{ "schema": "annalist.dataset/0.1", "company": { "id": "dell", "name": "Dell Technologies Inc.", "country": "US", "template": "corporate", "cik": "0001571996", "tickers": [ "DELL" ], "entity_name": "Dell Technologies Inc.", "fiscal_year_end": "0129", "sic": "3571", "sic_description": "Electronic Computers", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q2", "period_end": "2026-07-31", "release_date": "2026-09-08" }, "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": "FY2027 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": "2020-02-01", "end": "2020-05-01", "values": { "revenue": 21897000000.0, "cost_of_revenue": 15044000000.0, "gross_profit": 6853000000.0, "rnd": 1265000000.0, "sga": 4886000000.0, "operating_income": 702000000.0, "interest_expense": null, "pretax_income": null, "income_tax": -46000000.0, "net_income_incl_nci": 182000000.0, "net_income": 143000000.0, "net_income_common": 143000000.0, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 740000000.0, "shares_diluted": 755000000.0, "dps_declared": null, "operating_lease_cost": 131000000.0 }, "sources": [ "10-Q:0001571996-21-000026" ], "value_sources": { "revenue": [ "10-Q:0001571996-21-000026" ], "cost_of_revenue": [ "10-Q:0001571996-21-000026" ], "gross_profit": [ "10-Q:0001571996-21-000026" ], "rnd": [ "10-Q:0001571996-21-000026" ], "sga": [ "10-Q:0001571996-21-000026" ], "operating_income": [ "10-Q:0001571996-21-000026" ], "income_tax": [ "10-Q:0001571996-21-000026" ], "net_income_incl_nci": [ "10-Q:0001571996-21-000026" ], "net_income": [ "10-Q:0001571996-21-000026" ], "net_income_common": [ "10-Q:0001571996-21-000026" ], "eps_basic": [ "10-Q:0001571996-21-000026" ], "eps_diluted": [ "10-Q:0001571996-21-000026" ], "shares_basic": [ "10-Q:0001571996-21-000026" ], "shares_diluted": [ "10-Q:0001571996-21-000026" ], "operating_lease_cost": [ "10-Q:0001571996-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-02", "end": "2020-07-31", "values": { "revenue": 22733000000.0, "cost_of_revenue": 15577000000.0, "gross_profit": 7156000000.0, "rnd": 1259000000.0, "sga": 4761000000.0, "operating_income": 1136000000.0, "interest_expense": null, "pretax_income": null, "income_tax": -599000000.0, "net_income_incl_nci": 1099000000.0, "net_income": 1048000000.0, "net_income_common": 1048000000.0, "eps_basic": 1.41, "eps_diluted": 1.37, "shares_basic": 741000000.0, "shares_diluted": 761000000.0, "dps_declared": null, "operating_lease_cost": 124000000.0 }, "sources": [ "10-Q:0001571996-21-000040" ], "value_sources": { "revenue": [ "10-Q:0001571996-21-000040" ], "cost_of_revenue": [ "10-Q:0001571996-21-000040" ], "gross_profit": [ "10-Q:0001571996-21-000040" ], "rnd": [ "10-Q:0001571996-21-000040" ], "sga": [ "10-Q:0001571996-21-000040" ], "operating_income": [ "10-Q:0001571996-21-000040" ], "income_tax": [ "10-Q:0001571996-21-000040" ], "net_income_incl_nci": [ "10-Q:0001571996-21-000040" ], "net_income": [ "10-Q:0001571996-21-000040" ], "net_income_common": [ "10-Q:0001571996-21-000040" ], "eps_basic": [ "10-Q:0001571996-21-000040" ], "eps_diluted": [ "10-Q:0001571996-21-000040" ], "shares_basic": [ "10-Q:0001571996-21-000040" ], "shares_diluted": [ "10-Q:0001571996-21-000040" ], "operating_lease_cost": [ "10-Q:0001571996-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-30", "values": { "revenue": 23482000000.0, "cost_of_revenue": 16221000000.0, "gross_profit": 7261000000.0, "rnd": 1360000000.0, "sga": 4772000000.0, "operating_income": 1129000000.0, "interest_expense": null, "pretax_income": null, "income_tax": 521000000.0, "net_income_incl_nci": 881000000.0, "net_income": 832000000.0, "net_income_common": 832000000.0, "eps_basic": 1.11, "eps_diluted": 1.08, "shares_basic": 747000000.0, "shares_diluted": 771000000.0, "dps_declared": null, "operating_lease_cost": 129000000.0 }, "sources": [ "10-Q:0001571996-21-000063" ], "value_sources": { "revenue": [ "10-Q:0001571996-21-000063" ], "cost_of_revenue": [ "10-Q:0001571996-21-000063" ], "gross_profit": [ "10-Q:0001571996-21-000063" ], "rnd": [ "10-Q:0001571996-21-000063" ], "sga": [ "10-Q:0001571996-21-000063" ], "operating_income": [ "10-Q:0001571996-21-000063" ], "income_tax": [ "10-Q:0001571996-21-000063" ], "net_income_incl_nci": [ "10-Q:0001571996-21-000063" ], "net_income": [ "10-Q:0001571996-21-000063" ], "net_income_common": [ "10-Q:0001571996-21-000063" ], "eps_basic": [ "10-Q:0001571996-21-000063" ], "eps_diluted": [ "10-Q:0001571996-21-000063" ], "shares_basic": [ "10-Q:0001571996-21-000063" ], "shares_diluted": [ "10-Q:0001571996-21-000063" ], "operating_lease_cost": [ "10-Q:0001571996-21-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-10-31", "end": "2021-01-29", "values": { "revenue": 26112000000.0, "cost_of_revenue": 17965000000.0, "gross_profit": 8147000000.0, "rnd": 1391000000.0, "sga": 4579000000.0, "operating_income": 2177000000.0, "interest_expense": null, "pretax_income": null, "income_tax": 289000000.0, "net_income_incl_nci": 1343000000.0, "net_income": 1227000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 151000000.0 }, "sources": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "value_sources": { "revenue": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "cost_of_revenue": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "gross_profit": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "rnd": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "sga": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "operating_income": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "income_tax": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "net_income_incl_nci": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "net_income": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "operating_lease_cost": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-01-30", "end": "2021-04-30", "values": { "revenue": 22590000000.0, "cost_of_revenue": 17326000000.0, "gross_profit": 5264000000.0, "rnd": 619000000.0, "sga": 3658000000.0, "operating_income": 987000000.0, "interest_expense": null, "pretax_income": 699000000.0, "income_tax": 40000000.0, "net_income_incl_nci": 938000000.0, "net_income": 887000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 757000000.0, "shares_diluted": 782000000.0, "dps_declared": null, "operating_lease_cost": 94000000.0 }, "sources": [ "10-Q:0001571996-22-000021" ], "value_sources": { "revenue": [ "10-Q:0001571996-22-000021" ], "cost_of_revenue": [ "10-Q:0001571996-22-000021" ], "gross_profit": [ "10-Q:0001571996-22-000021" ], "rnd": [ "10-Q:0001571996-22-000021" ], "sga": [ "10-Q:0001571996-22-000021" ], "operating_income": [ "10-Q:0001571996-22-000021" ], "pretax_income": [ "10-Q:0001571996-22-000021" ], "income_tax": [ "10-Q:0001571996-22-000021" ], "net_income_incl_nci": [ "10-Q:0001571996-22-000021" ], "net_income": [ "10-Q:0001571996-22-000021" ], "shares_basic": [ "10-Q:0001571996-22-000021" ], "shares_diluted": [ "10-Q:0001571996-22-000021" ], "operating_lease_cost": [ "10-Q:0001571996-22-000021" ] }, "comparison": { "operating_income": { "value": 1375000000.0, "earlier": 702000000.0, "sources": [ "10-Q:0001571996-21-000026" ], "basis": "FY2022" }, "revenue": { "value": 24487000000.0, "earlier": 21897000000.0, "sources": [ "10-Q:0001571996-21-000026" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-30", "values": { "revenue": 24191000000.0, "cost_of_revenue": 18716000000.0, "gross_profit": 5475000000.0, "rnd": 697000000.0, "sga": 3761000000.0, "operating_income": 1017000000.0, "interest_expense": null, "pretax_income": 725000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 880000000.0, "net_income": 831000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 763000000.0, "shares_diluted": 786000000.0, "dps_declared": null, "operating_lease_cost": 86000000.0 }, "sources": [ "10-Q:0001571996-22-000031" ], "value_sources": { "revenue": [ "10-Q:0001571996-22-000031" ], "cost_of_revenue": [ "10-Q:0001571996-22-000031" ], "gross_profit": [ "10-Q:0001571996-22-000031" ], "rnd": [ "10-Q:0001571996-22-000031" ], "sga": [ "10-Q:0001571996-22-000031" ], "operating_income": [ "10-Q:0001571996-22-000031" ], "pretax_income": [ "10-Q:0001571996-22-000031" ], "income_tax": [ "10-Q:0001571996-22-000031" ], "net_income_incl_nci": [ "10-Q:0001571996-22-000031" ], "net_income": [ "10-Q:0001571996-22-000031" ], "shares_basic": [ "10-Q:0001571996-22-000031" ], "shares_diluted": [ "10-Q:0001571996-22-000031" ], "operating_lease_cost": [ "10-Q:0001571996-22-000031" ] }, "comparison": { "operating_income": { "value": 1372000000.0, "earlier": 1136000000.0, "sources": [ "10-Q:0001571996-21-000040" ], "basis": "FY2022" }, "revenue": { "value": 26122000000.0, "earlier": 22733000000.0, "sources": [ "10-Q:0001571996-21-000040" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-07-31", "end": "2021-10-29", "values": { "revenue": 26424000000.0, "cost_of_revenue": 20890000000.0, "gross_profit": 5534000000.0, "rnd": 650000000.0, "sga": 3838000000.0, "operating_income": 1046000000.0, "interest_expense": null, "pretax_income": 4547000000.0, "income_tax": 864000000.0, "net_income_incl_nci": 3888000000.0, "net_income": 3843000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 766000000.0, "shares_diluted": 788000000.0, "dps_declared": null, "operating_lease_cost": 81000000.0 }, "sources": [ "10-Q:0001571996-22-000044" ], "value_sources": { "revenue": [ "10-Q:0001571996-22-000044" ], "cost_of_revenue": [ "10-Q:0001571996-22-000044" ], "gross_profit": [ "10-Q:0001571996-22-000044" ], "rnd": [ "10-Q:0001571996-22-000044" ], "sga": [ "10-Q:0001571996-22-000044" ], "operating_income": [ "10-Q:0001571996-22-000044" ], "pretax_income": [ "10-Q:0001571996-22-000044" ], "income_tax": [ "10-Q:0001571996-22-000044" ], "net_income_incl_nci": [ "10-Q:0001571996-22-000044" ], "net_income": [ "10-Q:0001571996-22-000044" ], "shares_basic": [ "10-Q:0001571996-22-000044" ], "shares_diluted": [ "10-Q:0001571996-22-000044" ], "operating_lease_cost": [ "10-Q:0001571996-22-000044" ] }, "comparison": { "operating_income": { "value": 1349000000.0, "earlier": 1129000000.0, "sources": [ "10-Q:0001571996-21-000063" ], "basis": "FY2022" }, "revenue": { "value": 28394000000.0, "earlier": 23482000000.0, "sources": [ "10-Q:0001571996-21-000063" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-10-30", "end": "2022-01-28", "values": { "revenue": 27992000000.0, "cost_of_revenue": 22374000000.0, "gross_profit": 5618000000.0, "rnd": 611000000.0, "sga": 3398000000.0, "operating_income": 1609000000.0, "interest_expense": null, "pretax_income": -48000000.0, "income_tax": -19000000.0, "net_income_incl_nci": 1000000.0, "net_income": 2000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 74000000.0 }, "sources": [ "10-K:0001571996-22-000009", "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "value_sources": { "revenue": [ "10-K:0001571996-22-000009" ], "cost_of_revenue": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "gross_profit": [ "10-K:0001571996-22-000009" ], "rnd": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "sga": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "operating_income": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "pretax_income": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "income_tax": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "net_income_incl_nci": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "net_income": [ "10-K:0001571996-22-000009" ], "operating_lease_cost": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ] }, "comparison": { "operating_income": { "value": 