnd": [ "10-K:0000002488-26-000018" ], "sga": [ "10-K:0000002488-26-000018" ], "operating_income": [ "10-K:0000002488-26-000018" ], "interest_expense": [ "10-K:0000002488-26-000018" ], "pretax_income": [ "10-K:0000002488-26-000018" ], "income_tax": [ "10-K:0000002488-26-000018" ], "net_income": [ "10-K:0000002488-26-000018" ], "eps_basic": [ "10-K:0000002488-26-000018" ], "eps_diluted": [ "10-K:0000002488-26-000018" ], "shares_basic": [ "10-K:0000002488-26-000018" ], "shares_diluted": [ "10-K:0000002488-26-000018" ], "operating_lease_cost": [ "10-K:0000002488-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 34639000000.0, "cost_of_revenue": 17487000000.0, "gross_profit": 17152000000.0, "rnd": 8091000000.0, "sga": 4144000000.0, "operating_income": 3694000000.0, "interest_expense": 131000000.0, "pretax_income": 4140000000.0, "income_tax": -103000000.0, "net_income_incl_nci": null, "net_income": 4335000000.0, "net_income_common": null, "eps_basic": 2.67, "eps_diluted": 2.65, "shares_basic": 1624000000.0, "shares_diluted": 1636000000.0, "dps_declared": null, "operating_lease_cost": 196000000.0 }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "revenue": [ "10-K:0000002488-26-000018" ], "cost_of_revenue": [ "10-K:0000002488-26-000018" ], "gross_profit": [ "10-K:0000002488-26-000018" ], "rnd": [ "10-K:0000002488-26-000018" ], "sga": [ "10-K:0000002488-26-000018" ], "operating_income": [ "10-K:0000002488-26-000018" ], "interest_expense": [ "10-K:0000002488-26-000018" ], "pretax_income": [ "10-K:0000002488-26-000018" ], "income_tax": [ "10-K:0000002488-26-000018" ], "net_income": [ "10-K:0000002488-26-000018" ], "eps_basic": [ "10-K:0000002488-26-000018" ], "eps_diluted": [ "10-K:0000002488-26-000018" ], "shares_basic": [ "10-K:0000002488-26-000018" ], "shares_diluted": [ "10-K:0000002488-26-000018" ], "operating_lease_cost": [ "10-K:0000002488-26-000018" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-27", "values": { "cash": 1763000000.0, "short_term_investments": 1353000000.0, "receivables": 2178000000.0, "inventory": 1653000000.0, "current_assets": 7197000000.0, "ppe_net": 681000000.0, "goodwill": 289000000.0, "intangibles": null, "total_assets": 10047000000.0, "accounts_payable": 949000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2864000000.0, "long_term_debt": 313000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6477000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10047000000.0, "shares_outstanding": 1215000000.0, "retained_earnings": -4058000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 65000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 238000000.0, "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:0000002488-21-000056" ], "value_sources": { "cash": [ "10-Q:0000002488-21-000056" ], "short_term_investments": [ "10-Q:0000002488-21-000056" ], "receivables": [ "10-Q:0000002488-21-000056" ], "inventory": [ "10-Q:0000002488-21-000056" ], "current_assets": [ "10-Q:0000002488-21-000056" ], "ppe_net": [ "10-Q:0000002488-21-000056" ], "goodwill": [ "10-Q:0000002488-21-000056" ], "total_assets": [ "10-Q:0000002488-21-000056" ], "accounts_payable": [ "10-Q:0000002488-21-000056" ], "current_liabilities": [ "10-Q:0000002488-21-000056" ], "long_term_debt": [ "10-Q:0000002488-21-000056" ], "equity_parent": [ "10-Q:0000002488-21-000056" ], "liabilities_and_equity": [ "10-Q:0000002488-21-000056" ], "shares_outstanding": [ "10-Q:0000002488-21-000056" ], "retained_earnings": [ "10-Q:0000002488-21-000056" ], "equity_method_investments": [ "10-Q:0000002488-21-000056" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-21-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-26", "values": { "cash": 2623000000.0, "short_term_investments": 1170000000.0, "receivables": 2020000000.0, "inventory": 1765000000.0, "current_assets": 7818000000.0, "ppe_net": 671000000.0, "goodwill": 289000000.0, "intangibles": null, "total_assets": 10691000000.0, "accounts_payable": 836000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2892000000.0, "long_term_debt": 313000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7065000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10691000000.0, "shares_outstanding": 1213000000.0, "retained_earnings": -3348000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 67000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 240000000.0, "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:0000002488-21-000116" ], "value_sources": { "cash": [ "10-Q:0000002488-21-000116" ], "short_term_investments": [ "10-Q:0000002488-21-000116" ], "receivables": [ "10-Q:0000002488-21-000116" ], "inventory": [ "10-Q:0000002488-21-000116" ], "current_assets": [ "10-Q:0000002488-21-000116" ], "ppe_net": [ "10-Q:0000002488-21-000116" ], "goodwill": [ "10-Q:0000002488-21-000116" ], "total_assets": [ "10-Q:0000002488-21-000116" ], "accounts_payable": [ "10-Q:0000002488-21-000116" ], "current_liabilities": [ "10-Q:0000002488-21-000116" ], "long_term_debt": [ "10-Q:0000002488-21-000116" ], "equity_parent": [ "10-Q:0000002488-21-000116" ], "liabilities_and_equity": [ "10-Q:0000002488-21-000116" ], "shares_outstanding": [ "10-Q:0000002488-21-000116" ], "retained_earnings": [ "10-Q:0000002488-21-000116" ], "equity_method_investments": [ "10-Q:0000002488-21-000116" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-21-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-25", "values": { "cash": 2440000000.0, "short_term_investments": 1168000000.0, "receivables": 2224000000.0, "inventory": 1902000000.0, "current_assets": 7988000000.0, "ppe_net": 717000000.0, "goodwill": 289000000.0, "intangibles": null, "total_assets": 11153000000.0, "accounts_payable": 1048000000.0, "short_term_borrowings": 312000000.0, "debt_current": null, "current_liabilities": 3564000000.0, "long_term_debt": 1000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7136000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11153000000.0, "shares_outstanding": 1212000000.0, "retained_earnings": -2425000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 69000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 269000000.0, "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:0000002488-21-000178" ], "value_sources": { "cash": [ "10-Q:0000002488-21-000178" ], "short_term_investments": [ "10-Q:0000002488-21-000178" ], "receivables": [ "10-Q:0000002488-21-000178" ], "inventory": [ "10-Q:0000002488-21-000178" ], "current_assets": [ "10-Q:0000002488-21-000178" ], "ppe_net": [ "10-Q:0000002488-21-000178" ], "goodwill": [ "10-Q:0000002488-21-000178" ], "total_assets": [ "10-Q:0000002488-21-000178" ], "accounts_payable": [ "10-Q:0000002488-21-000178" ], "short_term_borrowings": [ "10-Q:0000002488-21-000178" ], "current_liabilities": [ "10-Q:0000002488-21-000178" ], "long_term_debt": [ "10-Q:0000002488-21-000178" ], "equity_parent": [ "10-Q:0000002488-21-000178" ], "liabilities_and_equity": [ "10-Q:0000002488-21-000178" ], "shares_outstanding": [ "10-Q:0000002488-21-000178" ], "retained_earnings": [ "10-Q:0000002488-21-000178" ], "equity_method_investments": [ "10-Q:0000002488-21-000178" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-21-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-25", "values": { "cash": 2535000000.0, "short_term_investments": 1073000000.0, "receivables": 2706000000.0, "inventory": 1955000000.0, "current_assets": 8583000000.0, "ppe_net": 702000000.0, "goodwill": 289000000.0, "intangibles": 0.0, "total_assets": 12419000000.0, "accounts_payable": 1321000000.0, "short_term_borrowings": 312000000.0, "debt_current": null, "current_liabilities": 4240000000.0, "long_term_debt": 1000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7497000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 12419000000.0, "shares_outstanding": 1207000000.0, "retained_earnings": -1451000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 69000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 419000000.0, "operating_lease_liability_current": 71000000.0, "operating_lease_liability_noncurrent": 348000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 89000000.0, "operating_lease_payments_total": 471000000.0, "operating_lease_imputed_interest": 52000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 312000000.0, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": 1000000.0 }, "sources": [ "10-K:0000002488-22-000016", "10-K:0000002488-23-000047" ], "value_sources": { "cash": [ "10-K:0000002488-23-000047" ], "short_term_investments": [ "10-K:0000002488-23-000047" ], "receivables": [ "10-K:0000002488-23-000047" ], "inventory": [ "10-K:0000002488-23-000047" ], "current_assets": [ "10-K:0000002488-23-000047" ], "ppe_net": [ "10-K:0000002488-23-000047" ], "goodwill": [ "10-K:0000002488-23-000047" ], "intangibles": [ "10-K:0000002488-23-000047" ], "total_assets": [ "10-K:0000002488-23-000047" ], "accounts_payable": [ "10-K:0000002488-23-000047" ], "short_term_borrowings": [ "10-K:0000002488-23-000047" ], "current_liabilities": [ "10-K:0000002488-23-000047" ], "long_term_debt": [ "10-K:0000002488-23-000047" ], "equity_parent": [ "10-K:0000002488-23-000047" ], "liabilities_and_equity": [ "10-K:0000002488-23-000047" ], "shares_outstanding": [ "10-K:0000002488-23-000047" ], "retained_earnings": [ "10-K:0000002488-23-000047" ], "equity_method_investments": [ "10-K:0000002488-23-000047" ], "operating_lease_liability": [ "10-K:0000002488-22-000016" ], "operating_lease_liability_current": [ "10-K:0000002488-22-000016" ], "operating_lease_liability_noncurrent": [ "10-K:0000002488-23-000047" ], "operating_lease_discount_rate": [ "10-K:0000002488-22-000016" ], "operating_lease_payments_y1": [ "10-K:0000002488-22-000016" ], "operating_lease_payments_total": [ "10-K:0000002488-22-000016" ], "operating_lease_imputed_interest": [ "10-K:0000002488-22-000016" ], "debt_maturity_y2": [ "10-K:0000002488-22-000016" ], "debt_maturity_after_y5": [ "10-K:0000002488-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-26", "values": { "cash": 4740000000.0, "short_term_investments": 1792000000.0, "receivables": 3677000000.0, "inventory": 2431000000.0, "current_assets": 13369000000.0, "ppe_net": 1406000000.0, "goodwill": 23083000000.0, "intangibles": 26832000000.0, "total_assets": 66915000000.0, "accounts_payable": 1476000000.0, "short_term_borrowings": 312000000.0, "debt_current": null, "current_liabilities": 5581000000.0, "long_term_debt": 1475000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 55333000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 66915000000.0, "shares_outstanding": 1620000000.0, "retained_earnings": -665000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 72000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 370000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 376000000.0, "debt_maturity_y2": 41000000.0, "debt_maturity_y3": 779000000.0, "debt_maturity_y4": 18000000.0, "debt_maturity_y5": 19000000.0, "debt_maturity_after_y5": 812000000.0 }, "sources": [ "10-Q:0000002488-22-000078" ], "value_sources": { "cash": [ "10-Q:0000002488-22-000078" ], "short_term_investments": [ "10-Q:0000002488-22-000078" ], "receivables": [ "10-Q:0000002488-22-000078" ], "inventory": [ "10-Q:0000002488-22-000078" ], "current_assets": [ "10-Q:0000002488-22-000078" ], "ppe_net": [ "10-Q:0000002488-22-000078" ], "goodwill": [ "10-Q:0000002488-22-000078" ], "intangibles": [ "10-Q:0000002488-22-000078" ], "total_assets": [ "10-Q:0000002488-22-000078" ], "accounts_payable": [ "10-Q:0000002488-22-000078" ], "short_term_borrowings": [ "10-Q:0000002488-22-000078" ], "current_liabilities": [ "10-Q:0000002488-22-000078" ], "long_term_debt": [ "10-Q:0000002488-22-000078" ], "equity_parent": [ "10-Q:0000002488-22-000078" ], "liabilities_and_equity": [ "10-Q:0000002488-22-000078" ], "shares_outstanding": [ "10-Q:0000002488-22-000078" ], "retained_earnings": [ "10-Q:0000002488-22-000078" ], "equity_method_investments": [ "10-Q:0000002488-22-000078" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-22-000078" ], "debt_maturity_y1": [ "10-Q:0000002488-22-000078" ], "debt_maturity_y2": [ "10-Q:0000002488-22-000078" ], "debt_maturity_y3": [ "10-Q:0000002488-22-000078" ], "debt_maturity_y4": [ "10-Q:0000002488-22-000078" ], "debt_maturity_y5": [ "10-Q:0000002488-22-000078" ], "debt_maturity_after_y5": [ "10-Q:0000002488-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-25", "values": { "cash": 4964000000.0, "short_term_investments": 1028000000.0, "receivables": 4050000000.0, "inventory": 2648000000.0, "current_assets": 13462000000.0, "ppe_net": 1441000000.0, "goodwill": 24193000000.0, "intangibles": 26159000000.0, "total_assets": 67502000000.0, "accounts_payable": 1518000000.0, "short_term_borrowings": 312000000.0, "debt_current": null, "current_liabilities": 5523000000.0, "long_term_debt": 2465000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 55169000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67502000000.0, "shares_outstanding": 1612000000.0, "retained_earnings": -218000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 76000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 422000000.0, "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:0000002488-22-000123" ], "value_sources": { "cash": [ "10-Q:0000002488-22-000123" ], "short_term_investments": [ "10-Q:0000002488-22-000123" ], "receivables": [ "10-Q:0000002488-22-000123" ], "inventory": [ "10-Q:0000002488-22-000123" ], "current_assets": [ "10-Q:0000002488-22-000123" ], "ppe_net": [ "10-Q:0000002488-22-000123" ], "goodwill": [ "10-Q:0000002488-22-000123" ], "intangibles": [ "10-Q:0000002488-22-000123" ], "total_assets": [ "10-Q:0000002488-22-000123" ], "accounts_payable": [ "10-Q:0000002488-22-000123" ], "short_term_borrowings": [ "10-Q:0000002488-22-000123" ], "current_liabilities": [ "10-Q:0000002488-22-000123" ], "long_term_debt": [ "10-Q:0000002488-22-000123" ], "equity_parent": [ "10-Q:0000002488-22-000123" ], "liabilities_and_equity": [ "10-Q:0000002488-22-000123" ], "shares_outstanding": [ "10-Q:0000002488-22-000123" ], "retained_earnings": [ "10-Q:0000002488-22-000123" ], "equity_method_investments": [ "10-Q:0000002488-22-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-22-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-24", "values": { "cash": 3398000000.0, "short_term_investments": 2193000000.0, "receivables": 4336000000.0, "inventory": 3369000000.0, "current_assets": 14420000000.0, "ppe_net": 1486000000.0, "goodwill": 24187000000.0, "intangibles": 25162000000.0, "total_assets": 67811000000.0, "accounts_payable": 2337000000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 6691000000.0, "long_term_debt": 2466000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54542000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67811000000.0, "shares_outstanding": 1612000000.0, "retained_earnings": -152000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 80000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 424000000.0, "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:0000002488-22-000170" ], "value_sources": { "cash": [ "10-Q:0000002488-22-000170" ], "short_term_investments": [ "10-Q:0000002488-22-000170" ], "receivables": [ "10-Q:0000002488-22-000170" ], "inventory": [ "10-Q:0000002488-22-000170" ], "current_assets": [ "10-Q:0000002488-22-000170" ], "ppe_net": [ "10-Q:0000002488-22-000170" ], "goodwill": [ "10-Q:0000002488-22-000170" ], "intangibles": [ "10-Q:0000002488-22-000170" ], "total_assets": [ "10-Q:0000002488-22-000170" ], "accounts_payable": [ "10-Q:0000002488-22-000170" ], "short_term_borrowings": [ "10-Q:0000002488-22-000170" ], "current_liabilities": [ "10-Q:0000002488-22-000170" ], "long_term_debt": [ "10-Q:0000002488-22-000170" ], "equity_parent": [ "10-Q:0000002488-22-000170" ], "liabilities_and_equity": [ "10-Q:0000002488-22-000170" ], "shares_outstanding": [ "10-Q:0000002488-22-000170" ], "retained_earnings": [ "10-Q:0000002488-22-000170" ], "equity_method_investments": [ "10-Q:0000002488-22-000170" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-22-000170" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4835000000.0, "short_term_investments": 1020000000.0, "receivables": 4126000000.0, "inventory": 3771000000.0, "current_assets": 15019000000.0, "ppe_net": 1513000000.0, "goodwill": 24177000000.0, "intangibles": 24118000000.0, "total_assets": 67580000000.0, "accounts_payable": 2493000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 6369000000.0, "long_term_debt": 2467000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54750000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67580000000.0, "shares_outstanding": 1612000000.0, "retained_earnings": -131000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 83000000.0, "accrued_taxes_current": 156000000.0, "commercial_paper": null, "operating_lease_liability": 489000000.0, "operating_lease_liability_current": 93000000.0, "operating_lease_liability_noncurrent": 396000000.0, "operating_lease_discount_rate": 0.0383, "operating_lease_payments_y1": 109000000.0, "operating_lease_payments_total": 545000000.0, "operating_lease_imputed_interest": 56000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 750000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 1750000000.0 }, "sources": [ "10-K:0000002488-23-000047", "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "value_sources": { "cash": [ "10-K:0000002488-24-000012" ], "short_term_investments": [ "10-K:0000002488-24-000012" ], "receivables": [ "10-K:0000002488-24-000012" ], "inventory": [ "10-K:0000002488-24-000012" ], "current_assets": [ "10-K:0000002488-24-000012" ], "ppe_net": [ "10-K:0000002488-24-000012" ], "goodwill": [ "10-K:0000002488-24-000012" ], "intangibles": [ "10-K:0000002488-24-000012" ], "total_assets": [ "10-K:0000002488-24-000012" ], "accounts_payable": [ "10-K:0000002488-24-000012" ], "short_term_borrowings": [ "10-K:0000002488-24-000012" ], "debt_current": [ "10-Q:0000002488-23-000195" ], "current_liabilities": [ "10-K:0000002488-24-000012" ], "long_term_debt": [ "10-K:0000002488-24-000012" ], "equity_parent": [ "10-K:0000002488-24-000012" ], "liabilities_and_equity": [ "10-K:0000002488-24-000012" ], "shares_outstanding": [ "10-K:0000002488-24-000012" ], "retained_earnings": [ "10-K:0000002488-24-000012" ], "equity_method_investments": [ "10-K:0000002488-24-000012" ], "accrued_taxes_current": [ "10-Q:0000002488-23-000195" ], "operating_lease_liability": [ "10-K:0000002488-23-000047" ], "operating_lease_liability_current": [ "10-K:0000002488-23-000047" ], "operating_lease_liability_noncurrent": [ "10-K:0000002488-24-000012" ], "operating_lease_discount_rate": [ "10-K:0000002488-23-000047" ], "operating_lease_payments_y1": [ "10-K:0000002488-23-000047" ], "operating_lease_payments_total": [ "10-K:0000002488-23-000047" ], "operating_lease_imputed_interest": [ "10-K:0000002488-23-000047" ], "debt_maturity_y1": [ "10-K:0000002488-23-000047" ], "debt_maturity_y2": [ "10-K:0000002488-23-000047" ], "debt_maturity_y3": [ "10-K:0000002488-23-000047" ], "debt_maturity_y4": [ "10-K:0000002488-23-000047" ], "debt_maturity_y5": [ "10-K:0000002488-23-000047" ], "debt_maturity_after_y5": [ "10-K:0000002488-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-04-01", "values": { "cash": 3825000000.0, "short_term_investments": 2114000000.0, "receivables": 4040000000.0, "inventory": 4235000000.0, "current_assets": 15658000000.0, "ppe_net": 1500000000.0, "goodwill": 24177000000.0, "intangibles": 23291000000.0, "total_assets": 67634000000.0, "accounts_payable": 2518000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 6577000000.0, "long_term_debt": 2467000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54694000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67634000000.0, "shares_outstanding": 1609000000.0, "retained_earnings": -270000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 84000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 381000000.0, "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:0000002488-23-000076" ], "value_sources": { "cash": [ "10-Q:0000002488-23-000076" ], "short_term_investments": [ "10-Q:0000002488-23-000076" ], "receivables": [ "10-Q:0000002488-23-000076" ], "inventory": [ "10-Q:0000002488-23-000076" ], "current_assets": [ "10-Q:0000002488-23-000076" ], "ppe_net": [ "10-Q:0000002488-23-000076" ], "goodwill": [ "10-Q:0000002488-23-000076" ], "intangibles": [ "10-Q:0000002488-23-000076" ], "total_assets": [ "10-Q:0000002488-23-000076" ], "accounts_payable": [ "10-Q:0000002488-23-000076" ], "current_liabilities": [ "10-Q:0000002488-23-000076" ], "long_term_debt": [ "10-Q:0000002488-23-000076" ], "equity_parent": [ "10-Q:0000002488-23-000076" ], "liabilities_and_equity": [ "10-Q:0000002488-23-000076" ], "shares_outstanding": [ "10-Q:0000002488-23-000076" ], "retained_earnings": [ "10-Q:0000002488-23-000076" ], "equity_method_investments": [ "10-Q:0000002488-23-000076" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-23-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-07-01", "values": { "cash": 3841000000.0, "short_term_investments": 2444000000.0, "receivables": 4312000000.0, "inventory": 4567000000.0, "current_assets": 16505000000.0, "ppe_net": 1541000000.0, "goodwill": 24177000000.0, "intangibles": 22598000000.0, "total_assets": 67967000000.0, "accounts_payable": 2779000000.0, "short_term_borrowings": 753000000.0, "debt_current": 750000000.0, "current_liabilities": 7572000000.0, "long_term_debt": 1714000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 55136000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67967000000.0, "shares_outstanding": 1614000000.0, "retained_earnings": -243000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 90000000.0, "accrued_taxes_current": 635000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 393000000.0, "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:0000002488-23-000139" ], "value_sources": { "cash": [ "10-Q:0000002488-23-000139" ], "short_term_investments": [ "10-Q:0000002488-23-000139" ], "receivables": [ "10-Q:0000002488-23-000139" ], "inventory": [ "10-Q:0000002488-23-000139" ], "current_assets": [ "10-Q:0000002488-23-000139" ], "ppe_net": [ "10-Q:0000002488-23-000139" ], "goodwill": [ "10-Q:0000002488-23-000139" ], "intangibles": [ "10-Q:0000002488-23-000139" ], "total_assets": [ "10-Q:0000002488-23-000139" ], "accounts_payable": [ "10-Q:0000002488-23-000139" ], "short_term_borrowings": [ "10-Q:0000002488-23-000139" ], "debt_current": [ "10-Q:0000002488-23-000139" ], "current_liabilities": [ "10-Q:0000002488-23-000139" ], "long_term_debt": [ "10-Q:0000002488-23-000139" ], "equity_parent": [ "10-Q:0000002488-23-000139" ], "liabilities_and_equity": [ "10-Q:0000002488-23-000139" ], "shares_outstanding": [ "10-Q:0000002488-23-000139" ], "retained_earnings": [ "10-Q:0000002488-23-000139" ], "equity_method_investments": [ "10-Q:0000002488-23-000139" ], "accrued_taxes_current": [ "10-Q:0000002488-23-000139" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-23-000139" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 3561000000.0, "short_term_investments": 2224000000.0, "receivables": 5054000000.0, "inventory": 4445000000.0, "current_assets": 16688000000.0, "ppe_net": 1566000000.0, "goodwill": 24186000000.0, "intangibles": 21950000000.0, "total_assets": 67626000000.0, "accounts_payable": 2245000000.0, "short_term_borrowings": 752000000.0, "debt_current": 750000000.0, "current_liabilities": 7627000000.0, "long_term_debt": 1715000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 54970000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67626000000.0, "shares_outstanding": 1615000000.0, "retained_earnings": 56000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 93000000.0, "accrued_taxes_current": 769000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 395000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 232000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000002488-23-000195" ], "value_sources": { "cash": [ "10-Q:0000002488-23-000195" ], "short_term_investments": [ "10-Q:0000002488-23-000195" ], "receivables": [ "10-Q:0000002488-23-000195" ], "inventory": [ "10-Q:0000002488-23-000195" ], "current_assets": [ "10-Q:0000002488-23-000195" ], "ppe_net": [ "10-Q:0000002488-23-000195" ], "goodwill": [ "10-Q:0000002488-23-000195" ], "intangibles": [ "10-Q:0000002488-23-000195" ], "total_assets": [ "10-Q:0000002488-23-000195" ], "accounts_payable": [ "10-Q:0000002488-23-000195" ], "short_term_borrowings": [ "10-Q:0000002488-23-000195" ], "debt_current": [ "10-Q:0000002488-23-000195" ], "current_liabilities": [ "10-Q:0000002488-23-000195" ], "long_term_debt": [ "10-Q:0000002488-23-000195" ], "equity_parent": [ "10-Q:0000002488-23-000195" ], "liabilities_and_equity": [ "10-Q:0000002488-23-000195" ], "shares_outstanding": [ "10-Q:0000002488-23-000195" ], "retained_earnings": [ "10-Q:0000002488-23-000195" ], "equity_method_investments": [ "10-Q:0000002488-23-000195" ], "accrued_taxes_current": [ "10-Q:0000002488-23-000195" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-23-000195" ], "operating_lease_payments_total": [ "10-Q:0000002488-23-000195" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-30", "values": { "cash": 3933000000.0, "short_term_investments": 1840000000.0, "receivables": 4323000000.0, "inventory": 4351000000.0, "current_assets": 16768000000.0, "ppe_net": 1589000000.0, "goodwill": 24262000000.0, "intangibles": 21363000000.0, "total_assets": 67885000000.0, "accounts_payable": 2055000000.0, "short_term_borrowings": 751000000.0, "debt_current": 751000000.0, "current_liabilities": 6689000000.0, "long_term_debt": 1717000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 55892000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67885000000.0, "shares_outstanding": 1616000000.0, "retained_earnings": 723000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 99000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 641000000.0, "operating_lease_liability_current": 106000000.0, "operating_lease_liability_noncurrent": 535000000.0, "operating_lease_discount_rate": 0.0457, "operating_lease_payments_y1": 132000000.0, "operating_lease_payments_total": 778000000.0, "operating_lease_imputed_interest": 137000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 750000000.0, "debt_maturity_y3": null, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 1750000000.0 }, "sources": [ "10-K:0000002488-24-000012", "10-K:0000002488-25-000012" ], "value_sources": { "cash": [ "10-K:0000002488-25-000012" ], "short_term_investments": [ "10-K:0000002488-25-000012" ], "receivables": [ "10-K:0000002488-25-000012" ], "inventory": [ "10-K:0000002488-25-000012" ], "current_assets": [ "10-K:0000002488-25-000012" ], "ppe_net": [ "10-K:0000002488-25-000012" ], "goodwill": [ "10-K:0000002488-25-000012" ], "intangibles": [ "10-K:0000002488-25-000012" ], "total_assets": [ "10-K:0000002488-25-000012" ], "accounts_payable": [ "10-K:0000002488-25-000012" ], "short_term_borrowings": [ "10-K:0000002488-25-000012" ], "debt_current": [ "10-K:0000002488-25-000012" ], "current_liabilities": [ "10-K:0000002488-25-000012" ], "long_term_debt": [ "10-K:0000002488-25-000012" ], "equity_parent": [ "10-K:0000002488-25-000012" ], "liabilities_and_equity": [ "10-K:0000002488-25-000012" ], "shares_outstanding": [ "10-K:0000002488-25-000012" ], "retained_earnings": [ "10-K:0000002488-25-000012" ], "equity_method_investments": [ "10-K:0000002488-25-000012" ], "operating_lease_liability": [ "10-K:0000002488-24-000012" ], "operating_lease_liability_current": [ "10-K:0000002488-24-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000002488-25-000012" ], "operating_lease_discount_rate": [ "10-K:0000002488-24-000012" ], "operating_lease_payments_y1": [ "10-K:0000002488-24-000012" ], "operating_lease_payments_total": [ "10-K:0000002488-24-000012" ], "operating_lease_imputed_interest": [ "10-K:0000002488-24-000012" ], "debt_maturity_y2": [ "10-K:0000002488-24-000012" ], "debt_maturity_y4": [ "10-K:0000002488-24-000012" ], "debt_maturity_after_y5": [ "10-K:0000002488-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-30", "values": { "cash": 4190000000.0, "short_term_investments": 1845000000.0, "receivables": 5038000000.0, "inventory": 4652000000.0, "current_assets": 17084000000.0, "ppe_net": 1624000000.0, "goodwill": 24262000000.0, "intangibles": 20741000000.0, "total_assets": 67895000000.0, "accounts_payable": 1418000000.0, "short_term_borrowings": 750000000.0, "debt_current": 750000000.0, "current_liabilities": 6474000000.0, "long_term_debt": 1718000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 56198000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67895000000.0, "shares_outstanding": 1618000000.0, "retained_earnings": 846000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 106000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 530000000.0, "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:0000002488-24-000056" ], "value_sources": { "cash": [ "10-Q:0000002488-24-000056" ], "short_term_investments": [ "10-Q:0000002488-24-000056" ], "receivables": [ "10-Q:0000002488-24-000056" ], "inventory": [ "10-Q:0000002488-24-000056" ], "current_assets": [ "10-Q:0000002488-24-000056" ], "ppe_net": [ "10-Q:0000002488-24-000056" ], "goodwill": [ "10-Q:0000002488-24-000056" ], "intangibles": [ "10-Q:0000002488-24-000056" ], "total_assets": [ "10-Q:0000002488-24-000056" ], "accounts_payable": [ "10-Q:0000002488-24-000056" ], "short_term_borrowings": [ "10-Q:0000002488-24-000056" ], "debt_current": [ "10-Q:0000002488-24-000056" ], "current_liabilities": [ "10-Q:0000002488-24-000056" ], "long_term_debt": [ "10-Q:0000002488-24-000056" ], "equity_parent": [ "10-Q:0000002488-24-000056" ], "liabilities_and_equity": [ "10-Q:0000002488-24-000056" ], "shares_outstanding": [ "10-Q:0000002488-24-000056" ], "retained_earnings": [ "10-Q:0000002488-24-000056" ], "equity_method_investments": [ "10-Q:0000002488-24-000056" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-24-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-29", "values": { "cash": 4113000000.0, "short_term_investments": 1227000000.0, "receivables": 5749000000.0, "inventory": 4991000000.0, "current_assets": 17465000000.0, "ppe_net": 1666000000.0, "goodwill": 24262000000.0, "intangibles": 20138000000.0, "total_assets": 67886000000.0, "accounts_payable": 1699000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 6195000000.0, "long_term_debt": 1719000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 56538000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67886000000.0, "shares_outstanding": 1618000000.0, "retained_earnings": 1111000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 113000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 526000000.0, "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:0000002488-24-000123" ], "value_sources": { "cash": [ "10-Q:0000002488-24-000123" ], "short_term_investments": [ "10-Q:0000002488-24-000123" ], "receivables": [ "10-Q:0000002488-24-000123" ], "inventory": [ "10-Q:0000002488-24-000123" ], "current_assets": [ "10-Q:0000002488-24-000123" ], "ppe_net": [ "10-Q:0000002488-24-000123" ], "goodwill": [ "10-Q:0000002488-24-000123" ], "intangibles": [ "10-Q:0000002488-24-000123" ], "total_assets": [ "10-Q:0000002488-24-000123" ], "accounts_payable": [ "10-Q:0000002488-24-000123" ], "short_term_borrowings": [ "10-Q:0000002488-24-000123" ], "debt_current": [ "10-Q:0000002488-24-000123" ], "current_liabilities": [ "10-Q:0000002488-24-000123" ], "long_term_debt": [ "10-Q:0000002488-24-000123" ], "equity_parent": [ "10-Q:0000002488-24-000123" ], "liabilities_and_equity": [ "10-Q:0000002488-24-000123" ], "shares_outstanding": [ "10-Q:0000002488-24-000123" ], "retained_earnings": [ "10-Q:0000002488-24-000123" ], "equity_method_investments": [ "10-Q:0000002488-24-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-24-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-28", "values": { "cash": 3897000000.0, "short_term_investments": 647000000.0, "receivables": 7241000000.0, "inventory": 5374000000.0, "current_assets": 18735000000.0, "ppe_net": 1669000000.0, "goodwill": 24839000000.0, "intangibles": 19572000000.0, "total_assets": 69636000000.0, "accounts_payable": 2530000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 7500000000.0, "long_term_debt": 1720000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 56985000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 69636000000.0, "shares_outstanding": 1623000000.0, "retained_earnings": 1882000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 137000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 518000000.0, "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:0000002488-24-000163" ], "value_sources": { "cash": [ "10-Q:0000002488-24-000163" ], "short_term_investments": [ "10-Q:0000002488-24-000163" ], "receivables": [ "10-Q:0000002488-24-000163" ], "inventory": [ "10-Q:0000002488-24-000163" ], "current_assets": [ "10-Q:0000002488-24-000163" ], "ppe_net": [ "10-Q:0000002488-24-000163" ], "goodwill": [ "10-Q:0000002488-24-000163" ], "intangibles": [ "10-Q:0000002488-24-000163" ], "total_assets": [ "10-Q:0000002488-24-000163" ], "accounts_payable": [ "10-Q:0000002488-24-000163" ], "short_term_borrowings": [ "10-Q:0000002488-24-000163" ], "debt_current": [ "10-Q:0000002488-24-000163" ], "current_liabilities": [ "10-Q:0000002488-24-000163" ], "long_term_debt": [ "10-Q:0000002488-24-000163" ], "equity_parent": [ "10-Q:0000002488-24-000163" ], "liabilities_and_equity": [ "10-Q:0000002488-24-000163" ], "shares_outstanding": [ "10-Q:0000002488-24-000163" ], "retained_earnings": [ "10-Q:0000002488-24-000163" ], "equity_method_investments": [ "10-Q:0000002488-24-000163" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-24-000163" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-28", "values": { "cash": 3787000000.0, "short_term_investments": 1345000000.0, "receivables": 6192000000.0, "inventory": 5734000000.0, "current_assets": 19049000000.0, "ppe_net": 1802000000.0, "goodwill": 24839000000.0, "intangibles": 18930000000.0, "total_assets": 69226000000.0, "accounts_payable": 2466000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 7281000000.0, "long_term_debt": 1721000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 57568000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 69226000000.0, "shares_outstanding": 1622000000.0, "retained_earnings": 2364000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 149000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 600000000.0, "operating_lease_liability_current": 109000000.0, "operating_lease_liability_noncurrent": 491000000.0, "operating_lease_discount_rate": 0.0463, "operating_lease_payments_y1": 134000000.0, "operating_lease_payments_total": 724000000.0, "operating_lease_imputed_interest": 124000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 1750000000.0 }, "sources": [ "10-K:0000002488-25-000012", "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "value_sources": { "cash": [ "10-K:0000002488-26-000018" ], "short_term_investments": [ "10-K:0000002488-26-000018" ], "receivables": [ "10-K:0000002488-26-000018" ], "inventory": [ "10-K:0000002488-26-000018" ], "current_assets": [ "10-K:0000002488-26-000018" ], "ppe_net": [ "10-K:0000002488-26-000018" ], "goodwill": [ "10-K:0000002488-26-000018" ], "intangibles": [ "10-K:0000002488-26-000018" ], "total_assets": [ "10-K:0000002488-26-000018" ], "accounts_payable": [ "10-K:0000002488-26-000018" ], "short_term_borrowings": [ "10-K:0000002488-26-000018" ], "debt_current": [ "10-K:0000002488-26-000018" ], "current_liabilities": [ "10-K:0000002488-26-000018" ], "long_term_debt": [ "10-K:0000002488-26-000018" ], "equity_parent": [ "10-K:0000002488-26-000018" ], "liabilities_and_equity": [ "10-K:0000002488-26-000018" ], "shares_outstanding": [ "10-K:0000002488-26-000018" ], "retained_earnings": [ "10-K:0000002488-26-000018" ], "equity_method_investments": [ "10-Q:0000002488-25-000166" ], "operating_lease_liability": [ "10-K:0000002488-25-000012" ], "operating_lease_liability_current": [ "10-K:0000002488-25-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000002488-26-000018" ], "operating_lease_discount_rate": [ "10-K:0000002488-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000002488-25-000012" ], "operating_lease_payments_total": [ "10-K:0000002488-25-000012" ], "operating_lease_imputed_interest": [ "10-K:0000002488-25-000012" ], "debt_maturity_y4": [ "10-K:0000002488-25-000012" ], "debt_maturity_after_y5": [ "10-K:0000002488-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-29", "values": { "cash": 6049000000.0, "short_term_investments": 1261000000.0, "receivables": 5443000000.0, "inventory": 6416000000.0, "current_assets": 21595000000.0, "ppe_net": 1921000000.0, "goodwill": 24839000000.0, "intangibles": 18363000000.0, "total_assets": 71550000000.0, "accounts_payable": 2206000000.0, "short_term_borrowings": 947000000.0, "debt_current": null, "current_liabilities": 7703000000.0, "long_term_debt": 3217000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 57881000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 71550000000.0, "shares_outstanding": 1616000000.0, "retained_earnings": 3073000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 157000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 567000000.0, "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:0000002488-25-000047" ], "value_sources": { "cash": [ "10-Q:0000002488-25-000047" ], "short_term_investments": [ "10-Q:0000002488-25-000047" ], "receivables": [ "10-Q:0000002488-25-000047" ], "inventory": [ "10-Q:0000002488-25-000047" ], "current_assets": [ "10-Q:0000002488-25-000047" ], "ppe_net": [ "10-Q:0000002488-25-000047" ], "goodwill": [ "10-Q:0000002488-25-000047" ], "intangibles": [ "10-Q:0000002488-25-000047" ], "total_assets": [ "10-Q:0000002488-25-000047" ], "accounts_payable": [ "10-Q:0000002488-25-000047" ], "short_term_borrowings": [ "10-Q:0000002488-25-000047" ], "current_liabilities": [ "10-Q:0000002488-25-000047" ], "long_term_debt": [ "10-Q:0000002488-25-000047" ], "equity_parent": [ "10-Q:0000002488-25-000047" ], "liabilities_and_equity": [ "10-Q:0000002488-25-000047" ], "shares_outstanding": [ "10-Q:0000002488-25-000047" ], "retained_earnings": [ "10-Q:0000002488-25-000047" ], "equity_method_investments": [ "10-Q:0000002488-25-000047" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-25-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-28", "values": { "cash": 4442000000.0, "short_term_investments": 1425000000.0, "receivables": 5115000000.0, "inventory": 6677000000.0, "current_assets": 24519000000.0, "ppe_net": 2128000000.0, "goodwill": 25083000000.0, "intangibles": 17812000000.0, "total_assets": 74820000000.0, "accounts_payable": 3080000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9843000000.0, "long_term_debt": 3218000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 59665000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 74820000000.0, "shares_outstanding": 1622000000.0, "retained_earnings": 3945000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 165000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 668000000.0, "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:0000002488-25-000108" ], "value_sources": { "cash": [ "10-Q:0000002488-25-000108" ], "short_term_investments": [ "10-Q:0000002488-25-000108" ], "receivables": [ "10-Q:0000002488-25-000108" ], "inventory": [ "10-Q:0000002488-25-000108" ], "current_assets": [ "10-Q:0000002488-25-000108" ], "ppe_net": [ "10-Q:0000002488-25-000108" ], "goodwill": [ "10-Q:0000002488-25-000108" ], "intangibles": [ "10-Q:0000002488-25-000108" ], "total_assets": [ "10-Q:0000002488-25-000108" ], "accounts_payable": [ "10-Q:0000002488-25-000108" ], "current_liabilities": [ "10-Q:0000002488-25-000108" ], "long_term_debt": [ "10-Q:0000002488-25-000108" ], "equity_parent": [ "10-Q:0000002488-25-000108" ], "liabilities_and_equity": [ "10-Q:0000002488-25-000108" ], "shares_outstanding": [ "10-Q:0000002488-25-000108" ], "retained_earnings": [ "10-Q:0000002488-25-000108" ], "equity_method_investments": [ "10-Q:0000002488-25-000108" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-25-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-27", "values": { "cash": 4808000000.0, "short_term_investments": 2435000000.0, "receivables": 6201000000.0, "inventory": 7313000000.0, "current_assets": 27000000000.0, "ppe_net": 2205000000.0, "goodwill": 25083000000.0, "intangibles": 17250000000.0, "total_assets": 76891000000.0, "accounts_payable": 3483000000.0, "short_term_borrowings": null, "debt_current": 873000000.0, "current_liabilities": 11700000000.0, "long_term_debt": 2347000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 60790000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 76891000000.0, "shares_outstanding": 1628000000.0, "retained_earnings": 5188000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 174000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 650000000.0, "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:0000002488-25-000166" ], "value_sources": { "cash": [ "10-Q:0000002488-25-000166" ], "short_term_investments": [ "10-Q:0000002488-25-000166" ], "receivables": [ "10-Q:0000002488-25-000166" ], "inventory": [ "10-Q:0000002488-25-000166" ], "current_assets": [ "10-Q:0000002488-25-000166" ], "ppe_net": [ "10-Q:0000002488-25-000166" ], "goodwill": [ "10-Q:0000002488-25-000166" ], "intangibles": [ "10-Q:0000002488-25-000166" ], "total_assets": [ "10-Q:0000002488-25-000166" ], "accounts_payable": [ "10-Q:0000002488-25-000166" ], "debt_current": [ "10-Q:0000002488-25-000166" ], "current_liabilities": [ "10-Q:0000002488-25-000166" ], "long_term_debt": [ "10-Q:0000002488-25-000166" ], "equity_parent": [ "10-Q:0000002488-25-000166" ], "liabilities_and_equity": [ "10-Q:0000002488-25-000166" ], "shares_outstanding": [ "10-Q:0000002488-25-000166" ], "retained_earnings": [ "10-Q:0000002488-25-000166" ], "equity_method_investments": [ "10-Q:0000002488-25-000166" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-27", "values": { "cash": 5539000000.0, "short_term_investments": 5013000000.0, "receivables": 6315000000.0, "inventory": 7920000000.0, "current_assets": 26947000000.0, "ppe_net": 2312000000.0, "goodwill": 25126000000.0, "intangibles": 16705000000.0, "total_assets": 76926000000.0, "accounts_payable": 2929000000.0, "short_term_borrowings": 874000000.0, "debt_current": 874000000.0, "current_liabilities": 9455000000.0, "long_term_debt": 2348000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 62999000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 76926000000.0, "shares_outstanding": 1630000000.0, "retained_earnings": 6699000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 176000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 784000000.0, "operating_lease_liability_current": 159000000.0, "operating_lease_liability_noncurrent": 625000000.0, "operating_lease_discount_rate": 0.0474, "operating_lease_payments_y1": 192000000.0, "operating_lease_payments_total": 937000000.0, "operating_lease_imputed_interest": 153000000.0, "debt_maturity_y1": 875000000.0, "debt_maturity_y2": null, "debt_maturity_y3": 625000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 750000000.0, "debt_maturity_after_y5": 1000000000.0 }, "sources": [ "10-K:0000002488-26-000018", "10-Q:0000002488-26-000123" ], "value_sources": { "cash": [ "10-Q:0000002488-26-000123" ], "short_term_investments": [ "10-Q:0000002488-26-000123" ], "receivables": [ "10-Q:0000002488-26-000123" ], "inventory": [ "10-Q:0000002488-26-000123" ], "current_assets": [ "10-Q:0000002488-26-000123" ], "ppe_net": [ "10-Q:0000002488-26-000123" ], "goodwill": [ "10-Q:0000002488-26-000123" ], "intangibles": [ "10-Q:0000002488-26-000123" ], "total_assets": [ "10-Q:0000002488-26-000123" ], "accounts_payable": [ "10-Q:0000002488-26-000123" ], "short_term_borrowings": [ "10-K:0000002488-26-000018" ], "debt_current": [ "10-Q:0000002488-26-000123" ], "current_liabilities": [ "10-Q:0000002488-26-000123" ], "long_term_debt": [ "10-Q:0000002488-26-000123" ], "equity_parent": [ "10-Q:0000002488-26-000123" ], "liabilities_and_equity": [ "10-Q:0000002488-26-000123" ], "shares_outstanding": [ "10-Q:0000002488-26-000123" ], "retained_earnings": [ "10-Q:0000002488-26-000123" ], "equity_method_investments": [ "10-Q:0000002488-26-000123" ], "operating_lease_liability": [ "10-K:0000002488-26-000018" ], "operating_lease_liability_current": [ "10-K:0000002488-26-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-26-000123" ], "operating_lease_discount_rate": [ "10-K:0000002488-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000002488-26-000018" ], "operating_lease_payments_total": [ "10-K:0000002488-26-000018" ], "operating_lease_imputed_interest": [ "10-K:0000002488-26-000018" ], "debt_maturity_y1": [ "10-K:0000002488-26-000018" ], "debt_maturity_y3": [ "10-K:0000002488-26-000018" ], "debt_maturity_y4": [ "10-K:0000002488-26-000018" ], "debt_maturity_y5": [ "10-K:0000002488-26-000018" ], "debt_maturity_after_y5": [ "10-K:0000002488-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-28", "values": { "cash": 5585000000.0, "short_term_investments": 6762000000.0, "receivables": 6035000000.0, "inventory": 8045000000.0, "current_assets": 28628000000.0, "ppe_net": 2723000000.0, "goodwill": 25344000000.0, "intangibles": 16154000000.0, "total_assets": 79642000000.0, "accounts_payable": 2997000000.0, "short_term_borrowings": null, "debt_current": 874000000.0, "current_liabilities": 10506000000.0, "long_term_debt": 2350000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 64462000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 79642000000.0, "shares_outstanding": 1630000000.0, "retained_earnings": 8082000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 182000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 647000000.0, "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:0000002488-26-000076" ], "value_sources": { "cash": [ "10-Q:0000002488-26-000076" ], "short_term_investments": [ "10-Q:0000002488-26-000076" ], "receivables": [ "10-Q:0000002488-26-000076" ], "inventory": [ "10-Q:0000002488-26-000076" ], "current_assets": [ "10-Q:0000002488-26-000076" ], "ppe_net": [ "10-Q:0000002488-26-000076" ], "goodwill": [ "10-Q:0000002488-26-000076" ], "intangibles": [ "10-Q:0000002488-26-000076" ], "total_assets": [ "10-Q:0000002488-26-000076" ], "accounts_payable": [ "10-Q:0000002488-26-000076" ], "debt_current": [ "10-Q:0000002488-26-000076" ], "current_liabilities": [ "10-Q:0000002488-26-000076" ], "long_term_debt": [ "10-Q:0000002488-26-000076" ], "equity_parent": [ "10-Q:0000002488-26-000076" ], "liabilities_and_equity": [ "10-Q:0000002488-26-000076" ], "shares_outstanding": [ "10-Q:0000002488-26-000076" ], "retained_earnings": [ "10-Q:0000002488-26-000076" ], "equity_method_investments": [ "10-Q:0000002488-26-000076" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-26-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-27", "values": { "cash": 5086000000.0, "short_term_investments": 8025000000.0, "receivables": 7281000000.0, "inventory": 8468000000.0, "current_assets": 31522000000.0, "ppe_net": 3439000000.0, "goodwill": 25470000000.0, "intangibles": 15635000000.0, "total_assets": 84464000000.0, "accounts_payable": 5359000000.0, "short_term_borrowings": null, "debt_current": 875000000.0, "current_liabilities": 12081000000.0, "long_term_debt": 2351000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 67224000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 84464000000.0, "shares_outstanding": 1632000000.0, "retained_earnings": 5909000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 302000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1050000000.0, "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:0000002488-26-000123" ], "value_sources": { "cash": [ "10-Q:0000002488-26-000123" ], "short_term_investments": [ "10-Q:0000002488-26-000123" ], "receivables": [ "10-Q:0000002488-26-000123" ], "inventory": [ "10-Q:0000002488-26-000123" ], "current_assets": [ "10-Q:0000002488-26-000123" ], "ppe_net": [ "10-Q:0000002488-26-000123" ], "goodwill": [ "10-Q:0000002488-26-000123" ], "intangibles": [ "10-Q:0000002488-26-000123" ], "total_assets": [ "10-Q:0000002488-26-000123" ], "accounts_payable": [ "10-Q:0000002488-26-000123" ], "debt_current": [ "10-Q:0000002488-26-000123" ], "current_liabilities": [ "10-Q:0000002488-26-000123" ], "long_term_debt": [ "10-Q:0000002488-26-000123" ], "equity_parent": [ "10-Q:0000002488-26-000123" ], "liabilities_and_equity": [ "10-Q:0000002488-26-000123" ], "shares_outstanding": [ "10-Q:0000002488-26-000123" ], "retained_earnings": [ "10-Q:0000002488-26-000123" ], "equity_method_investments": [ "10-Q:0000002488-26-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0000002488-26-000123" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-27", "values": { "cfo": 898000000.0, "cfi": -722000000.0, "cff": -8000000.0, "capex": 66000000.0, "d_and_a": null, "sbc": 85000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 73000000.0, "change_receivables": 112000000.0, "change_inventories": 254000000.0, "change_payables": 466000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-22-000078" ], "value_sources": { "cfo": [ "10-Q:0000002488-22-000078" ], "cfi": [ "10-Q:0000002488-22-000078" ], "cff": [ "10-Q:0000002488-22-000078" ], "capex": [ "10-Q:0000002488-22-000078" ], "sbc": [ "10-Q:0000002488-22-000078" ], "buybacks": [ "10-Q:0000002488-22-000078" ], "deferred_tax": [ "10-Q:0000002488-22-000078" ], "change_receivables": [ "10-Q:0000002488-22-000078" ], "change_inventories": [ "10-Q:0000002488-22-000078" ], "change_payables": [ "10-Q:0000002488-22-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "cfo": 952000000.0, "cfi": 119000000.0, "cff": -211000000.0, "capex": 64000000.0, "d_and_a": null, "sbc": 83000000.0, "dividends_paid": null, "buybacks": 256000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 72000000.0, "change_receivables": -158000000.0, "change_inventories": 