563000000.0, "earlier": 718000000.0, "sources": [ "10-K:0001571996-22-000009", "10-Q:0001571996-21-000063" ], "basis": "FY2022" }, "revenue": { "value": 22194000000.0, "earlier": 18558000000.0, "sources": [ "10-K:0001571996-22-000009", "10-Q:0001571996-21-000063" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-01-29", "end": "2022-04-29", "values": { "revenue": 26116000000.0, "cost_of_revenue": 20332000000.0, "gross_profit": 5784000000.0, "rnd": 681000000.0, "sga": 3553000000.0, "operating_income": 1550000000.0, "interest_expense": null, "pretax_income": 1213000000.0, "income_tax": 144000000.0, "net_income_incl_nci": 1069000000.0, "net_income": 1072000000.0, "net_income_common": 1072000000.0, "eps_basic": 1.42, "eps_diluted": 1.37, "shares_basic": 754000000.0, "shares_diluted": 780000000.0, "dps_declared": 0.33, "operating_lease_cost": 72000000.0 }, "sources": [ "10-Q:0001571996-23-000019" ], "value_sources": { "revenue": [ "10-Q:0001571996-23-000019" ], "cost_of_revenue": [ "10-Q:0001571996-23-000019" ], "gross_profit": [ "10-Q:0001571996-23-000019" ], "rnd": [ "10-Q:0001571996-23-000019" ], "sga": [ "10-Q:0001571996-23-000019" ], "operating_income": [ "10-Q:0001571996-23-000019" ], "pretax_income": [ "10-Q:0001571996-23-000019" ], "income_tax": [ "10-Q:0001571996-23-000019" ], "net_income_incl_nci": [ "10-Q:0001571996-23-000019" ], "net_income": [ "10-Q:0001571996-23-000019" ], "net_income_common": [ "10-Q:0001571996-23-000019" ], "eps_basic": [ "10-Q:0001571996-23-000019" ], "eps_diluted": [ "10-Q:0001571996-23-000019" ], "shares_basic": [ "10-Q:0001571996-23-000019" ], "shares_diluted": [ "10-Q:0001571996-23-000019" ], "dps_declared": [ "10-Q:0001571996-23-000019" ], "operating_lease_cost": [ "10-Q:0001571996-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-04-30", "end": "2022-07-29", "values": { "revenue": 26425000000.0, "cost_of_revenue": 20986000000.0, "gross_profit": 5439000000.0, "rnd": 626000000.0, "sga": 3543000000.0, "operating_income": 1270000000.0, "interest_expense": null, "pretax_income": 635000000.0, "income_tax": 129000000.0, "net_income_incl_nci": 506000000.0, "net_income": 511000000.0, "net_income_common": 511000000.0, "eps_basic": 0.69, "eps_diluted": 0.68, "shares_basic": 739000000.0, "shares_diluted": 755000000.0, "dps_declared": 0.33, "operating_lease_cost": 68000000.0 }, "sources": [ "10-Q:0001571996-23-000032" ], "value_sources": { "revenue": [ "10-Q:0001571996-23-000032" ], "cost_of_revenue": [ "10-Q:0001571996-23-000032" ], "gross_profit": [ "10-Q:0001571996-23-000032" ], "rnd": [ "10-Q:0001571996-23-000032" ], "sga": [ "10-Q:0001571996-23-000032" ], "operating_income": [ "10-Q:0001571996-23-000032" ], "pretax_income": [ "10-Q:0001571996-23-000032" ], "income_tax": [ "10-Q:0001571996-23-000032" ], "net_income_incl_nci": [ "10-Q:0001571996-23-000032" ], "net_income": [ "10-Q:0001571996-23-000032" ], "net_income_common": [ "10-Q:0001571996-23-000032" ], "eps_basic": [ "10-Q:0001571996-23-000032" ], "eps_diluted": [ "10-Q:0001571996-23-000032" ], "shares_basic": [ "10-Q:0001571996-23-000032" ], "shares_diluted": [ "10-Q:0001571996-23-000032" ], "dps_declared": [ "10-Q:0001571996-23-000032" ], "operating_lease_cost": [ "10-Q:0001571996-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-07-30", "end": "2022-10-28", "values": { "revenue": 24721000000.0, "cost_of_revenue": 19014000000.0, "gross_profit": 5707000000.0, "rnd": 677000000.0, "sga": 3268000000.0, "operating_income": 1762000000.0, "interest_expense": null, "pretax_income": 454000000.0, "income_tax": 213000000.0, "net_income_incl_nci": 241000000.0, "net_income": 245000000.0, "net_income_common": 245000000.0, "eps_basic": 0.34, "eps_diluted": 0.33, "shares_basic": 728000000.0, "shares_diluted": 743000000.0, "dps_declared": 0.33, "operating_lease_cost": 67000000.0 }, "sources": [ "10-Q:0001571996-23-000046" ], "value_sources": { "revenue": [ "10-Q:0001571996-23-000046" ], "cost_of_revenue": [ "10-Q:0001571996-23-000046" ], "gross_profit": [ "10-Q:0001571996-23-000046" ], "rnd": [ "10-Q:0001571996-23-000046" ], "sga": [ "10-Q:0001571996-23-000046" ], "operating_income": [ "10-Q:0001571996-23-000046" ], "pretax_income": [ "10-Q:0001571996-23-000046" ], "income_tax": [ "10-Q:0001571996-23-000046" ], "net_income_incl_nci": [ "10-Q:0001571996-23-000046" ], "net_income": [ "10-Q:0001571996-23-000046" ], "net_income_common": [ "10-Q:0001571996-23-000046" ], "eps_basic": [ "10-Q:0001571996-23-000046" ], "eps_diluted": [ "10-Q:0001571996-23-000046" ], "shares_basic": [ "10-Q:0001571996-23-000046" ], "shares_diluted": [ "10-Q:0001571996-23-000046" ], "dps_declared": [ "10-Q:0001571996-23-000046" ], "operating_lease_cost": [ "10-Q:0001571996-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-10-29", "end": "2023-02-03", "values": { "revenue": 25039000000.0, "cost_of_revenue": 19283000000.0, "gross_profit": 5756000000.0, "rnd": 795000000.0, "sga": 3772000000.0, "operating_income": 1189000000.0, "interest_expense": null, "pretax_income": 923000000.0, "income_tax": 317000000.0, "net_income_incl_nci": 606000000.0, "net_income": 614000000.0, "net_income_common": 614000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 76000000.0 }, "sources": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "value_sources": { "revenue": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cost_of_revenue": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "gross_profit": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "rnd": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "sga": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "operating_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "pretax_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "income_tax": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income_incl_nci": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income_common": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "operating_lease_cost": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-04", "end": "2023-05-05", "values": { "revenue": 20922000000.0, "cost_of_revenue": 15904000000.0, "gross_profit": 5018000000.0, "rnd": 688000000.0, "sga": 3261000000.0, "operating_income": 1069000000.0, "interest_expense": null, "pretax_income": 705000000.0, "income_tax": 127000000.0, "net_income_incl_nci": 578000000.0, "net_income": 583000000.0, "net_income_common": 583000000.0, "eps_basic": 0.81, "eps_diluted": 0.79, "shares_basic": 724000000.0, "shares_diluted": 737000000.0, "dps_declared": 0.37, "operating_lease_cost": 79000000.0 }, "sources": [ "10-Q:0001571996-24-000062" ], "value_sources": { "revenue": [ "10-Q:0001571996-24-000062" ], "cost_of_revenue": [ "10-Q:0001571996-24-000062" ], "gross_profit": [ "10-Q:0001571996-24-000062" ], "rnd": [ "10-Q:0001571996-24-000062" ], "sga": [ "10-Q:0001571996-24-000062" ], "operating_income": [ "10-Q:0001571996-24-000062" ], "pretax_income": [ "10-Q:0001571996-24-000062" ], "income_tax": [ "10-Q:0001571996-24-000062" ], "net_income_incl_nci": [ "10-Q:0001571996-24-000062" ], "net_income": [ "10-Q:0001571996-24-000062" ], "net_income_common": [ "10-Q:0001571996-24-000062" ], "eps_basic": [ "10-Q:0001571996-24-000062" ], "eps_diluted": [ "10-Q:0001571996-24-000062" ], "shares_basic": [ "10-Q:0001571996-24-000062" ], "shares_diluted": [ "10-Q:0001571996-24-000062" ], "dps_declared": [ "10-Q:0001571996-24-000062" ], "operating_lease_cost": [ "10-Q:0001571996-24-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-06", "end": "2023-08-04", "values": { "revenue": 22934000000.0, "cost_of_revenue": 17547000000.0, "gross_profit": 5387000000.0, "rnd": 705000000.0, "sga": 3517000000.0, "operating_income": 1165000000.0, "interest_expense": 352000000.0, "pretax_income": 714000000.0, "income_tax": 259000000.0, "net_income_incl_nci": 455000000.0, "net_income": 462000000.0, "net_income_common": 462000000.0, "eps_basic": 0.64, "eps_diluted": 0.63, "shares_basic": 726000000.0, "shares_diluted": 738000000.0, "dps_declared": 0.37, "operating_lease_cost": 63000000.0 }, "sources": [ "10-Q:0001571996-24-000090" ], "value_sources": { "revenue": [ "10-Q:0001571996-24-000090" ], "cost_of_revenue": [ "10-Q:0001571996-24-000090" ], "gross_profit": [ "10-Q:0001571996-24-000090" ], "rnd": [ "10-Q:0001571996-24-000090" ], "sga": [ "10-Q:0001571996-24-000090" ], "operating_income": [ "10-Q:0001571996-24-000090" ], "interest_expense": [ "10-Q:0001571996-24-000090" ], "pretax_income": [ "10-Q:0001571996-24-000090" ], "income_tax": [ "10-Q:0001571996-24-000090" ], "net_income_incl_nci": [ "10-Q:0001571996-24-000090" ], "net_income": [ "10-Q:0001571996-24-000090" ], "net_income_common": [ "10-Q:0001571996-24-000090" ], "eps_basic": [ "10-Q:0001571996-24-000090" ], "eps_diluted": [ "10-Q:0001571996-24-000090" ], "shares_basic": [ "10-Q:0001571996-24-000090" ], "shares_diluted": [ "10-Q:0001571996-24-000090" ], "dps_declared": [ "10-Q:0001571996-24-000090" ], "operating_lease_cost": [ "10-Q:0001571996-24-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-05", "end": "2023-11-03", "values": { "revenue": 22251000000.0, "cost_of_revenue": 17103000000.0, "gross_profit": 5148000000.0, "rnd": 692000000.0, "sga": 2970000000.0, "operating_income": 1486000000.0, "interest_expense": 371000000.0, "pretax_income": 1180000000.0, "income_tax": 176000000.0, "net_income_incl_nci": 1004000000.0, "net_income": 1006000000.0, "net_income_common": 1006000000.0, "eps_basic": 1.39, "eps_diluted": 1.36, "shares_basic": 722000000.0, "shares_diluted": 740000000.0, "dps_declared": 0.37, "operating_lease_cost": 79000000.0 }, "sources": [ "10-Q:0001571996-24-000143" ], "value_sources": { "revenue": [ "10-Q:0001571996-24-000143" ], "cost_of_revenue": [ "10-Q:0001571996-24-000143" ], "gross_profit": [ "10-Q:0001571996-24-000143" ], "rnd": [ "10-Q:0001571996-24-000143" ], "sga": [ "10-Q:0001571996-24-000143" ], "operating_income": [ "10-Q:0001571996-24-000143" ], "interest_expense": [ "10-Q:0001571996-24-000143" ], "pretax_income": [ "10-Q:0001571996-24-000143" ], "income_tax": [ "10-Q:0001571996-24-000143" ], "net_income_incl_nci": [ "10-Q:0001571996-24-000143" ], "net_income": [ "10-Q:0001571996-24-000143" ], "net_income_common": [ "10-Q:0001571996-24-000143" ], "eps_basic": [ "10-Q:0001571996-24-000143" ], "eps_diluted": [ "10-Q:0001571996-24-000143" ], "shares_basic": [ "10-Q:0001571996-24-000143" ], "shares_diluted": [ "10-Q:0001571996-24-000143" ], "dps_declared": [ "10-Q:0001571996-24-000143" ], "operating_lease_cost": [ "10-Q:0001571996-24-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-04", "end": "2024-02-02", "values": { "revenue": 22318000000.0, "cost_of_revenue": 17002000000.0, "gross_profit": 5316000000.0, "rnd": 716000000.0, "sga": 3109000000.0, "operating_income": 1491000000.0, "interest_expense": null, "pretax_income": 1288000000.0, "income_tax": 130000000.0, "net_income_incl_nci": 1158000000.0, "net_income": 1160000000.0, "net_income_common": 1160000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 70000000.0 }, "sources": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "value_sources": { "revenue": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cost_of_revenue": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "gross_profit": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "rnd": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "sga": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "operating_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "pretax_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "income_tax": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income_incl_nci": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "net_income_common": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "operating_lease_cost": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-03", "end": "2024-05-03", "values": { "revenue": 