112000000.0, "change_payables": -120000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "value_sources": { "cfo": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "cfi": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "cff": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "capex": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "sbc": [ "10-Q:0000002488-22-000123" ], "buybacks": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "deferred_tax": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "change_receivables": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "change_inventories": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ], "change_payables": [ "10-Q:0000002488-22-000078", "10-Q:0000002488-22-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "cfo": 849000000.0, "cfi": -83000000.0, "cff": -949000000.0, "capex": 85000000.0, "d_and_a": null, "sbc": 99000000.0, "dividends_paid": null, "buybacks": 748000000.0, "interest_paid": null, "taxes_paid": 13000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 56000000.0, "change_receivables": 204000000.0, "change_inventories": 138000000.0, "change_payables": 180000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "value_sources": { "cfo": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "cfi": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "cff": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "capex": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "sbc": [ "10-Q:0000002488-22-000170" ], "buybacks": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "taxes_paid": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "deferred_tax": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "change_receivables": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "change_inventories": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ], "change_payables": [ "10-Q:0000002488-22-000123", "10-Q:0000002488-22-000170" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "cfo": 822000000.0, "cfi": null, "cff": null, "capex": 86000000.0, "d_and_a": null, "sbc": 112000000.0, "dividends_paid": null, "buybacks": 758000000.0, "interest_paid": null, "taxes_paid": 12000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 107000000.0, "change_receivables": 482000000.0, "change_inventories": 52000000.0, "change_payables": 275000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "value_sources": { "cfo": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "capex": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "sbc": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "buybacks": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "taxes_paid": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "deferred_tax": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "change_receivables": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "change_inventories": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "change_payables": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ] }, "method": "derived", "value_methods": { "cfo": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-26", "end": "2022-03-26", "values": { "cfo": 995000000.0, "cfi": 3158000000.0, "cff": -1948000000.0, "capex": 71000000.0, "d_and_a": 1109000000.0, "sbc": 199000000.0, "dividends_paid": null, "buybacks": 1914000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 500000000.0, "goodwill_impairment": null, "deferred_tax": -342000000.0, "change_receivables": 672000000.0, "change_inventories": 26000000.0, "change_payables": 4000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "value_sources": { "cfo": [ "10-Q:0000002488-23-000076" ], "cfi": [ "10-Q:0000002488-23-000076" ], "cff": [ "10-Q:0000002488-23-000076" ], "capex": [ "10-Q:0000002488-23-000076" ], "d_and_a": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "sbc": [ "10-Q:0000002488-23-000076" ], "buybacks": [ "10-Q:0000002488-23-000076" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000139" ], "deferred_tax": [ "10-Q:0000002488-23-000076" ], "change_receivables": [ "10-Q:0000002488-23-000076" ], "change_inventories": [ "10-Q:0000002488-23-000076" ], "change_payables": [ "10-Q:0000002488-23-000076" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-27", "end": "2022-06-25", "values": { "cfo": 1038000000.0, "cfi": -928000000.0, "cff": 114000000.0, "capex": 132000000.0, "d_and_a": 2180000000.0, "sbc": 292000000.0, "dividends_paid": null, "buybacks": 921000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 344000000.0, "change_inventories": 248000000.0, "change_payables": 24000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "value_sources": { "cfo": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "cfi": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "cff": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "capex": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "d_and_a": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "sbc": [ "10-Q:0000002488-23-000139" ], "buybacks": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000139" ], "change_receivables": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "change_inventories": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "change_payables": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-26", "end": "2022-09-24", "values": { "cfo": 965000000.0, "cfi": -1298000000.0, "cff": -1233000000.0, "capex": 123000000.0, "d_and_a": 2165000000.0, "sbc": 275000000.0, "dividends_paid": null, "buybacks": 617000000.0, "interest_paid": null, "taxes_paid": 40000000.0, "depreciation": null, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 285000000.0, "change_inventories": 723000000.0, "change_payables": 783000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "value_sources": { "cfo": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "cfi": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "cff": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "capex": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "d_and_a": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "sbc": [ "10-Q:0000002488-23-000195" ], "buybacks": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "taxes_paid": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000195" ], "change_receivables": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "change_inventories": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "change_payables": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-25", "end": "2022-12-31", "values": { "cfo": 567000000.0, "cfi": 1067000000.0, "cff": -197000000.0, "capex": 124000000.0, "d_and_a": null, "sbc": 315000000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": 101000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -210000000.0, "change_inventories": 404000000.0, "change_payables": 120000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "value_sources": { "cfo": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "cfi": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "cff": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "capex": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "sbc": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "buybacks": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "taxes_paid": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "change_receivables": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "change_inventories": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "change_payables": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "cfo": 486000000.0, "cfi": -1237000000.0, "cff": -259000000.0, "capex": 158000000.0, "d_and_a": 1789000000.0, "sbc": 309000000.0, "dividends_paid": null, "buybacks": 241000000.0, "interest_paid": null, "taxes_paid": 21000000.0, "depreciation": null, "amortisation_intangibles": 807000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 73000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-24-000056" ], "value_sources": { "cfo": [ "10-Q:0000002488-24-000056" ], "cfi": [ "10-Q:0000002488-24-000056" ], "cff": [ "10-Q:0000002488-24-000056" ], "capex": [ "10-Q:0000002488-24-000056" ], "d_and_a": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-24-000056" ], "sbc": [ "10-Q:0000002488-24-000056" ], "buybacks": [ "10-Q:0000002488-24-000056" ], "taxes_paid": [ "10-Q:0000002488-24-000056" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000139" ], "change_payables": [ "10-Q:0000002488-24-000056" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "cfo": 379000000.0, "cfi": -438000000.0, "cff": 75000000.0, "capex": 125000000.0, "d_and_a": 1542000000.0, "sbc": 348000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 25000000.0, "depreciation": null, "amortisation_intangibles": 693000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 236000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "value_sources": { "cfo": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "cfi": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "cff": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "capex": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "d_and_a": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "sbc": [ "10-Q:0000002488-24-000123" ], "buybacks": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "taxes_paid": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000139" ], "change_payables": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "cfo": 421000000.0, "cfi": 102000000.0, "cff": -803000000.0, "capex": 124000000.0, "d_and_a": 1523000000.0, "sbc": 353000000.0, "dividends_paid": null, "buybacks": 511000000.0, "interest_paid": null, "taxes_paid": -12000000.0, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 743000000.0, "change_inventories": -122000000.0, "change_payables": -547000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195", "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "value_sources": { "cfo": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "cfi": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "cff": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "capex": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "d_and_a": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195", "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "sbc": [ "10-Q:0000002488-24-000163" ], "buybacks": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "taxes_paid": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "amortisation_intangibles": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "change_receivables": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "change_inventories": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "change_payables": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "cfo": 381000000.0, "cfi": 150000000.0, "cff": -159000000.0, "capex": 139000000.0, "d_and_a": null, "sbc": 374000000.0, "dividends_paid": null, "buybacks": 233000000.0, "interest_paid": null, "taxes_paid": 489000000.0, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -219000000.0, "change_receivables": 410000000.0, "change_inventories": -94000000.0, "change_payables": -181000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-25-000012", "10-Q:0000002488-23-000195", "10-Q:0000002488-24-000163" ], "value_sources": { "cfo": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "cfi": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "cff": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "capex": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "sbc": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "buybacks": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "taxes_paid": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "amortisation_intangibles": [ "10-K:0000002488-25-000012", "10-Q:0000002488-23-000195" ], "deferred_tax": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "change_receivables": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "change_inventories": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ], "change_payables": [ "10-K:0000002488-25-000012", "10-Q:0000002488-24-000163" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-31", "end": "2024-03-30", "values": { "cfo": 521000000.0, "cfi": -135000000.0, "cff": -129000000.0, "capex": 142000000.0, "d_and_a": 784000000.0, "sbc": 371000000.0, "dividends_paid": null, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": 87000000.0, "depreciation": null, "amortisation_intangibles": 622000000.0, "goodwill_impairment": null, "deferred_tax": -66000000.0, "change_receivables": -913000000.0, "change_inventories": 