22244000000.0, "cost_of_revenue": 17393000000.0, "gross_profit": 4851000000.0, "rnd": 763000000.0, "sga": 3123000000.0, "operating_income": 965000000.0, "interest_expense": 343000000.0, "pretax_income": 592000000.0, "income_tax": -400000000.0, "net_income_incl_nci": 992000000.0, "net_income": 997000000.0, "net_income_common": 997000000.0, "eps_basic": 1.41, "eps_diluted": 1.37, "shares_basic": 708000000.0, "shares_diluted": 727000000.0, "dps_declared": 0.445, "operating_lease_cost": 71000000.0 }, "sources": [ "10-Q:0001571996-25-000063" ], "value_sources": { "revenue": [ "10-Q:0001571996-25-000063" ], "cost_of_revenue": [ "10-Q:0001571996-25-000063" ], "gross_profit": [ "10-Q:0001571996-25-000063" ], "rnd": [ "10-Q:0001571996-25-000063" ], "sga": [ "10-Q:0001571996-25-000063" ], "operating_income": [ "10-Q:0001571996-25-000063" ], "interest_expense": [ "10-Q:0001571996-25-000063" ], "pretax_income": [ "10-Q:0001571996-25-000063" ], "income_tax": [ "10-Q:0001571996-25-000063" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000063" ], "net_income": [ "10-Q:0001571996-25-000063" ], "net_income_common": [ "10-Q:0001571996-25-000063" ], "eps_basic": [ "10-Q:0001571996-25-000063" ], "eps_diluted": [ "10-Q:0001571996-25-000063" ], "shares_basic": [ "10-Q:0001571996-25-000063" ], "shares_diluted": [ "10-Q:0001571996-25-000063" ], "dps_declared": [ "10-Q:0001571996-25-000063" ], "operating_lease_cost": [ "10-Q:0001571996-25-000063" ] }, "comparison": { "eps_diluted": { "value": 1.32, "earlier": 0.79, "sources": [ "10-Q:0001571996-24-000062" ], "basis": "FY2025" }, "net_income": { "value": 960000000.0, "earlier": 583000000.0, "sources": [ "10-Q:0001571996-24-000062" ], "basis": "FY2025" }, "operating_income": { "value": 920000000.0, "earlier": 1069000000.0, "sources": [ "10-Q:0001571996-24-000062" ], "basis": "FY2025" }, "pretax_income": { "value": 547000000.0, "earlier": 705000000.0, "sources": [ "10-Q:0001571996-24-000062" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-04", "end": "2024-08-02", "values": { "revenue": 25026000000.0, "cost_of_revenue": 19665000000.0, "gross_profit": 5361000000.0, "rnd": 780000000.0, "sga": 3189000000.0, "operating_income": 1392000000.0, "interest_expense": 387000000.0, "pretax_income": 1039000000.0, "income_tax": 157000000.0, "net_income_incl_nci": 882000000.0, "net_income": 887000000.0, "net_income_common": 887000000.0, "eps_basic": 1.25, "eps_diluted": 1.23, "shares_basic": 708000000.0, "shares_diluted": 724000000.0, "dps_declared": 0.445, "operating_lease_cost": 75000000.0 }, "sources": [ "10-Q:0001571996-25-000102" ], "value_sources": { "revenue": [ "10-Q:0001571996-25-000102" ], "cost_of_revenue": [ "10-Q:0001571996-25-000102" ], "gross_profit": [ "10-Q:0001571996-25-000102" ], "rnd": [ "10-Q:0001571996-25-000102" ], "sga": [ "10-Q:0001571996-25-000102" ], "operating_income": [ "10-Q:0001571996-25-000102" ], "interest_expense": [ "10-Q:0001571996-25-000102" ], "pretax_income": [ "10-Q:0001571996-25-000102" ], "income_tax": [ "10-Q:0001571996-25-000102" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000102" ], "net_income": [ "10-Q:0001571996-25-000102" ], "net_income_common": [ "10-Q:0001571996-25-000102" ], "eps_basic": [ "10-Q:0001571996-25-000102" ], "eps_diluted": [ "10-Q:0001571996-25-000102" ], "shares_basic": [ "10-Q:0001571996-25-000102" ], "shares_diluted": [ "10-Q:0001571996-25-000102" ], "dps_declared": [ "10-Q:0001571996-25-000102" ], "operating_lease_cost": [ "10-Q:0001571996-25-000102" ] }, "comparison": { "eps_diluted": { "value": 1.17, "earlier": 0.63, "sources": [ "10-Q:0001571996-24-000090" ], "basis": "FY2025" }, "net_income": { "value": 846000000.0, "earlier": 462000000.0, "sources": [ "10-Q:0001571996-24-000090" ], "basis": "FY2025" }, "operating_income": { "value": 1342000000.0, "earlier": 1165000000.0, "sources": [ "10-Q:0001571996-24-000090" ], "basis": "FY2025" }, "pretax_income": { "value": 989000000.0, "earlier": 714000000.0, "sources": [ "10-Q:0001571996-24-000090" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-03", "end": "2024-11-01", "values": { "revenue": 24366000000.0, "cost_of_revenue": 19006000000.0, "gross_profit": 5360000000.0, "rnd": 745000000.0, "sga": 2894000000.0, "operating_income": 1721000000.0, "interest_expense": 321000000.0, "pretax_income": 1445000000.0, "income_tax": 275000000.0, "net_income_incl_nci": 1170000000.0, "net_income": 1175000000.0, "net_income_common": 1175000000.0, "eps_basic": 1.67, "eps_diluted": 1.64, "shares_basic": 703000000.0, "shares_diluted": 717000000.0, "dps_declared": 0.445, "operating_lease_cost": 75000000.0 }, "sources": [ "10-Q:0001571996-25-000127" ], "value_sources": { "revenue": [ "10-Q:0001571996-25-000127" ], "cost_of_revenue": [ "10-Q:0001571996-25-000127" ], "gross_profit": [ "10-Q:0001571996-25-000127" ], "rnd": [ "10-Q:0001571996-25-000127" ], "sga": [ "10-Q:0001571996-25-000127" ], "operating_income": [ "10-Q:0001571996-25-000127" ], "interest_expense": [ "10-Q:0001571996-25-000127" ], "pretax_income": [ "10-Q:0001571996-25-000127" ], "income_tax": [ "10-Q:0001571996-25-000127" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000127" ], "net_income": [ "10-Q:0001571996-25-000127" ], "net_income_common": [ "10-Q:0001571996-25-000127" ], "eps_basic": [ "10-Q:0001571996-25-000127" ], "eps_diluted": [ "10-Q:0001571996-25-000127" ], "shares_basic": [ "10-Q:0001571996-25-000127" ], "shares_diluted": [ "10-Q:0001571996-25-000127" ], "dps_declared": [ "10-Q:0001571996-25-000127" ], "operating_lease_cost": [ "10-Q:0001571996-25-000127" ] }, "comparison": { "eps_diluted": { "value": 1.58, "earlier": 1.36, "sources": [ "10-Q:0001571996-24-000143" ], "basis": "FY2025" }, "net_income": { "value": 1132000000.0, "earlier": 1006000000.0, "sources": [ "10-Q:0001571996-24-000143" ], "basis": "FY2025" }, "operating_income": { "value": 1668000000.0, "earlier": 1486000000.0, "sources": [ "10-Q:0001571996-24-000143" ], "basis": "FY2025" }, "pretax_income": { "value": 1392000000.0, "earlier": 1180000000.0, "sources": [ "10-Q:0001571996-24-000143" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-02", "end": "2025-01-31", "values": { "revenue": 23931000000.0, "cost_of_revenue": 18253000000.0, "gross_profit": 5678000000.0, "rnd": 773000000.0, "sga": 2746000000.0, "operating_income": 2159000000.0, "interest_expense": 343000000.0, "pretax_income": 1972000000.0, "income_tax": 440000000.0, "net_income_incl_nci": 1532000000.0, "net_income": 1533000000.0, "net_income_common": 1533000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.445, "operating_lease_cost": 72000000.0 }, "sources": [ "10-K:0001571996-25-000034", "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "value_sources": { "revenue": [ "10-K:0001571996-25-000034" ], "cost_of_revenue": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "gross_profit": [ "10-K:0001571996-25-000034" ], "rnd": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "sga": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "operating_income": [ "10-K:0001571996-25-000034" ], "interest_expense": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "pretax_income": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "income_tax": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "net_income_incl_nci": [ "10-K:0001571996-25-000034" ], "net_income": [ "10-K:0001571996-25-000034" ], "net_income_common": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "dps_declared": [ "10-K:0001571996-26-000008" ], "operating_lease_cost": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ] }, "comparison": { "net_income": { "value": 1654000000.0, "earlier": 1337000000.0, "sources": [ "10-K:0001571996-25-000034", "10-Q:0001571996-24-000143" ], "basis": "FY2025" }, "operating_income": { "value": 2307000000.0, "earlier": 1691000000.0, "sources": [ "10-K:0001571996-25-000034", "10-Q:0001571996-24-000143" ], "basis": "FY2025" }, "pretax_income": { "value": 2120000000.0, "earlier": 1488000000.0, "sources": [ "10-K:0001571996-25-000034", "10-Q:0001571996-24-000143" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-02-01", "end": "2025-05-02", "values": { "revenue": 23378000000.0, "cost_of_revenue": 18441000000.0, "gross_profit": 4937000000.0, "rnd": 808000000.0, "sga": 2964000000.0, "operating_income": 1165000000.0, "interest_expense": 354000000.0, "pretax_income": 1083000000.0, "income_tax": 118000000.0, "net_income_incl_nci": 965000000.0, "net_income": 965000000.0, "net_income_common": 965000000.0, "eps_basic": 1.39, "eps_diluted": 1.37, "shares_basic": 692000000.0, "shares_diluted": 702000000.0, "dps_declared": 0.525, "operating_lease_cost": 58000000.0 }, "sources": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-26-000030" ], "value_sources": { "revenue": [ "10-Q:0001571996-26-000030" ], "cost_of_revenue": [ "10-Q:0001571996-26-000030" ], "gross_profit": [ "10-Q:0001571996-26-000030" ], "rnd": [ "10-Q:0001571996-26-000030" ], "sga": [ "10-Q:0001571996-26-000030" ], "operating_income": [ "10-Q:0001571996-26-000030" ], "interest_expense": [ "10-Q:0001571996-26-000030" ], "pretax_income": [ "10-Q:0001571996-26-000030" ], "income_tax": [ "10-Q:0001571996-26-000030" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000063" ], "net_income": [ "10-Q:0001571996-26-000030" ], "net_income_common": [ "10-Q:0001571996-26-000030" ], "eps_basic": [ "10-Q:0001571996-26-000030" ], "eps_diluted": [ "10-Q:0001571996-26-000030" ], "shares_basic": [ "10-Q:0001571996-26-000030" ], "shares_diluted": [ "10-Q:0001571996-26-000030" ], "dps_declared": [ "10-Q:0001571996-26-000030" ], "operating_lease_cost": [ "10-Q:0001571996-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-03", "end": "2025-08-01", "values": { "revenue": 29776000000.0, "cost_of_revenue": 24329000000.0, "gross_profit": 5447000000.0, "rnd": 785000000.0, "sga": 2889000000.0, "operating_income": 1773000000.0, "interest_expense": 400000000.0, "pretax_income": 1440000000.0, "income_tax": 276000000.0, "net_income_incl_nci": 1164000000.0, "net_income": 1164000000.0, "net_income_common": 1164000000.0, "eps_basic": 1.72, "eps_diluted": 1.7, "shares_basic": 678000000.0, "shares_diluted": 686000000.0, "dps_declared": 0.525, "operating_lease_cost": 61000000.0 }, "sources": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-26-000046" ], "value_sources": { "revenue": [ "10-Q:0001571996-26-000046" ], "cost_of_revenue": [ "10-Q:0001571996-26-000046" ], "gross_profit": [ "10-Q:0001571996-26-000046" ], "rnd": [ "10-Q:0001571996-26-000046" ], "sga": [ "10-Q:0001571996-26-000046" ], "operating_income": [ "10-Q:0001571996-26-000046" ], "interest_expense": [ "10-Q:0001571996-26-000046" ], "pretax_income": [ "10-Q:0001571996-26-000046" ], "income_tax": [ "10-Q:0001571996-26-000046" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000102" ], "net_income": [ "10-Q:0001571996-26-000046" ], "net_income_common": [ "10-Q:0001571996-26-000046" ], "eps_basic": [ "10-Q:0001571996-26-000046" ], "eps_diluted": [ "10-Q:0001571996-26-000046" ], "shares_basic": [ "10-Q:0001571996-26-000046" ], "shares_diluted": [ "10-Q:0001571996-26-000046" ], "dps_declared": [ "10-Q:0001571996-26-000046" ], "operating_lease_cost": [ "10-Q:0001571996-25-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-02", "end": "2025-10-31", "values": { "revenue": 