368000000.0, "change_payables": -561000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-25-000047" ], "value_sources": { "cfo": [ "10-Q:0000002488-25-000047" ], "cfi": [ "10-Q:0000002488-25-000047" ], "cff": [ "10-Q:0000002488-25-000047" ], "capex": [ "10-Q:0000002488-25-000047" ], "d_and_a": [ "10-Q:0000002488-25-000047" ], "sbc": [ "10-Q:0000002488-25-000047" ], "buybacks": [ "10-Q:0000002488-25-000047" ], "taxes_paid": [ "10-Q:0000002488-25-000047" ], "amortisation_intangibles": [ "10-Q:0000002488-25-000047" ], "deferred_tax": [ "10-Q:0000002488-25-000047" ], "change_receivables": [ "10-Q:0000002488-25-000047" ], "change_inventories": [ "10-Q:0000002488-25-000047" ], "change_payables": [ "10-Q:0000002488-25-000047" ], "proceeds_debt_issuance": [ "10-Q:0000002488-25-000047" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "cfo": 593000000.0, "cfi": 386000000.0, "cff": -1056000000.0, "capex": 154000000.0, "d_and_a": 769000000.0, "sbc": 346000000.0, "dividends_paid": null, "buybacks": 352000000.0, "interest_paid": null, "taxes_paid": 224000000.0, "depreciation": null, "amortisation_intangibles": 603000000.0, "goodwill_impairment": null, "deferred_tax": -190000000.0, "change_receivables": 661000000.0, "change_inventories": 342000000.0, "change_payables": 262000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "value_sources": { "cfo": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "cfi": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "cff": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "capex": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "d_and_a": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "sbc": [ "10-Q:0000002488-25-000108" ], "buybacks": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "taxes_paid": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "amortisation_intangibles": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "deferred_tax": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "change_receivables": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "change_inventories": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "change_payables": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ], "proceeds_debt_issuance": [ "10-Q:0000002488-25-000047", "10-Q:0000002488-25-000108" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "cfo": 628000000.0, "cfi": -138000000.0, "cff": -706000000.0, "capex": 132000000.0, "d_and_a": 756000000.0, "sbc": 351000000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": 700000000.0, "depreciation": null, "amortisation_intangibles": 585000000.0, "goodwill_impairment": null, "deferred_tax": -607000000.0, "change_receivables": 2213000000.0, "change_inventories": 386000000.0, "change_payables": 873000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "value_sources": { "cfo": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "cfi": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "cff": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "capex": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "d_and_a": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "sbc": [ "10-Q:0000002488-25-000166" ], "buybacks": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "taxes_paid": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "amortisation_intangibles": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "deferred_tax": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_receivables": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_inventories": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_payables": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "proceeds_debt_issuance": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-28", "values": { "cfo": 1299000000.0, "cfi": -1214000000.0, "cff": -171000000.0, "capex": 208000000.0, "d_and_a": 762000000.0, "sbc": 339000000.0, "dividends_paid": null, "buybacks": 256000000.0, "interest_paid": null, "taxes_paid": 375000000.0, "depreciation": null, "amortisation_intangibles": 590000000.0, "goodwill_impairment": null, "deferred_tax": -300000000.0, "change_receivables": -96000000.0, "change_inventories": 362000000.0, "change_payables": -571000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "value_sources": { "cfo": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cfi": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cff": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "capex": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "d_and_a": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "sbc": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "buybacks": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "taxes_paid": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "amortisation_intangibles": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "deferred_tax": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_receivables": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_inventories": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_payables": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-29", "values": { "cfo": 939000000.0, "cfi": -357000000.0, "cff": 1666000000.0, "capex": 212000000.0, "d_and_a": 742000000.0, "sbc": 364000000.0, "dividends_paid": null, "buybacks": 749000000.0, "interest_paid": null, "taxes_paid": 128000000.0, "depreciation": null, "amortisation_intangibles": 567000000.0, "goodwill_impairment": null, "deferred_tax": -167000000.0, "change_receivables": -748000000.0, "change_inventories": 682000000.0, "change_payables": -289000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2441000000.0 }, "sources": [ "10-Q:0000002488-26-000076" ], "value_sources": { "cfo": [ "10-Q:0000002488-26-000076" ], "cfi": [ "10-Q:0000002488-26-000076" ], "cff": [ "10-Q:0000002488-26-000076" ], "capex": [ "10-Q:0000002488-26-000076" ], "d_and_a": [ "10-Q:0000002488-26-000076" ], "sbc": [ "10-Q:0000002488-26-000076" ], "buybacks": [ "10-Q:0000002488-26-000076" ], "taxes_paid": [ "10-Q:0000002488-26-000076" ], "amortisation_intangibles": [ "10-Q:0000002488-26-000076" ], "deferred_tax": [ "10-Q:0000002488-26-000076" ], "change_receivables": [ "10-Q:0000002488-26-000076" ], "change_inventories": [ "10-Q:0000002488-26-000076" ], "change_payables": [ "10-Q:0000002488-26-000076" ], "proceeds_debt_issuance": [ "10-Q:0000002488-26-000076" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "cfo": 2011000000.0, "cfi": -2298000000.0, "cff": -1319000000.0, "capex": 282000000.0, "d_and_a": 757000000.0, "sbc": 369000000.0, "dividends_paid": null, "buybacks": 478000000.0, "interest_paid": null, "taxes_paid": 632000000.0, "depreciation": null, "amortisation_intangibles": 568000000.0, "goodwill_impairment": null, "deferred_tax": -886000000.0, "change_receivables": -330000000.0, "change_inventories": 261000000.0, "change_payables": 836000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "value_sources": { "cfo": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "cfi": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "cff": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "capex": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "d_and_a": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "sbc": [ "10-Q:0000002488-26-000123" ], "buybacks": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "taxes_paid": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "amortisation_intangibles": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "deferred_tax": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_receivables": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_inventories": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_payables": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "proceeds_debt_issuance": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "cfo": 2159000000.0, "cfi": -1337000000.0, "cff": -450000000.0, "capex": 258000000.0, "d_and_a": 754000000.0, "sbc": 419000000.0, "dividends_paid": null, "buybacks": 89000000.0, "interest_paid": null, "taxes_paid": 58000000.0, "depreciation": null, "amortisation_intangibles": 562000000.0, "goodwill_impairment": null, "deferred_tax": 218000000.0, "change_receivables": 1085000000.0, "change_inventories": 636000000.0, "change_payables": 451000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "value_sources": { "cfo": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "cfi": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "cff": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "capex": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "d_and_a": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "sbc": [ "10-Q:0000002488-25-000166" ], "buybacks": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "taxes_paid": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "amortisation_intangibles": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "deferred_tax": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_receivables": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_inventories": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "change_payables": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ], "proceeds_debt_issuance": [ "10-Q:0000002488-25-000108", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-27", "values": { "cfo": 2600000000.0, "cfi": -1541000000.0, "cff": -328000000.0, "capex": 222000000.0, "d_and_a": 797000000.0, "sbc": 486000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 66000000.0, "depreciation": null, "amortisation_intangibles": 603000000.0, "goodwill_impairment": null, "deferred_tax": 230000000.0, "change_receivables": 114000000.0, "change_inventories": 610000000.0, "change_payables": -588000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "value_sources": { "cfo": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cfi": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "cff": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "capex": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "d_and_a": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "sbc": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "buybacks": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "taxes_paid": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "amortisation_intangibles": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "deferred_tax": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_receivables": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_inventories": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ], "change_payables": [ "10-K:0000002488-26-000018", "10-Q:0000002488-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-28", "values": { "cfo": 2955000000.0, "cfi": -2565000000.0, "cff": -350000000.0, "capex": 389000000.0, "d_and_a": 757000000.0, "sbc": 487000000.0, "dividends_paid": null, "buybacks": 221000000.0, "interest_paid": null, "taxes_paid": 30000000.0, "depreciation": null, "amortisation_intangibles": 551000000.0, "goodwill_impairment": null, "deferred_tax": -79000000.0, "change_receivables": -280000000.0, "change_inventories": 125000000.0, "change_payables": -104000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-26-000076" ], "value_sources": { "cfo": [ "10-Q:0000002488-26-000076" ], "cfi": [ "10-Q:0000002488-26-000076" ], "cff": [ "10-Q:0000002488-26-000076" ], "capex": [ "10-Q:0000002488-26-000076" ], "d_and_a": [ "10-Q:0000002488-26-000076" ], "sbc": [ "10-Q:0000002488-26-000076" ], "buybacks": [ "10-Q:0000002488-26-000076" ], "taxes_paid": [ "10-Q:0000002488-26-000076" ], "amortisation_intangibles": [ "10-Q:0000002488-26-000076" ], "deferred_tax": [ "10-Q:0000002488-26-000076" ], "change_receivables": [ "10-Q:0000002488-26-000076" ], "change_inventories": [ "10-Q:0000002488-26-000076" ], "change_payables": [ "10-Q:0000002488-26-000076" ], "proceeds_debt_issuance": [ "10-Q:0000002488-26-000076" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "cfo": 2366000000.0, "cfi": -2850000000.0, "cff": -15000000.0, "capex": 808000000.0, "d_and_a": 765000000.0, "sbc": 503000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 747000000.0, "depreciation": null, "amortisation_intangibles": 544000000.0, "goodwill_impairment": null, "deferred_tax": -27000000.0, "change_receivables": 1246000000.0, "change_inventories": 423000000.0, "change_payables": 2274000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "value_sources": { "cfo": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "cfi": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "cff": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "capex": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "d_and_a": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "sbc": [ "10-Q:0000002488-26-000123" ], "buybacks": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "taxes_paid": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "amortisation_intangibles": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "deferred_tax": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_receivables": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_inventories": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "change_payables": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ], "proceeds_debt_issuance": [ "10-Q:0000002488-26-000076", "10-Q:0000002488-26-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 3521000000.0, "cfi": null, "cff": null, "capex": 301000000.0, "d_and_a": null, "sbc": 379000000.0, "dividends_paid": null, "buybacks": 1762000000.0, "interest_paid": 25000000.0, "taxes_paid": 35000000.0, "depreciation": 296000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 308000000.0, "change_receivables": 640000000.0, "change_inventories": 556000000.0, "change_payables": 801000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-22-000016", "10-K:0000002488-24-000012" ], "value_sources": { "cfo": [ "10-K:0000002488-24-000012" ], "capex": [ "10-K:0000002488-24-000012" ], "sbc": [ "10-K:0000002488-24-000012" ], "buybacks": [ "10-K:0000002488-24-000012" ], "interest_paid": [ "10-K:0000002488-24-000012" ], "taxes_paid": [ "10-K:0000002488-24-000012" ], "depreciation": [ "10-K:0000002488-24-000012" ], "goodwill_impairment": [ "10-K:0000002488-22-000016" ], "deferred_tax": [ "10-K:0000002488-24-000012" ], "change_receivables": [ "10-K:0000002488-24-000012" ], "change_inventories": [ "10-K:0000002488-24-000012" ], "change_payables": [ "10-K:0000002488-24-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3565000000.0, "cfi": 1999000000.0, "cff": -3264000000.0, "capex": 450000000.0, "d_and_a": null, "sbc": 1081000000.0, "dividends_paid": null, "buybacks": 3702000000.0, "interest_paid": 85000000.0, "taxes_paid": 685000000.0, "depreciation": 439000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 278000000.0, "change_inventories": 1401000000.0, "change_payables": 931000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-25-000012" ], "value_sources": { "cfo": [ "10-K:0000002488-25-000012" ], "cfi": [ "10-K:0000002488-25-000012" ], "cff": [ "10-K:0000002488-25-000012" ], "capex": [ "10-K:0000002488-25-000012" ], "sbc": [ "10-K:0000002488-25-000012" ], "buybacks": [ "10-K:0000002488-25-000012" ], "interest_paid": [ "10-K:0000002488-25-000012" ], "taxes_paid": [ "10-K:0000002488-25-000012" ], "depreciation": [ "10-K:0000002488-25-000012" ], "change_receivables": [ "10-K:0000002488-25-000012" ], "change_inventories": [ "10-K:0000002488-25-000012" ], "change_payables": [ "10-K:0000002488-25-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1667000000.0, "cfi": -1423000000.0, "cff": -1146000000.0, "capex": 546000000.0, "d_and_a": 3442000000.0, "sbc": 1384000000.0, "dividends_paid": null, "buybacks": 985000000.0, "interest_paid": 84000000.0, "taxes_paid": 523000000.0, "depreciation": 441000000.0, "amortisation_intangibles": 2800000000.0, "goodwill_impairment": null, "deferred_tax": -1019000000.0, "change_receivables": 1339000000.0, "change_inventories": 580000000.0, "change_payables": -519000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "cfo": [ "10-K:0000002488-26-000018" ], "cfi": [ "10-K:0000002488-26-000018" ], "cff": [ "10-K:0000002488-26-000018" ], "capex": [ "10-K:0000002488-26-000018" ], "d_and_a": [ "10-K:0000002488-26-000018" ], "sbc": [ "10-K:0000002488-26-000018" ], "buybacks": [ "10-K:0000002488-26-000018" ], "interest_paid": [ "10-K:0000002488-26-000018" ], "taxes_paid": [ "10-K:0000002488-26-000018" ], "depreciation": [ "10-K:0000002488-26-000018" ], "amortisation_intangibles": [ "10-K:0000002488-26-000018" ], "deferred_tax": [ "10-K:0000002488-26-000018" ], "change_receivables": [ "10-K:0000002488-26-000018" ], "change_inventories": [ "10-K:0000002488-26-000018" ], "change_payables": [ "10-K:0000002488-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3041000000.0, "cfi": -1101000000.0, "cff": -2062000000.0, "capex": 636000000.0, "d_and_a": 3071000000.0, "sbc": 1407000000.0, "dividends_paid": null, "buybacks": 862000000.0, "interest_paid": 72000000.0, "taxes_paid": 1386000000.0, "depreciation": 454000000.0, "amortisation_intangibles": 2400000000.0, "goodwill_impairment": null, "deferred_tax": -1163000000.0, "change_receivables": 1865000000.0, "change_inventories": 1458000000.0, "change_payables": 3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "cfo": [ "10-K:0000002488-26-000018" ], "cfi": [ "10-K:0000002488-26-000018" ], "cff": [ "10-K:0000002488-26-000018" ], "capex": [ "10-K:0000002488-26-000018" ], "d_and_a": [ "10-K:0000002488-26-000018" ], "sbc": [ "10-K:0000002488-26-000018" ], "buybacks": [ "10-K:0000002488-26-000018" ], "interest_paid": [ "10-K:0000002488-26-000018" ], "taxes_paid": [ "10-K:0000002488-26-000018" ], "depreciation": [ "10-K:0000002488-26-000018" ], "amortisation_intangibles": [ "10-K:0000002488-26-000018" ], "deferred_tax": [ "10-K:0000002488-26-000018" ], "change_receivables": [ "10-K:0000002488-26-000018" ], "change_inventories": [ "10-K:0000002488-26-000018" ], "change_payables": [ "10-K:0000002488-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 7709000000.0, "cfi": -5533000000.0, "cff": -431000000.0, "capex": 974000000.0, "d_and_a": 3050000000.0, "sbc": 1638000000.0, "dividends_paid": null, "buybacks": 1316000000.0, "interest_paid": 91000000.0, "taxes_paid": 884000000.0, "depreciation": 521000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": 248000000.0, "change_receivables": 121000000.0, "change_inventories": 2189000000.0, "change_payables": 410000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000002488-26-000018" ], "value_sources": { "cfo": [ "10-K:0000002488-26-000018" ], "cfi": [ "10-K:0000002488-26-000018" ], "cff": [ "10-K:0000002488-26-000018" ], "capex": [ "10-K:0000002488-26-000018" ], "d_and_a": [ "10-K:0000002488-26-000018" ], "sbc": [ "10-K:0000002488-26-000018" ], "buybacks": [ "10-K:0000002488-26-000018" ], "interest_paid": [ "10-K:0000002488-26-000018" ], "taxes_paid": [ "10-K:0000002488-26-000018" ], "depreciation": [ "10-K:0000002488-26-000018" ], "amortisation_intangibles": [ "10-K:0000002488-26-000018" ], "deferred_tax": [ "10-K:0000002488-26-000018" ], "change_receivables": [ "10-K:0000002488-26-000018" ], "change_inventories": [ "10-K:0000002488-26-000018" ], "change_payables": [ "10-K:0000002488-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000002488-22-000016": { "kind": "filing", "form": "10-K", "accession": "0000002488-22-000016", "report_date": "2021-12-25", "filed": "2022-02-03", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000016/amd-20211225.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000016/" }, "10-K:0000002488-23-000047": { "kind": "filing", "form": "10-K", "accession": "0000002488-23-000047", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000047/amd-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000047/" }, "10-K:0000002488-24-000012": { "kind": "filing", "form": "10-K", "accession": "0000002488-24-000012", "report_date": "2023-12-30", "filed": "2024-01-31", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000012/amd-20231230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000012/" }, "10-K:0000002488-25-000012": { "kind": "filing", "form": "10-K", "accession": "0000002488-25-000012", "report_date": "2024-12-28", "filed": "2025-02-05", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000012/amd-20241228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000012/" }, "10-K:0000002488-26-000018": { "kind": "filing", "form": "10-K", "accession": "0000002488-26-000018", "report_date": "2025-12-27", "filed": "2026-02-04", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000018/amd-20251227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000018/" }, "10-Q:0000002488-21-000056": { "kind": "filing", "form": "10-Q", "accession": "0000002488-21-000056", "report_date": "2021-03-27", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000056/amd-20210327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000056/" }, "10-Q:0000002488-21-000116": { "kind": "filing", "form": "10-Q", "accession": "0000002488-21-000116", "report_date": "2021-06-26", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000116/amd-20210626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000116/" }, "10-Q:0000002488-21-000178": { "kind": "filing", "form": "10-Q", "accession": "0000002488-21-000178", "report_date": "2021-09-25", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000178/amd-20210925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248821000178/" }, "10-Q:0000002488-22-000078": { "kind": "filing", "form": "10-Q", "accession": "0000002488-22-000078", "report_date": "2022-03-26", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000078/amd-20220326.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000078/" }, "10-Q:0000002488-22-000123": { "kind": "filing", "form": "10-Q", "accession": "0000002488-22-000123", "report_date": "2022-06-25", "filed": "2022-08-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000123/amd-20220625.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000123/" }, "10-Q:0000002488-22-000170": { "kind": "filing", "form": "10-Q", "accession": "0000002488-22-000170", "report_date": "2022-09-24", "filed": "2022-11-02", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000170/amd-20220924.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000170/" }, "10-Q:0000002488-23-000076": { "kind": "filing", "form": "10-Q", "accession": "0000002488-23-000076", "report_date": "2023-04-01", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000076/amd-20230401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000076/" }, "10-Q:0000002488-23-000139": { "kind": "filing", "form": "10-Q", "accession": "0000002488-23-000139", "report_date": "2023-07-01", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000139/amd-20230701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000139/" }, "10-Q:0000002488-23-000195": { "kind": "filing", "form": "10-Q", "accession": "0000002488-23-000195", "report_date": "2023-09-30", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000195/amd-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248823000195/" }, "10-Q:0000002488-24-000056": { "kind": "filing", "form": "10-Q", "accession": "0000002488-24-000056", "report_date": "2024-03-30", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000056/amd-20240330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000056/" }, "10-Q:0000002488-24-000123": { "kind": "filing", "form": "10-Q", "accession": "0000002488-24-000123", "report_date": "2024-06-29", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000123/amd-20240629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000123/" }, "10-Q:0000002488-24-000163": { "kind": "filing", "form": "10-Q", "accession": "0000002488-24-000163", "report_date": "2024-09-28", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000163/amd-20240928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248824000163/" }, "10-Q:0000002488-25-000047": { "kind": "filing", "form": "10-Q", "accession": "0000002488-25-000047", "report_date": "2025-03-29", "filed": "2025-05-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000047/amd-20250329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000047/" }, "10-Q:0000002488-25-000108": { "kind": "filing", "form": "10-Q", "accession": "0000002488-25-000108", "report_date": "2025-06-28", "filed": "2025-08-06", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000108/amd-20250628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000108/" }, "10-Q:0000002488-25-000166": { "kind": "filing", "form": "10-Q", "accession": "0000002488-25-000166", "report_date": "2025-09-27", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000166/amd-20250927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248825000166/" }, "10-Q:0000002488-26-000076": { "kind": "filing", "form": "10-Q", "accession": "0000002488-26-000076", "report_date": "2026-03-28", "filed": "2026-05-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000076/amd-20260328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000076/" }, "10-Q:0000002488-26-000123": { "kind": "filing", "form": "10-Q", "accession": "0000002488-26-000123", "report_date": "2026-06-27", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000123/amd-20260627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248826000123/" }, "8-K:0000002488-22-000031": { "kind": "filing", "form": "8-K", "accession": "0000002488-22-000031", "report_date": "2022-02-14", "filed": "2022-02-14", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000031/amd-20220214.