27005000000.0, "cost_of_revenue": 21412000000.0, "gross_profit": 5593000000.0, "rnd": 752000000.0, "sga": 2722000000.0, "operating_income": 2119000000.0, "interest_expense": 396000000.0, "pretax_income": 1941000000.0, "income_tax": 393000000.0, "net_income_incl_nci": 1548000000.0, "net_income": 1548000000.0, "net_income_common": 1548000000.0, "eps_basic": 2.31, "eps_diluted": 2.28, "shares_basic": 671000000.0, "shares_diluted": 680000000.0, "dps_declared": 0.525, "operating_lease_cost": 62000000.0 }, "sources": [ "10-Q:0001571996-25-000127" ], "value_sources": { "revenue": [ "10-Q:0001571996-25-000127" ], "cost_of_revenue": [ "10-Q:0001571996-25-000127" ], "gross_profit": [ "10-Q:0001571996-25-000127" ], "rnd": [ "10-Q:0001571996-25-000127" ], "sga": [ "10-Q:0001571996-25-000127" ], "operating_income": [ "10-Q:0001571996-25-000127" ], "interest_expense": [ "10-Q:0001571996-25-000127" ], "pretax_income": [ "10-Q:0001571996-25-000127" ], "income_tax": [ "10-Q:0001571996-25-000127" ], "net_income_incl_nci": [ "10-Q:0001571996-25-000127" ], "net_income": [ "10-Q:0001571996-25-000127" ], "net_income_common": [ "10-Q:0001571996-25-000127" ], "eps_basic": [ "10-Q:0001571996-25-000127" ], "eps_diluted": [ "10-Q:0001571996-25-000127" ], "shares_basic": [ "10-Q:0001571996-25-000127" ], "shares_diluted": [ "10-Q:0001571996-25-000127" ], "dps_declared": [ "10-Q:0001571996-25-000127" ], "operating_lease_cost": [ "10-Q:0001571996-25-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-30", "values": { "revenue": 33379000000.0, "cost_of_revenue": 26649000000.0, "gross_profit": 6730000000.0, "rnd": 797000000.0, "sga": 2841000000.0, "operating_income": 3092000000.0, "interest_expense": 411000000.0, "pretax_income": 2799000000.0, "income_tax": 540000000.0, "net_income_incl_nci": 2259000000.0, "net_income": 2259000000.0, "net_income_common": 2259000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.525, "operating_lease_cost": 58000000.0 }, "sources": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "value_sources": { "revenue": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "cost_of_revenue": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "gross_profit": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "rnd": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "sga": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "operating_income": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "interest_expense": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "pretax_income": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "income_tax": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "net_income_incl_nci": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "net_income": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "net_income_common": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "dps_declared": [ "10-K:0001571996-26-000008" ], "operating_lease_cost": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ] }, "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_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-01-31", "end": "2026-05-01", "values": { "revenue": 43842000000.0, "cost_of_revenue": 36060000000.0, "gross_profit": 7782000000.0, "rnd": 983000000.0, "sga": 3143000000.0, "operating_income": 3656000000.0, "interest_expense": 391000000.0, "pretax_income": 3948000000.0, "income_tax": 510000000.0, "net_income_incl_nci": null, "net_income": 3438000000.0, "net_income_common": 3438000000.0, "eps_basic": 5.3, "eps_diluted": 5.24, "shares_basic": 649000000.0, "shares_diluted": 656000000.0, "dps_declared": 0.63, "operating_lease_cost": 67000000.0 }, "sources": [ "10-Q:0001571996-26-000030" ], "value_sources": { "revenue": [ "10-Q:0001571996-26-000030" ], "cost_of_revenue": [ "10-Q:0001571996-26-000030" ], "gross_profit": [ "10-Q:0001571996-26-000030" ], "rnd": [ "10-Q:0001571996-26-000030" ], "sga": [ "10-Q:0001571996-26-000030" ], "operating_income": [ "10-Q:0001571996-26-000030" ], "interest_expense": [ "10-Q:0001571996-26-000030" ], "pretax_income": [ "10-Q:0001571996-26-000030" ], "income_tax": [ "10-Q:0001571996-26-000030" ], "net_income": [ "10-Q:0001571996-26-000030" ], "net_income_common": [ "10-Q:0001571996-26-000030" ], "eps_basic": [ "10-Q:0001571996-26-000030" ], "eps_diluted": [ "10-Q:0001571996-26-000030" ], "shares_basic": [ "10-Q:0001571996-26-000030" ], "shares_diluted": [ "10-Q:0001571996-26-000030" ], "dps_declared": [ "10-Q:0001571996-26-000030" ], "operating_lease_cost": [ "10-Q:0001571996-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-02", "end": "2026-07-31", "values": { "revenue": 46971000000.0, "cost_of_revenue": 37141000000.0, "gross_profit": 9830000000.0, "rnd": 1109000000.0, "sga": 3336000000.0, "operating_income": 5385000000.0, "interest_expense": 400000000.0, "pretax_income": 5131000000.0, "income_tax": 998000000.0, "net_income_incl_nci": null, "net_income": 4133000000.0, "net_income_common": 4133000000.0, "eps_basic": 6.41, "eps_diluted": 6.34, "shares_basic": 645000000.0, "shares_diluted": 652000000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0001571996-26-000046" ], "value_sources": { "revenue": [ "10-Q:0001571996-26-000046" ], "cost_of_revenue": [ "10-Q:0001571996-26-000046" ], "gross_profit": [ "10-Q:0001571996-26-000046" ], "rnd": [ "10-Q:0001571996-26-000046" ], "sga": [ "10-Q:0001571996-26-000046" ], "operating_income": [ "10-Q:0001571996-26-000046" ], "interest_expense": [ "10-Q:0001571996-26-000046" ], "pretax_income": [ "10-Q:0001571996-26-000046" ], "income_tax": [ "10-Q:0001571996-26-000046" ], "net_income": [ "10-Q:0001571996-26-000046" ], "net_income_common": [ "10-Q:0001571996-26-000046" ], "eps_basic": [ "10-Q:0001571996-26-000046" ], "eps_diluted": [ "10-Q:0001571996-26-000046" ], "shares_basic": [ "10-Q:0001571996-26-000046" ], "shares_diluted": [ "10-Q:0001571996-26-000046" ], "dps_declared": [ "10-Q:0001571996-26-000046" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-29", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 86670000000.0, "cost_of_revenue": 66530000000.0, "gross_profit": 20140000000.0, "rnd": 2455000000.0, "sga": 14000000000.0, "operating_income": 3685000000.0, "interest_expense": null, "pretax_income": 2346000000.0, "income_tax": 101000000.0, "net_income_incl_nci": 3505000000.0, "net_income": 3250000000.0, "net_income_common": null, "eps_basic": 4.37, "eps_diluted": 4.22, "shares_basic": 744000000.0, "shares_diluted": 767000000.0, "dps_declared": null, "operating_lease_cost": 348000000.0 }, "sources": [ "10-K:0001571996-21-000007", "10-K:0001571996-22-000009", "10-K:0001571996-23-000007" ], "value_sources": { "revenue": [ "10-K:0001571996-23-000007" ], "cost_of_revenue": [ "10-K:0001571996-23-000007" ], "gross_profit": [ "10-K:0001571996-23-000007" ], "rnd": [ "10-K:0001571996-23-000007" ], "sga": [ "10-K:0001571996-23-000007" ], "operating_income": [ "10-K:0001571996-23-000007" ], "pretax_income": [ "10-K:0001571996-23-000007" ], "income_tax": [ "10-K:0001571996-23-000007" ], "net_income_incl_nci": [ "10-K:0001571996-23-000007" ], "net_income": [ "10-K:0001571996-23-000007" ], "eps_basic": [ "10-K:0001571996-21-000007" ], "eps_diluted": [ "10-K:0001571996-21-000007" ], "shares_basic": [ "10-K:0001571996-23-000007" ], "shares_diluted": [ "10-K:0001571996-23-000007" ], "operating_lease_cost": [ "10-K:0001571996-22-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-01-30", "end": "2022-01-28", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 101197000000.0, "cost_of_revenue": 79306000000.0, "gross_profit": 21891000000.0, "rnd": 2577000000.0, "sga": 14655000000.0, "operating_income": 4659000000.0, "interest_expense": null, "pretax_income": 5923000000.0, "income_tax": 981000000.0, "net_income_incl_nci": 5707000000.0, "net_income": 5563000000.0, "net_income_common": 4948000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 762000000.0, "shares_diluted": 791000000.0, "dps_declared": null, "operating_lease_cost": 335000000.0 }, "sources": [ "10-K:0001571996-23-000007", "10-K:0001571996-24-000036" ], "value_sources": { "revenue": [ "10-K:0001571996-24-000036" ], "cost_of_revenue": [ "10-K:0001571996-24-000036" ], "gross_profit": [ "10-K:0001571996-24-000036" ], "rnd": [ "10-K:0001571996-24-000036" ], "sga": [ "10-K:0001571996-24-000036" ], "operating_income": [ "10-K:0001571996-24-000036" ], "pretax_income": [ "10-K:0001571996-24-000036" ], "income_tax": [ "10-K:0001571996-24-000036" ], "net_income_incl_nci": [ "10-K:0001571996-24-000036" ], "net_income": [ "10-K:0001571996-24-000036" ], "net_income_common": [ "10-K:0001571996-24-000036" ], "shares_basic": [ "10-K:0001571996-24-000036" ], "shares_diluted": [ "10-K:0001571996-24-000036" ], "operating_lease_cost": [ "10-K:0001571996-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-01-29", "end": "2023-02-03", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 102301000000.0, "cost_of_revenue": 79615000000.0, "gross_profit": 22686000000.0, "rnd": 2779000000.0, "sga": 14136000000.0, "operating_income": 5771000000.0, "interest_expense": 1222000000.0, "pretax_income": 3225000000.0, "income_tax": 803000000.0, "net_income_incl_nci": 2422000000.0, "net_income": 2442000000.0, "net_income_common": 2442000000.0, "eps_basic": 3.33, "eps_diluted": 3.24, "shares_basic": 734000000.0, "shares_diluted": 753000000.0, "dps_declared": 1.32, "operating_lease_cost": 283000000.0 }, "sources": [ "10-K:0001571996-25-000034" ], "value_sources": { "revenue": [ "10-K:0001571996-25-000034" ], "cost_of_revenue": [ "10-K:0001571996-25-000034" ], "gross_profit": [ "10-K:0001571996-25-000034" ], "rnd": [ "10-K:0001571996-25-000034" ], "sga": [ "10-K:0001571996-25-000034" ], "operating_income": [ "10-K:0001571996-25-000034" ], "interest_expense": [ "10-K:0001571996-25-000034" ], "pretax_income": [ "10-K:0001571996-25-000034" ], "income_tax": [ "10-K:0001571996-25-000034" ], "net_income_incl_nci": [ "10-K:0001571996-25-000034" ], "net_income": [ "10-K:0001571996-25-000034" ], "net_income_common": [ "10-K:0001571996-25-000034" ], "eps_basic": [ "10-K:0001571996-25-000034" ], "eps_diluted": [ "10-K:0001571996-25-000034" ], "shares_basic": [ "10-K:0001571996-25-000034" ], "shares_diluted": [ "10-K:0001571996-25-000034" ], "dps_declared": [ "10-K:0001571996-25-000034" ], "operating_lease_cost": [ "10-K:0001571996-25-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-02-04", "end": "2024-02-02", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 88425000000.0, "cost_of_revenue": 67356000000.0, "gross_profit": 21069000000.0, "rnd": 2801000000.0, "sga": 12857000000.0, "operating_income": 5411000000.0, "interest_expense": 1501000000.0, "pretax_income": 4087000000.0, "income_tax": 715000000.0, "net_income_incl_nci": 3372000000.0, "net_income": 3388000000.0, "net_income_common": 3388000000.0, "eps_basic": 4.71, "eps_diluted": 4.6, "shares_basic": 720000000.0, "shares_diluted": 736000000.0, "dps_declared": 1.48, "operating_lease_cost": 291000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "revenue": [ "10-K:0001571996-26-000008" ], "cost_of_revenue": [ "10-K:0001571996-26-000008" ], "gross_profit": [ "10-K:0001571996-26-000008" ], "rnd": [ "10-K:0001571996-26-000008" ], "sga": [ "10-K:0001571996-26-000008" ], "operating_income": [ "10-K:0001571996-26-000008" ], "interest_expense": [ "10-K:0001571996-26-000008" ], "pretax_income": [ "10-K:0001571996-26-000008" ], "income_tax": [ "10-K:0001571996-26-000008" ], "net_income_incl_nci": [ "10-K:0001571996-26-000008" ], "net_income": [ "10-K:0001571996-26-000008" ], "net_income_common": [ "10-K:0001571996-26-000008" ], "eps_basic": [ "10-K:0001571996-26-000008" ], "eps_diluted": [ "10-K:0001571996-26-000008" ], "shares_basic": [ "10-K:0001571996-26-000008" ], "shares_diluted": [ "10-K:0001571996-26-000008" ], "dps_declared": [ "10-K:0001571996-26-000008" ], "operating_lease_cost": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-02-03", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 95567000000.0, "cost_of_revenue": 74317000000.0, "gross_profit": 21250000000.0, "rnd": 3061000000.0, "sga": 11952000000.0, "operating_income": 6237000000.0, "interest_expense": 1394000000.0, "pretax_income": 5048000000.0, "income_tax": 472000000.0, "net_income_incl_nci": 4576000000.0, "net_income": 4592000000.0, "net_income_common": 4592000000.0, "eps_basic": 6.51, "eps_diluted": 6.38, "shares_basic": 705000000.0, "shares_diluted": 720000000.0, "dps_declared": 1.78, "operating_lease_cost": 293000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "revenue": [ "10-K:0001571996-26-000008" ], "cost_of_revenue": [ "10-K:0001571996-26-000008" ], "gross_profit": [ "10-K:0001571996-26-000008" ], "rnd": [ "10-K:0001571996-26-000008" ], "sga": [ "10-K:0001571996-26-000008" ], "operating_income": [ "10-K:0001571996-26-000008" ], "interest_expense": [ "10-K:0001571996-26-000008" ], "pretax_income": [ "10-K:0001571996-26-000008" ], "income_tax": [ "10-K:0001571996-26-000008" ], "net_income_incl_nci": [ "10-K:0001571996-26-000008" ], "net_income": [ "10-K:0001571996-26-000008" ], "net_income_common": [ "10-K:0001571996-26-000008" ], "eps_basic": [ "10-K:0001571996-26-000008" ], "eps_diluted": [ "10-K:0001571996-26-000008" ], "shares_basic": [ "10-K:0001571996-26-000008" ], "shares_diluted": [ "10-K:0001571996-26-000008" ], "dps_declared": [ "10-K:0001571996-26-000008" ], "operating_lease_cost": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-30", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 113538000000.0, "cost_of_revenue": 90831000000.0, "gross_profit": 22707000000.0, "rnd": 3142000000.0, "sga": 11416000000.0, "operating_income": 8149000000.0, "interest_expense": 1560000000.0, "pretax_income": 7263000000.0, "income_tax": 1327000000.0, "net_income_incl_nci": 5936000000.0, "net_income": 5936000000.0, "net_income_common": 5936000000.0, "eps_basic": 8.79, "eps_diluted": 8.68, "shares_basic": 675000000.0, "shares_diluted": 684000000.0, "dps_declared": 2.1, "operating_lease_cost": 239000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "revenue": [ "10-K:0001571996-26-000008" ], "cost_of_revenue": [ "10-K:0001571996-26-000008" ], "gross_profit": [ "10-K:0001571996-26-000008" ], "rnd": [ "10-K:0001571996-26-000008" ], "sga": [ "10-K:0001571996-26-000008" ], "operating_income": [ "10-K:0001571996-26-000008" ], "interest_expense": [ "10-K:0001571996-26-000008" ], "pretax_income": [ "10-K:0001571996-26-000008" ], "income_tax": [ "10-K:0001571996-26-000008" ], "net_income_incl_nci": [ "10-K:0001571996-26-000008" ], "net_income": [ "10-K:0001571996-26-000008" ], "net_income_common": [ "10-K:0001571996-26-000008" ], "eps_basic": [ "10-K:0001571996-26-000008" ], "eps_diluted": [ "10-K:0001571996-26-000008" ], "shares_basic": [ "10-K:0001571996-26-000008" ], "shares_diluted": [ "10-K:0001571996-26-000008" ], "dps_declared": [ "10-K:0001571996-26-000008" ], "operating_lease_cost": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-05-01", "values": { "cash": 12229000000.0, "short_term_investments": null, "receivables": 10797000000.0, "inventory": 3616000000.0, "current_assets": 40931000000.0, "ppe_net": 6100000000.0, "goodwill": 40248000000.0, "intangibles": 16827000000.0, "total_assets": 120236000000.0, "accounts_payable": 18432000000.0, "short_term_borrowings": null, "debt_current": 8375000000.0, "current_liabilities": 50011000000.0, "long_term_debt": 48353000000.0, "total_liabilities": 116555000000.0, "temporary_equity": 441000000.0, "equity_parent": -1614000000.0, "nci": 4854000000.0, "equity_total": 3240000000.0, "liabilities_and_equity": 120236000000.0, "shares_outstanding": 740000000.0, "retained_earnings": -16858000000.0, "preferred_stock": null, "long_term_investments": 974000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1753000000.0, "operating_lease_liability_current": 403000000.0, "operating_lease_liability_noncurrent": 1350000000.0, "operating_lease_discount_rate": 0.0384, "operating_lease_payments_y1": 401000000.0, "operating_lease_payments_total": 2118000000.0, "operating_lease_imputed_interest": 365000000.0, "debt_maturity_y1": 8690000000.0, "debt_maturity_y2": 7670000000.0, "debt_maturity_y3": 7867000000.0, "debt_maturity_y4": 3444000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-20-000034" ], "value_sources": { "cash": [ "10-Q:0001571996-20-000034" ], "receivables": [ "10-Q:0001571996-20-000034" ], "inventory": [ "10-Q:0001571996-20-000034" ], "current_assets": [ "10-Q:0001571996-20-000034" ], "ppe_net": [ "10-Q:0001571996-20-000034" ], "goodwill": [ "10-Q:0001571996-20-000034" ], "intangibles": [ "10-Q:0001571996-20-000034" ], "total_assets": [ "10-Q:0001571996-20-000034" ], "accounts_payable": [ "10-Q:0001571996-20-000034" ], "debt_current": [ "10-Q:0001571996-20-000034" ], "current_liabilities": [ "10-Q:0001571996-20-000034" ], "long_term_debt": [ "10-Q:0001571996-20-000034" ], "total_liabilities": [ "10-Q:0001571996-20-000034" ], "temporary_equity": [ "10-Q:0001571996-20-000034" ], "equity_parent": [ "10-Q:0001571996-20-000034" ], "nci": [ "10-Q:0001571996-20-000034" ], "equity_total": [ "10-Q:0001571996-20-000034" ], "liabilities_and_equity": [ "10-Q:0001571996-20-000034" ], "shares_outstanding": [ "10-Q:0001571996-20-000034" ], "retained_earnings": [ "10-Q:0001571996-20-000034" ], "long_term_investments": [ "10-Q:0001571996-20-000034" ], "operating_lease_liability": [ "10-Q:0001571996-20-000034" ], "operating_lease_liability_current": [ "10-Q:0001571996-20-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-20-000034" ], "operating_lease_discount_rate": [ "10-Q:0001571996-20-000034" ], "operating_lease_payments_y1": [ "10-Q:0001571996-20-000034" ], "operating_lease_payments_total": [ "10-Q:0001571996-20-000034" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-20-000034" ], "debt_maturity_y1": [ "10-Q:0001571996-20-000034" ], "debt_maturity_y2": [ "10-Q:0001571996-20-000034" ], "debt_maturity_y3": [ "10-Q:0001571996-20-000034" ], "debt_maturity_y4": [ "10-Q:0001571996-20-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-07-31", "values": { "cash": 11221000000.0, "short_term_investments": null, "receivables": 11643000000.0, "inventory": 3602000000.0, "current_assets": 41090000000.0, "ppe_net": 6380000000.0, "goodwill": 40644000000.0, "intangibles": 16064000000.0, "total_assets": 121276000000.0, "accounts_payable": 19500000000.0, "short_term_borrowings": null, "debt_current": 10345000000.0, "current_liabilities": 54288000000.0, "long_term_debt": 43608000000.0, "total_liabilities": 116108000000.0, "temporary_equity": 610000000.0, "equity_parent": -419000000.0, "nci": 4977000000.0, "equity_total": 4558000000.0, "liabilities_and_equity": 121276000000.0, "shares_outstanding": 745000000.0, "retained_earnings": -15810000000.0, "preferred_stock": null, "long_term_investments": 1073000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1818000000.0, "operating_lease_liability_current": 435000000.0, "operating_lease_liability_noncurrent": 1383000000.0, "operating_lease_discount_rate": 0.0375, "operating_lease_payments_y1": 440000000.0, "operating_lease_payments_total": 2157000000.0, "operating_lease_imputed_interest": 339000000.0, "debt_maturity_y1": 7628000000.0, "debt_maturity_y2": 8026000000.0, "debt_maturity_y3": 7873000000.0, "debt_maturity_y4": 4035000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-20-000045" ], "value_sources": { "cash": [ "10-Q:0001571996-20-000045" ], "receivables": [ "10-Q:0001571996-20-000045" ], "inventory": [ "10-Q:0001571996-20-000045" ], "current_assets": [ "10-Q:0001571996-20-000045" ], "ppe_net": [ "10-Q:0001571996-20-000045" ], "goodwill": [ "10-Q:0001571996-20-000045" ], "intangibles": [ "10-Q:0001571996-20-000045" ], "total_assets": [ "10-Q:0001571996-20-000045" ], "accounts_payable": [ "10-Q:0001571996-20-000045" ], "debt_current": [ "10-Q:0001571996-20-000045" ], "current_liabilities": [ "10-Q:0001571996-20-000045" ], "long_term_debt": [ "10-Q:0001571996-20-000045" ], "total_liabilities": [ "10-Q:0001571996-20-000045" ], "temporary_equity": [ "10-Q:0001571996-20-000045" ], "equity_parent": [ "10-Q:0001571996-20-000045" ], "nci": [ "10-Q:0001571996-20-000045" ], "equity_total": [ "10-Q:0001571996-20-000045" ], "liabilities_and_equity": [ "10-Q:0001571996-20-000045" ], "shares_outstanding": [ "10-Q:0001571996-20-000045" ], "retained_earnings": [ "10-Q:0001571996-20-000045" ], "long_term_investments": [ "10-Q:0001571996-20-000045" ], "operating_lease_liability": [ "10-Q:0001571996-20-000045" ], "operating_lease_liability_current": [ "10-Q:0001571996-20-000045" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-20-000045" ], "operating_lease_discount_rate": [ "10-Q:0001571996-20-000045" ], "operating_lease_payments_y1": [ "10-Q:0001571996-20-000045" ], "operating_lease_payments_total": [ "10-Q:0001571996-20-000045" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-20-000045" ], "debt_maturity_y1": [ "10-Q:0001571996-20-000045" ], "debt_maturity_y2": [ "10-Q:0001571996-20-000045" ], "debt_maturity_y3": [ "10-Q:0001571996-20-000045" ], "debt_maturity_y4": [ "10-Q:0001571996-20-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2020-10-30", "values": { "cash": 11304000000.0, "short_term_investments": null, "receivables": 11377000000.0, "inventory": 3393000000.0, "current_assets": 38614000000.0, "ppe_net": 6344000000.0, "goodwill": 40643000000.0, "intangibles": 15257000000.0, "total_assets": 118948000000.0, "accounts_payable": 19792000000.0, "short_term_borrowings": null, "debt_current": 6536000000.0, "current_liabilities": 50302000000.0, "long_term_debt": 43325000000.0, "total_liabilities": 112482000000.0, "temporary_equity": 527000000.0, "equity_parent": 883000000.0, "nci": 5056000000.0, "equity_total": 5939000000.0, "liabilities_and_equity": 118948000000.0, "shares_outstanding": 749000000.0, "retained_earnings": -14978000000.0, "preferred_stock": null, "long_term_investments": 1655000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2253000000.0, "operating_lease_liability_current": 424000000.0, "operating_lease_liability_noncurrent": 1829000000.0, "operating_lease_discount_rate": 0.0356, "operating_lease_payments_y1": 476000000.0, "operating_lease_payments_total": 2700000000.0, "operating_lease_imputed_interest": 447000000.0, "debt_maturity_y1": 5140000000.0, "debt_maturity_y2": 8452000000.0, "debt_maturity_y3": 8896000000.0, "debt_maturity_y4": 3372000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-20-000051" ], "value_sources": { "cash": [ "10-Q:0001571996-20-000051" ], "receivables": [ "10-Q:0001571996-20-000051" ], "inventory": [ "10-Q:0001571996-20-000051" ], "current_assets": [ "10-Q:0001571996-20-000051" ], "ppe_net": [ "10-Q:0001571996-20-000051" ], "goodwill": [ "10-Q:0001571996-20-000051" ], "intangibles": [ "10-Q:0001571996-20-000051" ], "total_assets": [ "10-Q:0001571996-20-000051" ], "accounts_payable": [ "10-Q:0001571996-20-000051" ], "debt_current": [ "10-Q:0001571996-20-000051" ], "current_liabilities": [ "10-Q:0001571996-20-000051" ], "long_term_debt": [ "10-Q:0001571996-20-000051" ], "total_liabilities": [ "10-Q:0001571996-20-000051" ], "temporary_equity": [ "10-Q:0001571996-20-000051" ], "equity_parent": [ "10-Q:0001571996-20-000051" ], "nci": [ "10-Q:0001571996-20-000051" ], "equity_total": [ "10-Q:0001571996-20-000051" ], "liabilities_and_equity": [ "10-Q:0001571996-20-000051" ], "shares_outstanding": [ "10-Q:0001571996-20-000051" ], "retained_earnings": [ "10-Q:0001571996-20-000051" ], "long_term_investments": [ "10-Q:0001571996-20-000051" ], "operating_lease_liability": [ "10-Q:0001571996-20-000051" ], "operating_lease_liability_current": [ "10-Q:0001571996-20-000051" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-20-000051" ], "operating_lease_discount_rate": [ "10-Q:0001571996-20-000051" ], "operating_lease_payments_y1": [ "10-Q:0001571996-20-000051" ], "operating_lease_payments_total": [ "10-Q:0001571996-20-000051" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-20-000051" ], "debt_maturity_y1": [ "10-Q:0001571996-20-000051" ], "debt_maturity_y2": [ "10-Q:0001571996-20-000051" ], "debt_maturity_y3": [ "10-Q:0001571996-20-000051" ], "debt_maturity_y4": [ "10-Q:0001571996-20-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-01-29", "values": { "cash": 9508000000.0, "short_term_investments": null, "receivables": 10731000000.0, "inventory": 3403000000.0, "current_assets": 43567000000.0, "ppe_net": 4833000000.0, "goodwill": 20028000000.0, "intangibles": 9115000000.0, "total_assets": 123415000000.0, "accounts_payable": 21572000000.0, "short_term_borrowings": null, "debt_current": 6357000000.0, "current_liabilities": 54132000000.0, "long_term_debt": 32865000000.0, "total_liabilities": 115390000000.0, "temporary_equity": 472000000.0, "equity_parent": 2479000000.0, "nci": 5074000000.0, "equity_total": 7553000000.0, "liabilities_and_equity": 123415000000.0, "shares_outstanding": 753000000.0, "retained_earnings": -13751000000.0, "preferred_stock": null, "long_term_investments": 1334000000.0, "equity_method_investments": null, "accrued_taxes_current": 1621000000.0, "commercial_paper": null, "operating_lease_liability": 1225000000.0, "operating_lease_liability_current": 328000000.0, "operating_lease_liability_noncurrent": 897000000.0, "operating_lease_discount_rate": 0.0323, "operating_lease_payments_y1": 472000000.0, "operating_lease_payments_total": 2652000000.0, "operating_lease_imputed_interest": 429000000.0, "debt_maturity_y1": 6374000000.0, "debt_maturity_y2": 9475000000.0, "debt_maturity_y3": 7534000000.0, "debt_maturity_y4": 4115000000.0, "debt_maturity_y5": 4756000000.0, "debt_maturity_after_y5": 16226000000.0 }, "sources": [ "10-K:0001571996-21-000007", "10-K:0001571996-22-000009", "10-Q:0001571996-21-000063" ], "value_sources": { "cash": [ "10-K:0001571996-22-000009" ], "receivables": [ "10-K:0001571996-22-000009" ], "inventory": [ "10-K:0001571996-22-000009" ], "current_assets": [ "10-K:0001571996-22-000009" ], "ppe_net": [ "10-K:0001571996-22-000009" ], "goodwill": [ "10-K:0001571996-22-000009" ], "intangibles": [ "10-K:0001571996-22-000009" ], "total_assets": [ "10-K:0001571996-22-000009" ], "accounts_payable": [ "10-K:0001571996-22-000009" ], "debt_current": [ "10-K:0001571996-22-000009" ], "current_liabilities": [ "10-K:0001571996-22-000009" ], "long_term_debt": [ "10-K:0001571996-22-000009" ], "total_liabilities": [ "10-K:0001571996-22-000009" ], "temporary_equity": [ "10-K:0001571996-22-000009" ], "equity_parent": [ "10-K:0001571996-22-000009" ], "nci": [ "10-Q:0001571996-21-000063" ], "equity_total": [ "10-K:0001571996-22-000009" ], "liabilities_and_equity": [ "10-K:0001571996-22-000009" ], "shares_outstanding": [ "10-K:0001571996-22-000009" ], "retained_earnings": [ "10-K:0001571996-22-000009" ], "long_term_investments": [ "10-K:0001571996-22-000009" ], "accrued_taxes_current": [ "10-K:0001571996-21-000007" ], "operating_lease_liability": [ "10-K:0001571996-22-000009" ], "operating_lease_liability_current": [ "10-K:0001571996-22-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0001571996-22-000009" ], "operating_lease_discount_rate": [ "10-K:0001571996-22-000009" ], "operating_lease_payments_y1": [ "10-K:0001571996-21-000007" ], "operating_lease_payments_total": [ "10-K:0001571996-21-000007" ], "operating_lease_imputed_interest": [ "10-K:0001571996-21-000007" ], "debt_maturity_y1": [ "10-K:0001571996-21-000007" ], "debt_maturity_y2": [ "10-K:0001571996-21-000007" ], "debt_maturity_y3": [ "10-K:0001571996-21-000007" ], "debt_maturity_y4": [ "10-K:0001571996-21-000007" ], "debt_maturity_y5": [ "10-K:0001571996-21-000007" ], "debt_maturity_after_y5": [ "10-K:0001571996-21-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-04-30", "values": { "cash": 14244000000.0, "short_term_investments": null, "receivables": 10909000000.0, "inventory": 3828000000.0, "current_assets": 42339000000.0, "ppe_net": 6557000000.0, "goodwill": 40839000000.0, "intangibles": 13729000000.0, "total_assets": 121752000000.0, "accounts_payable": 21545000000.0, "short_term_borrowings": null, "debt_current": 8748000000.0, "current_liabilities": 54856000000.0, "long_term_debt": 37935000000.0, "total_liabilities": 112608000000.0, "temporary_equity": 558000000.0, "equity_parent": 3487000000.0, "nci": 5099000000.0, "equity_total": 8586000000.0, "liabilities_and_equity": 121752000000.0, "shares_outstanding": 764000000.0, "retained_earnings": -12864000000.0, "preferred_stock": null, "long_term_investments": 1670000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2231000000.0, "operating_lease_liability_current": 440000000.0, "operating_lease_liability_noncurrent": 1791000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 469000000.0, "operating_lease_payments_total": 2648000000.0, "operating_lease_imputed_interest": 417000000.0, "debt_maturity_y1": 9973000000.0, "debt_maturity_y2": 7952000000.0, "debt_maturity_y3": 4311000000.0, "debt_maturity_y4": 4811000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-21-000026" ], "value_sources": { "cash": [ "10-Q:0001571996-21-000026" ], "receivables": [ "10-Q:0001571996-21-000026" ], "inventory": [ "10-Q:0001571996-21-000026" ], "current_assets": [ "10-Q:0001571996-21-000026" ], "ppe_net": [ "10-Q:0001571996-21-000026" ], "goodwill": [ "10-Q:0001571996-21-000026" ], "intangibles": [ "10-Q:0001571996-21-000026" ], "total_assets": [ "10-Q:0001571996-21-000026" ], "accounts_payable": [ "10-Q:0001571996-21-000026" ], "debt_current": [ "10-Q:0001571996-21-000026" ], "current_liabilities": [ "10-Q:0001571996-21-000026" ], "long_term_debt": [ "10-Q:0001571996-21-000026" ], "total_liabilities": [ "10-Q:0001571996-21-000026" ], "temporary_equity": [ "10-Q:0001571996-21-000026" ], "equity_parent": [ "10-Q:0001571996-21-000026" ], "nci": [ "10-Q:0001571996-21-000026" ], "equity_total": [ "10-Q:0001571996-21-000026" ], "liabilities_and_equity": [ "10-Q:0001571996-21-000026" ], "shares_outstanding": [ "10-Q:0001571996-21-000026" ], "retained_earnings": [ "10-Q:0001571996-21-000026" ], "long_term_investments": [ "10-Q:0001571996-21-000026" ], "operating_lease_liability": [ "10-Q:0001571996-21-000026" ], "operating_lease_liability_current": [ "10-Q:0001571996-21-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-21-000026" ], "operating_lease_discount_rate": [ "10-Q:0001571996-21-000026" ], "operating_lease_payments_y1": [ "10-Q:0001571996-21-000026" ], "operating_lease_payments_total": [ "10-Q:0001571996-21-000026" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-21-000026" ], "debt_maturity_y1": [ "10-Q:0001571996-21-000026" ], "debt_maturity_y2": [ "10-Q:0001571996-21-000026" ], "debt_maturity_y3": [ "10-Q:0001571996-21-000026" ], "debt_maturity_y4": [ "10-Q:0001571996-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-07-30", "values": { "cash": 11719000000.0, "short_term_investments": null, "receivables": 12914000000.0, "inventory": 4223000000.0, "current_assets": 43555000000.0, "ppe_net": 6661000000.0, "goodwill": 40741000000.0, "intangibles": 13014000000.0, "total_assets": 122678000000.0, "accounts_payable": 23029000000.0, "short_term_borrowings": null, "debt_current": 6427000000.0, "current_liabilities": 55483000000.0, "long_term_debt": 37167000000.0, "total_liabilities": 112735000000.0, "temporary_equity": 0.0, "equity_parent": 4825000000.0, "nci": 5118000000.0, "equity_total": 9943000000.0, "liabilities_and_equity": 122678000000.0, "shares_outstanding": 765000000.0, "retained_earnings": -12033000000.0, "preferred_stock": null, "long_term_investments": 1875000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2189000000.0, "operating_lease_liability_current": 443000000.0, "operating_lease_liability_noncurrent": 1746000000.0, "operating_lease_discount_rate": 0.0334, "operating_lease_payments_y1": 470000000.0, "operating_lease_payments_total": 2590000000.0, "operating_lease_imputed_interest": 401000000.0, "debt_maturity_y1": 7209000000.0, "debt_maturity_y2": 8651000000.0, "debt_maturity_y3": 4328000000.0, "debt_maturity_y4": 4828000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-21-000040" ], "value_sources": { "cash": [ "10-Q:0001571996-21-000040" ], "receivables": [ "10-Q:0001571996-21-000040" ], "inventory": [ "10-Q:0001571996-21-000040" ], "current_assets": [ "10-Q:0001571996-21-000040" ], "ppe_net": [ "10-Q:0001571996-21-000040" ], "goodwill": [ "10-Q:0001571996-21-000040" ], "intangibles": [ "10-Q:0001571996-21-000040" ], "total_assets": [ "10-Q:0001571996-21-000040" ], "accounts_payable": [ "10-Q:0001571996-21-000040" ], "debt_current": [ "10-Q:0001571996-21-000040" ], "current_liabilities": [ "10-Q:0001571996-21-000040" ], "long_term_debt": [ "10-Q:0001571996-21-000040" ], "total_liabilities": [ "10-Q:0001571996-21-000040" ], "temporary_equity": [ "10-Q:0001571996-21-000040" ], "equity_parent": [ "10-Q:0001571996-21-000040" ], "nci": [ "10-Q:0001571996-21-000040" ], "equity_total": [ "10-Q:0001571996-21-000040" ], "liabilities_and_equity": [ "10-Q:0001571996-21-000040" ], "shares_outstanding": [ "10-Q:0001571996-21-000040" ], "retained_earnings": [ "10-Q:0001571996-21-000040" ], "long_term_investments": [ "10-Q:0001571996-21-000040" ], "operating_lease_liability": [ "10-Q:0001571996-21-000040" ], "operating_lease_liability_current": [ "10-Q:0001571996-21-000040" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-21-000040" ], "operating_lease_discount_rate": [ "10-Q:0001571996-21-000040" ], "operating_lease_payments_y1": [ "10-Q:0001571996-21-000040" ], "operating_lease_payments_total": [ "10-Q:0001571996-21-000040" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-21-000040" ], "debt_maturity_y1": [ "10-Q:0001571996-21-000040" ], "debt_maturity_y2": [ "10-Q:0001571996-21-000040" ], "debt_maturity_y3": [ "10-Q:0001571996-21-000040" ], "debt_maturity_y4": [ "10-Q:0001571996-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2021-10-29", "values": { "cash": 22406000000.0, "short_term_investments": null, "receivables": 14177000000.0, "inventory": 5442000000.0, "current_assets": 57179000000.0, "ppe_net": 6925000000.0, "goodwill": 40701000000.0, "intangibles": 12319000000.0, "total_assets": 135677000000.0, "accounts_payable": 26772000000.0, "short_term_borrowings": null, "debt_current": 16280000000.0, "current_liabilities": 69702000000.0, "long_term_debt": 31699000000.0, "total_liabilities": 121483000000.0, "temporary_equity": 0.0, "equity_parent": 8954000000.0, "nci": 5240000000.0, "equity_total": 14194000000.0, "liabilities_and_equity": 135677000000.0, "shares_outstanding": 767000000.0, "retained_earnings": -8190000000.0, "preferred_stock": null, "long_term_investments": 