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000000248822000031/" }, "8-K:0001193125-25-067902": { "kind": "filing", "form": "8-K", "accession": "0001193125-25-067902", "report_date": "2025-03-31", "filed": "2025-03-31", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/2488/000119312525067902/d943962d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000119312525067902/" }, "8-K:0001193125-25-250803": { "kind": "filing", "form": "8-K", "accession": "0001193125-25-250803", "report_date": "2025-10-27", "filed": "2025-10-27", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/2488/000119312525250803/d917887d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/2488/000119312525250803/" } }, "restatements": [ { "period": "FY2022", "item": "change_receivables", "start": "2021-12-26", "end": "2022-12-31", "first": { "value": 1091000000.0, "source": "10-K:0000002488-23-000047", "filed": "2023-02-27" }, "latest": { "value": 278000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "used": { "value": 1091000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" } }, { "period": "FY2022", "item": "d_and_a", "start": "2021-12-26", "end": "2022-12-31", "first": { "value": 4174000000.0, "source": "10-K:0000002488-23-000047", "filed": "2023-02-27" }, "latest": { "value": 626000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "used": { "value": 4174000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-30", "first": { "value": -419000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" }, "latest": { "value": -519000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": -419000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" } }, { "period": "FY2023", "item": "change_receivables", "start": "2023-01-01", "end": "2023-12-30", "first": { "value": 1250000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" }, "latest": { "value": 1339000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 1339000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-30", "first": { "value": 3453000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" }, "latest": { "value": 642000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 642000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-30", "first": { "value": 5376000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" }, "latest": { "value": 4323000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "used": { "value": 4323000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-30", "first": { "value": 2352000000.0, "source": "10-K:0000002488-24-000012", "filed": "2024-01-31" }, "latest": { "value": 2318000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 2352000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" } }, { "period": "FY2024 Q1", "item": "change_payables", "start": "2023-12-31", "end": "2024-03-30", "first": { "value": -636000000.0, "source": "10-Q:0000002488-24-000056", "filed": "2024-05-01" }, "latest": { "value": -561000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" }, "used": { "value": -561000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "change_receivables", "start": "2023-12-31", "end": "2024-03-30", "first": { "value": -338000000.0, "source": "10-Q:0000002488-24-000056", "filed": "2024-05-01" }, "latest": { "value": -913000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" }, "used": { "value": -913000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "d_and_a", "start": "2023-12-31", "end": "2024-03-30", "first": { "value": 784000000.0, "source": "10-Q:0000002488-24-000056", "filed": "2024-05-01" }, "latest": { "value": 162000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" }, "used": { "value": 162000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "sga", "start": "2023-12-31", "end": "2024-03-30", "first": { "value": 620000000.0, "source": "10-Q:0000002488-24-000056", "filed": "2024-05-01" }, "latest": { "value": 607000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" }, "used": { "value": 607000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2023-12-31", "end": "2024-06-29", "first": { "value": -356000000.0, "source": "10-Q:0000002488-24-000123", "filed": "2024-07-31" }, "latest": { "value": -299000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" }, "used": { "value": -299000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "change_receivables", "start": "2023-12-31", "end": "2024-06-29", "first": { "value": 373000000.0, "source": "10-Q:0000002488-24-000123", "filed": "2024-07-31" }, "latest": { "value": -252000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" }, "used": { "value": -252000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "d_and_a", "start": "2023-12-31", "end": "2024-06-29", "first": { "value": 1553000000.0, "source": "10-Q:0000002488-24-000123", "filed": "2024-07-31" }, "latest": { "value": 328000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" }, "used": { "value": 328000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "sga", "start": "2024-03-31", "end": "2024-06-29", "first": { "value": 650000000.0, "source": "10-Q:0000002488-24-000123", "filed": "2024-07-31" }, "latest": { "value": 640000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" }, "used": { "value": 640000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" } }, { "period": "FY2024 Q3", "item": "change_payables", "start": "2023-12-31", "end": "2024-09-28", "first": { "value": 476000000.0, "source": "10-Q:0000002488-24-000163", "filed": "2024-10-30" }, "latest": { "value": 574000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" }, "used": { "value": 574000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_receivables", "start": "2023-12-31", "end": "2024-09-28", "first": { "value": 1862000000.0, "source": "10-Q:0000002488-24-000163", "filed": "2024-10-30" }, "latest": { "value": 1961000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" }, "used": { "value": 1961000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "d_and_a", "start": "2023-12-31", "end": "2024-09-28", "first": { "value": 2309000000.0, "source": "10-Q:0000002488-24-000163", "filed": "2024-10-30" }, "latest": { "value": 499000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" }, "used": { "value": 499000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-06-30", "end": "2024-09-28", "first": { "value": 721000000.0, "source": "10-Q:0000002488-24-000163", "filed": "2024-10-30" }, "latest": { "value": 707000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" }, "used": { "value": 707000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2023-12-31", "end": "2024-09-28", "first": { "value": 1991000000.0, "source": "10-Q:0000002488-24-000163", "filed": "2024-10-30" }, "latest": { "value": 1954000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" }, "used": { "value": 1954000000.0, "source": "10-Q:0000002488-25-000166", "filed": "2025-11-05" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-28", "first": { "value": 1990000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "latest": { "value": 2466000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 2466000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" } }, { "period": "FY2024", "item": "change_payables", "start": "2023-12-31", "end": "2024-12-28", "first": { "value": -109000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "latest": { "value": 3000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 3000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" } }, { "period": "FY2024", "item": "sga", "start": "2023-12-31", "end": "2024-12-28", "first": { "value": 2783000000.0, "source": "10-K:0000002488-25-000012", "filed": "2025-02-05" }, "latest": { "value": 2735000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" }, "used": { "value": 2735000000.0, "source": "10-K:0000002488-26-000018", "filed": "2026-02-04" } }, { "period": "FY2025 Q1", "item": "proceeds_debt_issuance", "start": "2024-12-29", "end": "2025-03-29", "first": { "value": 1494000000.0, "source": "10-Q:0000002488-25-000047", "filed": "2025-05-07" }, "latest": { "value": 2441000000.0, "source": "10-Q:0000002488-26-000076", "filed": "2026-05-06" }, "used": { "value": 2441000000.0, "source": "10-Q:0000002488-26-000076", "filed": "2026-05-06" } }, { "period": "FY2025 Q2", "item": "deferred_tax", "start": "2024-12-29", "end": "2025-06-28", "first": { "value": -200000000.0, "source": "10-Q:0000002488-25-000108", "filed": "2025-08-06" }, "latest": { "value": -1053000000.0, "source": "10-Q:0000002488-26-000123", "filed": "2026-08-05" }, "used": { "value": -1053000000.0, "source": "10-Q:0000002488-26-000123", "filed": "2026-08-05" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "cfi", "value": 0.0, "sources": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "cff", "value": -727000000.0, "sources": [ "10-K:0000002488-23-000047", "10-Q:0000002488-22-000170" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2021", "item": "cfi", "value": null, "sources": [ "10-K:0000002488-22-000016", "10-K:0000002488-23-000047", "10-K:0000002488-24-000012" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2021", "item": "cff", "value": null, "sources": [ "10-K:0000002488-22-000016", "10-K:0000002488-23-000047", "10-K:0000002488-24-000012" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2022 Q2", "item": "deferred_tax", "value": -276000000.0, "sources": [ "10-Q:0000002488-23-000076", "10-Q:0000002488-23-000139" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2022 Q3", "item": "deferred_tax", "value": -710000000.0, "sources": [ "10-Q:0000002488-23-000139", "10-Q:0000002488-23-000195" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2022 Q4", "item": "deferred_tax", "value": 2833000000.0, "sources": [ "10-K:0000002488-24-000012", "10-Q:0000002488-23-000195" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2022", "item": "deferred_tax", "value": null, "sources": [ "10-K:0000002488-23-000047", "10-K:0000002488-24-000012", "10-K:0000002488-25-000012" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q1", "item": "deferred_tax", "value": -308000000.0, "sources": [ "10-Q:0000002488-24-000056" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "deferred_tax", "value": -274000000.0, "sources": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q3", "item": "deferred_tax", "value": -218000000.0, "sources": [ "10-Q:0000002488-24-000123", "10-Q:0000002488-24-000163" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q1", "item": "change_receivables", "value": 86000000.0, "sources": [ "10-Q:0000002488-24-000056" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "change_receivables", "value": 100000000.0, "sources": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q1", "item": "change_inventories", "value": -464000000.0, "sources": [ "10-Q:0000002488-24-000056" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "change_inventories", "value": 1260000000.0, "sources": [ "10-Q:0000002488-24-000056", "10-Q:0000002488-24-000123" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "d_and_a", "value": -1412000000.0, "sources": [ "10-K:0000002488-25-000012", "10-Q:0000002488-23-000195", "10-Q:0000002488-24-000163" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "disposal:2025-10-27:8-K:0001193125-25-250803", "type": "disposal", "date": "2025-10-27", "fiscal_period": "FY2025 Q4", "text": "Completed the sale of ZT Group Int'l, Inc.", "counterparty": "ZT Group Int'l, Inc.", "amount": null, "sources": [ "8-K:0001193125-25-250803" ] }, { "id": "acquisition:2025-03-31:8-K:0001193125-25-067902", "type": "acquisition", "date": "2025-03-31", "fiscal_period": "FY2025 Q2", "text": "Completed the acquisition of ZT Group Int'l, Inc.", "counterparty": "ZT Group Int'l, Inc.", "amount": null, "sources": [ "8-K:0001193125-25-067902" ] }, { "id": "acquisition:2022-02-14:8-K:0000002488-22-000031", "type": "acquisition", "date": "2022-02-14", "fiscal_period": "FY2022 Q1", "text": "Completed the acquisition of Xilinx, Inc.", "counterparty": "Xilinx, Inc.", "amount": null, "sources": [ "8-K:0000002488-22-000031" ] } ] }