1827000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2096000000.0, "operating_lease_liability_current": 439000000.0, "operating_lease_liability_noncurrent": 1657000000.0, "operating_lease_discount_rate": 0.0318, "operating_lease_payments_y1": 475000000.0, "operating_lease_payments_total": 2459000000.0, "operating_lease_imputed_interest": 363000000.0, "debt_maturity_y1": 6552000000.0, "debt_maturity_y2": 5325000000.0, "debt_maturity_y3": 3390000000.0, "debt_maturity_y4": 1859000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-21-000063" ], "value_sources": { "cash": [ "10-Q:0001571996-21-000063" ], "receivables": [ "10-Q:0001571996-21-000063" ], "inventory": [ "10-Q:0001571996-21-000063" ], "current_assets": [ "10-Q:0001571996-21-000063" ], "ppe_net": [ "10-Q:0001571996-21-000063" ], "goodwill": [ "10-Q:0001571996-21-000063" ], "intangibles": [ "10-Q:0001571996-21-000063" ], "total_assets": [ "10-Q:0001571996-21-000063" ], "accounts_payable": [ "10-Q:0001571996-21-000063" ], "debt_current": [ "10-Q:0001571996-21-000063" ], "current_liabilities": [ "10-Q:0001571996-21-000063" ], "long_term_debt": [ "10-Q:0001571996-21-000063" ], "total_liabilities": [ "10-Q:0001571996-21-000063" ], "temporary_equity": [ "10-Q:0001571996-21-000063" ], "equity_parent": [ "10-Q:0001571996-21-000063" ], "nci": [ "10-Q:0001571996-21-000063" ], "equity_total": [ "10-Q:0001571996-21-000063" ], "liabilities_and_equity": [ "10-Q:0001571996-21-000063" ], "shares_outstanding": [ "10-Q:0001571996-21-000063" ], "retained_earnings": [ "10-Q:0001571996-21-000063" ], "long_term_investments": [ "10-Q:0001571996-21-000063" ], "operating_lease_liability": [ "10-Q:0001571996-21-000063" ], "operating_lease_liability_current": [ "10-Q:0001571996-21-000063" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-21-000063" ], "operating_lease_discount_rate": [ "10-Q:0001571996-21-000063" ], "operating_lease_payments_y1": [ "10-Q:0001571996-21-000063" ], "operating_lease_payments_total": [ "10-Q:0001571996-21-000063" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-21-000063" ], "debt_maturity_y1": [ "10-Q:0001571996-21-000063" ], "debt_maturity_y2": [ "10-Q:0001571996-21-000063" ], "debt_maturity_y3": [ "10-Q:0001571996-21-000063" ], "debt_maturity_y4": [ "10-Q:0001571996-21-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-01-28", "values": { "cash": 9477000000.0, "short_term_investments": null, "receivables": 12912000000.0, "inventory": 5898000000.0, "current_assets": 45033000000.0, "ppe_net": 5415000000.0, "goodwill": 19770000000.0, "intangibles": 7461000000.0, "total_assets": 92735000000.0, "accounts_payable": 27143000000.0, "short_term_borrowings": null, "debt_current": 5823000000.0, "current_liabilities": 56219000000.0, "long_term_debt": 21131000000.0, "total_liabilities": 94315000000.0, "temporary_equity": 0.0, "equity_parent": -1685000000.0, "nci": 105000000.0, "equity_total": -1580000000.0, "liabilities_and_equity": 92735000000.0, "shares_outstanding": 757000000.0, "retained_earnings": -8188000000.0, "preferred_stock": null, "long_term_investments": 1839000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1007000000.0, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 720000000.0, "operating_lease_discount_rate": 0.0301, "operating_lease_payments_y1": 286000000.0, "operating_lease_payments_total": 1092000000.0, "operating_lease_imputed_interest": 85000000.0, "debt_maturity_y1": 5828000000.0, "debt_maturity_y2": 3368000000.0, "debt_maturity_y3": 2116000000.0, "debt_maturity_y4": 1105000000.0, "debt_maturity_y5": 6814000000.0, "debt_maturity_after_y5": 8004000000.0 }, "sources": [ "10-K:0001571996-22-000009", "10-K:0001571996-23-000007" ], "value_sources": { "cash": [ "10-K:0001571996-23-000007" ], "receivables": [ "10-K:0001571996-23-000007" ], "inventory": [ "10-K:0001571996-23-000007" ], "current_assets": [ "10-K:0001571996-23-000007" ], "ppe_net": [ "10-K:0001571996-23-000007" ], "goodwill": [ "10-K:0001571996-23-000007" ], "intangibles": [ "10-K:0001571996-23-000007" ], "total_assets": [ "10-K:0001571996-23-000007" ], "accounts_payable": [ "10-K:0001571996-23-000007" ], "debt_current": [ "10-K:0001571996-23-000007" ], "current_liabilities": [ "10-K:0001571996-23-000007" ], "long_term_debt": [ "10-K:0001571996-23-000007" ], "total_liabilities": [ "10-K:0001571996-23-000007" ], "temporary_equity": [ "10-K:0001571996-22-000009" ], "equity_parent": [ "10-K:0001571996-23-000007" ], "nci": [ "10-K:0001571996-23-000007" ], "equity_total": [ "10-K:0001571996-23-000007" ], "liabilities_and_equity": [ "10-K:0001571996-23-000007" ], "shares_outstanding": [ "10-K:0001571996-23-000007" ], "retained_earnings": [ "10-K:0001571996-23-000007" ], "long_term_investments": [ "10-K:0001571996-23-000007" ], "operating_lease_liability": [ "10-K:0001571996-23-000007" ], "operating_lease_liability_current": [ "10-K:0001571996-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001571996-23-000007" ], "operating_lease_discount_rate": [ "10-K:0001571996-23-000007" ], "operating_lease_payments_y1": [ "10-K:0001571996-22-000009" ], "operating_lease_payments_total": [ "10-K:0001571996-22-000009" ], "operating_lease_imputed_interest": [ "10-K:0001571996-22-000009" ], "debt_maturity_y1": [ "10-K:0001571996-22-000009" ], "debt_maturity_y2": [ "10-K:0001571996-22-000009" ], "debt_maturity_y3": [ "10-K:0001571996-22-000009" ], "debt_maturity_y4": [ "10-K:0001571996-22-000009" ], "debt_maturity_y5": [ "10-K:0001571996-22-000009" ], "debt_maturity_after_y5": [ "10-K:0001571996-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-04-29", "values": { "cash": 6654000000.0, "short_term_investments": null, "receivables": 11837000000.0, "inventory": 6277000000.0, "current_assets": 41376000000.0, "ppe_net": 5516000000.0, "goodwill": 19598000000.0, "intangibles": 7217000000.0, "total_assets": 88406000000.0, "accounts_payable": 25585000000.0, "short_term_borrowings": null, "debt_current": 5925000000.0, "current_liabilities": 53059000000.0, "long_term_debt": 21197000000.0, "total_liabilities": 90761000000.0, "temporary_equity": null, "equity_parent": -2462000000.0, "nci": 107000000.0, "equity_total": -2355000000.0, "liabilities_and_equity": 88406000000.0, "shares_outstanding": 747000000.0, "retained_earnings": -7369000000.0, "preferred_stock": null, "long_term_investments": 1868000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 960000000.0, "operating_lease_liability_current": 273000000.0, "operating_lease_liability_noncurrent": 687000000.0, "operating_lease_discount_rate": 0.0297, "operating_lease_payments_y1": 225000000.0, "operating_lease_payments_total": 1042000000.0, "operating_lease_imputed_interest": 82000000.0, "debt_maturity_y1": 3777000000.0, "debt_maturity_y2": 2403000000.0, "debt_maturity_y3": 1185000000.0, "debt_maturity_y4": 6801000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-22-000021" ], "value_sources": { "cash": [ "10-Q:0001571996-22-000021" ], "receivables": [ "10-Q:0001571996-22-000021" ], "inventory": [ "10-Q:0001571996-22-000021" ], "current_assets": [ "10-Q:0001571996-22-000021" ], "ppe_net": [ "10-Q:0001571996-22-000021" ], "goodwill": [ "10-Q:0001571996-22-000021" ], "intangibles": [ "10-Q:0001571996-22-000021" ], "total_assets": [ "10-Q:0001571996-22-000021" ], "accounts_payable": [ "10-Q:0001571996-22-000021" ], "debt_current": [ "10-Q:0001571996-22-000021" ], "current_liabilities": [ "10-Q:0001571996-22-000021" ], "long_term_debt": [ "10-Q:0001571996-22-000021" ], "total_liabilities": [ "10-Q:0001571996-22-000021" ], "equity_parent": [ "10-Q:0001571996-22-000021" ], "nci": [ "10-Q:0001571996-22-000021" ], "equity_total": [ "10-Q:0001571996-22-000021" ], "liabilities_and_equity": [ "10-Q:0001571996-22-000021" ], "shares_outstanding": [ "10-Q:0001571996-22-000021" ], "retained_earnings": [ "10-Q:0001571996-22-000021" ], "long_term_investments": [ "10-Q:0001571996-22-000021" ], "operating_lease_liability": [ "10-Q:0001571996-22-000021" ], "operating_lease_liability_current": [ "10-Q:0001571996-22-000021" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-22-000021" ], "operating_lease_discount_rate": [ "10-Q:0001571996-22-000021" ], "operating_lease_payments_y1": [ "10-Q:0001571996-22-000021" ], "operating_lease_payments_total": [ "10-Q:0001571996-22-000021" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-22-000021" ], "debt_maturity_y1": [ "10-Q:0001571996-22-000021" ], "debt_maturity_y2": [ "10-Q:0001571996-22-000021" ], "debt_maturity_y3": [ "10-Q:0001571996-22-000021" ], "debt_maturity_y4": [ "10-Q:0001571996-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-07-29", "values": { "cash": 5507000000.0, "short_term_investments": null, "receivables": 13431000000.0, "inventory": 5883000000.0, "current_assets": 42262000000.0, "ppe_net": 5772000000.0, "goodwill": 19505000000.0, "intangibles": 6972000000.0, "total_assets": 88775000000.0, "accounts_payable": 25339000000.0, "short_term_borrowings": null, "debt_current": 6647000000.0, "current_liabilities": 54789000000.0, "long_term_debt": 20287000000.0, "total_liabilities": 91530000000.0, "temporary_equity": null, "equity_parent": -2860000000.0, "nci": 105000000.0, "equity_total": -2755000000.0, "liabilities_and_equity": 88775000000.0, "shares_outstanding": 734000000.0, "retained_earnings": -7106000000.0, "preferred_stock": null, "long_term_investments": 1520000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 903000000.0, "operating_lease_liability_current": 263000000.0, "operating_lease_liability_noncurrent": 640000000.0, "operating_lease_discount_rate": 0.0315, "operating_lease_payments_y1": 233000000.0, "operating_lease_payments_total": 980000000.0, "operating_lease_imputed_interest": 77000000.0, "debt_maturity_y1": 4188000000.0, "debt_maturity_y2": 3352000000.0, "debt_maturity_y3": 1283000000.0, "debt_maturity_y4": 6816000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-22-000031" ], "value_sources": { "cash": [ "10-Q:0001571996-22-000031" ], "receivables": [ "10-Q:0001571996-22-000031" ], "inventory": [ "10-Q:0001571996-22-000031" ], "current_assets": [ "10-Q:0001571996-22-000031" ], "ppe_net": [ "10-Q:0001571996-22-000031" ], "goodwill": [ "10-Q:0001571996-22-000031" ], "intangibles": [ "10-Q:0001571996-22-000031" ], "total_assets": [ "10-Q:0001571996-22-000031" ], "accounts_payable": [ "10-Q:0001571996-22-000031" ], "debt_current": [ "10-Q:0001571996-22-000031" ], "current_liabilities": [ "10-Q:0001571996-22-000031" ], "long_term_debt": [ "10-Q:0001571996-22-000031" ], "total_liabilities": [ "10-Q:0001571996-22-000031" ], "equity_parent": [ "10-Q:0001571996-22-000031" ], "nci": [ "10-Q:0001571996-22-000031" ], "equity_total": [ "10-Q:0001571996-22-000031" ], "liabilities_and_equity": [ "10-Q:0001571996-22-000031" ], "shares_outstanding": [ "10-Q:0001571996-22-000031" ], "retained_earnings": [ "10-Q:0001571996-22-000031" ], "long_term_investments": [ "10-Q:0001571996-22-000031" ], "operating_lease_liability": [ "10-Q:0001571996-22-000031" ], "operating_lease_liability_current": [ "10-Q:0001571996-22-000031" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-22-000031" ], "operating_lease_discount_rate": [ "10-Q:0001571996-22-000031" ], "operating_lease_payments_y1": [ "10-Q:0001571996-22-000031" ], "operating_lease_payments_total": [ "10-Q:0001571996-22-000031" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-22-000031" ], "debt_maturity_y1": [ "10-Q:0001571996-22-000031" ], "debt_maturity_y2": [ "10-Q:0001571996-22-000031" ], "debt_maturity_y3": [ "10-Q:0001571996-22-000031" ], "debt_maturity_y4": [ "10-Q:0001571996-22-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-10-28", "values": { "cash": 4909000000.0, "short_term_investments": null, "receivables": 11431000000.0, "inventory": 6172000000.0, "current_assets": 38787000000.0, "ppe_net": 5847000000.0, "goodwill": 19366000000.0, "intangibles": 6728000000.0, "total_assets": 85172000000.0, "accounts_payable": 22507000000.0, "short_term_borrowings": null, "debt_current": 6767000000.0, "current_liabilities": 52007000000.0, "long_term_debt": 20562000000.0, "total_liabilities": 88540000000.0, "temporary_equity": null, "equity_parent": -3469000000.0, "nci": 101000000.0, "equity_total": -3368000000.0, "liabilities_and_equity": 85172000000.0, "shares_outstanding": 718000000.0, "retained_earnings": -7102000000.0, "preferred_stock": null, "long_term_investments": 1534000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 831000000.0, "operating_lease_liability_current": 247000000.0, "operating_lease_liability_noncurrent": 584000000.0, "operating_lease_discount_rate": 0.0326, "operating_lease_payments_y1": 231000000.0, "operating_lease_payments_total": 900000000.0, "operating_lease_imputed_interest": 69000000.0, "debt_maturity_y1": 5311000000.0, "debt_maturity_y2": 3529000000.0, "debt_maturity_y3": 1275000000.0, "debt_maturity_y4": 6803000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-22-000044" ], "value_sources": { "cash": [ "10-Q:0001571996-22-000044" ], "receivables": [ "10-Q:0001571996-22-000044" ], "inventory": [ "10-Q:0001571996-22-000044" ], "current_assets": [ "10-Q:0001571996-22-000044" ], "ppe_net": [ "10-Q:0001571996-22-000044" ], "goodwill": [ "10-Q:0001571996-22-000044" ], "intangibles": [ "10-Q:0001571996-22-000044" ], "total_assets": [ "10-Q:0001571996-22-000044" ], "accounts_payable": [ "10-Q:0001571996-22-000044" ], "debt_current": [ "10-Q:0001571996-22-000044" ], "current_liabilities": [ "10-Q:0001571996-22-000044" ], "long_term_debt": [ "10-Q:0001571996-22-000044" ], "total_liabilities": [ "10-Q:0001571996-22-000044" ], "equity_parent": [ "10-Q:0001571996-22-000044" ], "nci": [ "10-Q:0001571996-22-000044" ], "equity_total": [ "10-Q:0001571996-22-000044" ], "liabilities_and_equity": [ "10-Q:0001571996-22-000044" ], "shares_outstanding": [ "10-Q:0001571996-22-000044" ], "retained_earnings": [ "10-Q:0001571996-22-000044" ], "long_term_investments": [ "10-Q:0001571996-22-000044" ], "operating_lease_liability": [ "10-Q:0001571996-22-000044" ], "operating_lease_liability_current": [ "10-Q:0001571996-22-000044" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-22-000044" ], "operating_lease_discount_rate": [ "10-Q:0001571996-22-000044" ], "operating_lease_payments_y1": [ "10-Q:0001571996-22-000044" ], "operating_lease_payments_total": [ "10-Q:0001571996-22-000044" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-22-000044" ], "debt_maturity_y1": [ "10-Q:0001571996-22-000044" ], "debt_maturity_y2": [ "10-Q:0001571996-22-000044" ], "debt_maturity_y3": [ "10-Q:0001571996-22-000044" ], "debt_maturity_y4": [ "10-Q:0001571996-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-02-03", "values": { "cash": 8607000000.0, "short_term_investments": null, "receivables": 12482000000.0, "inventory": 4776000000.0, "current_assets": 42351000000.0, "ppe_net": 6209000000.0, "goodwill": 19676000000.0, "intangibles": 6468000000.0, "total_assets": 89611000000.0, "accounts_payable": 18598000000.0, "short_term_borrowings": null, "debt_current": 6573000000.0, "current_liabilities": 51654000000.0, "long_term_debt": 23015000000.0, "total_liabilities": 92636000000.0, "temporary_equity": null, "equity_parent": -3122000000.0, "nci": 97000000.0, "equity_total": -3025000000.0, "liabilities_and_equity": 89611000000.0, "shares_outstanding": 716000000.0, "retained_earnings": -6732000000.0, "preferred_stock": null, "long_term_investments": 1518000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 890000000.0, "operating_lease_liability_current": 260000000.0, "operating_lease_liability_noncurrent": 630000000.0, "operating_lease_discount_rate": 0.0348, "operating_lease_payments_y1": 260000000.0, "operating_lease_payments_total": 966000000.0, "operating_lease_imputed_interest": 76000000.0, "debt_maturity_y1": 6577000000.0, "debt_maturity_y2": 4558000000.0, "debt_maturity_y3": 1329000000.0, "debt_maturity_y4": 6850000000.0, "debt_maturity_y5": 1051000000.0, "debt_maturity_after_y5": 9502000000.0 }, "sources": [ "10-K:0001571996-23-000007", "10-K:0001571996-24-000036", "10-Q:0001571996-23-000019" ], "value_sources": { "cash": [ "10-K:0001571996-24-000036" ], "receivables": [ "10-Q:0001571996-23-000019" ], "inventory": [ "10-K:0001571996-24-000036" ], "current_assets": [ "10-K:0001571996-24-000036" ], "ppe_net": [ "10-K:0001571996-24-000036" ], "goodwill": [ "10-K:0001571996-24-000036" ], "intangibles": [ "10-K:0001571996-24-000036" ], "total_assets": [ "10-K:0001571996-24-000036" ], "accounts_payable": [ "10-Q:0001571996-23-000019" ], "debt_current": [ "10-K:0001571996-24-000036" ], "current_liabilities": [ "10-K:0001571996-24-000036" ], "long_term_debt": [ "10-K:0001571996-24-000036" ], "total_liabilities": [ "10-K:0001571996-24-000036" ], "equity_parent": [ "10-K:0001571996-24-000036" ], "nci": [ "10-K:0001571996-24-000036" ], "equity_total": [ "10-K:0001571996-24-000036" ], "liabilities_and_equity": [ "10-K:0001571996-24-000036" ], "shares_outstanding": [ "10-K:0001571996-24-000036" ], "retained_earnings": [ "10-K:0001571996-24-000036" ], "long_term_investments": [ "10-K:0001571996-24-000036" ], "operating_lease_liability": [ "10-K:0001571996-24-000036" ], "operating_lease_liability_current": [ "10-K:0001571996-24-000036" ], "operating_lease_liability_noncurrent": [ "10-K:0001571996-24-000036" ], "operating_lease_discount_rate": [ "10-K:0001571996-24-000036" ], "operating_lease_payments_y1": [ "10-K:0001571996-23-000007" ], "operating_lease_payments_total": [ "10-K:0001571996-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0001571996-23-000007" ], "debt_maturity_y1": [ "10-K:0001571996-23-000007" ], "debt_maturity_y2": [ "10-K:0001571996-23-000007" ], "debt_maturity_y3": [ "10-K:0001571996-23-000007" ], "debt_maturity_y4": [ "10-K:0001571996-23-000007" ], "debt_maturity_y5": [ "10-K:0001571996-23-000007" ], "debt_maturity_after_y5": [ "10-K:0001571996-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-05-05", "values": { "cash": 7631000000.0, "short_term_investments": null, "receivables": 9399000000.0, "inventory": 4016000000.0, "current_assets": 37392000000.0, "ppe_net": 6261000000.0, "goodwill": 19661000000.0, "intangibles": 6269000000.0, "total_assets": 84094000000.0, "accounts_payable": 17796000000.0, "short_term_borrowings": null, "debt_current": 5470000000.0, "current_liabilities": 46825000000.0, "long_term_debt": 22962000000.0, "total_liabilities": 87018000000.0, "temporary_equity": null, "equity_parent": -3023000000.0, "nci": 99000000.0, "equity_total": -2924000000.0, "liabilities_and_equity": 84094000000.0, "shares_outstanding": 729000000.0, "retained_earnings": -6430000000.0, "preferred_stock": null, "long_term_investments": 1399000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 891000000.0, "operating_lease_liability_current": 268000000.0, "operating_lease_liability_noncurrent": 623000000.0, "operating_lease_discount_rate": 0.0405, "operating_lease_payments_y1": 224000000.0, "operating_lease_payments_total": 971000000.0, "operating_lease_imputed_interest": 80000000.0, "debt_maturity_y1": 4951000000.0, "debt_maturity_y2": 1669000000.0, "debt_maturity_y3": 6938000000.0, "debt_maturity_y4": 1066000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-23-000019" ], "value_sources": { "cash": [ "10-Q:0001571996-23-000019" ], "receivables": [ "10-Q:0001571996-23-000019" ], "inventory": [ "10-Q:0001571996-23-000019" ], "current_assets": [ "10-Q:0001571996-23-000019" ], "ppe_net": [ "10-Q:0001571996-23-000019" ], "goodwill": [ "10-Q:0001571996-23-000019" ], "intangibles": [ "10-Q:0001571996-23-000019" ], "total_assets": [ "10-Q:0001571996-23-000019" ], "accounts_payable": [ "10-Q:0001571996-23-000019" ], "debt_current": [ "10-Q:0001571996-23-000019" ], "current_liabilities": [ "10-Q:0001571996-23-000019" ], "long_term_debt": [ "10-Q:0001571996-23-000019" ], "total_liabilities": [ "10-Q:0001571996-23-000019" ], "equity_parent": [ "10-Q:0001571996-23-000019" ], "nci": [ "10-Q:0001571996-23-000019" ], "equity_total": [ "10-Q:0001571996-23-000019" ], "liabilities_and_equity": [ "10-Q:0001571996-23-000019" ], "shares_outstanding": [ "10-Q:0001571996-23-000019" ], "retained_earnings": [ "10-Q:0001571996-23-000019" ], "long_term_investments": [ "10-Q:0001571996-23-000019" ], "operating_lease_liability": [ "10-Q:0001571996-23-000019" ], "operating_lease_liability_current": [ "10-Q:0001571996-23-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-23-000019" ], "operating_lease_discount_rate": [ "10-Q:0001571996-23-000019" ], "operating_lease_payments_y1": [ "10-Q:0001571996-23-000019" ], "operating_lease_payments_total": [ "10-Q:0001571996-23-000019" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-23-000019" ], "debt_maturity_y1": [ "10-Q:0001571996-23-000019" ], "debt_maturity_y2": [ "10-Q:0001571996-23-000019" ], "debt_maturity_y3": [ "10-Q:0001571996-23-000019" ], "debt_maturity_y4": [ "10-Q:0001571996-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-08-04", "values": { "cash": 8364000000.0, "short_term_investments": null, "receivables": null, "inventory": 3584000000.0, "current_assets": 38999000000.0, "ppe_net": 6252000000.0, "goodwill": 19640000000.0, "intangibles": 6060000000.0, "total_assets": 85658000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 6961000000.0, "current_liabilities": 50942000000.0, "long_term_debt": 20177000000.0, "total_liabilities": 88335000000.0, "temporary_equity": null, "equity_parent": -2772000000.0, "nci": 95000000.0, "equity_total": -2677000000.0, "liabilities_and_equity": 85658000000.0, "shares_outstanding": 724000000.0, "retained_earnings": -6249000000.0, "preferred_stock": null, "long_term_investments": 1331000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 855000000.0, "operating_lease_liability_current": 255000000.0, "operating_lease_liability_noncurrent": 600000000.0, "operating_lease_discount_rate": 0.0412, "operating_lease_payments_y1": 232000000.0, "operating_lease_payments_total": 934000000.0, "operating_lease_imputed_interest": 79000000.0, "debt_maturity_y1": 5463000000.0, "debt_maturity_y2": 2538000000.0, "debt_maturity_y3": 6031000000.0, "debt_maturity_y4": 1095000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-23-000032" ], "value_sources": { "cash": [ "10-Q:0001571996-23-000032" ], "inventory": [ "10-Q:0001571996-23-000032" ], "current_assets": [ "10-Q:0001571996-23-000032" ], "ppe_net": [ "10-Q:0001571996-23-000032" ], "goodwill": [ "10-Q:0001571996-23-000032" ], "intangibles": [ "10-Q:0001571996-23-000032" ], "total_assets": [ "10-Q:0001571996-23-000032" ], "debt_current": [ "10-Q:0001571996-23-000032" ], "current_liabilities": [ "10-Q:0001571996-23-000032" ], "long_term_debt": [ "10-Q:0001571996-23-000032" ], "total_liabilities": [ "10-Q:0001571996-23-000032" ], "equity_parent": [ "10-Q:0001571996-23-000032" ], "nci": [ "10-Q:0001571996-23-000032" ], "equity_total": [ "10-Q:0001571996-23-000032" ], "liabilities_and_equity": [ "10-Q:0001571996-23-000032" ], "shares_outstanding": [ "10-Q:0001571996-23-000032" ], "retained_earnings": [ "10-Q:0001571996-23-000032" ], "long_term_investments": [ "10-Q:0001571996-23-000032" ], "operating_lease_liability": [ "10-Q:0001571996-23-000032" ], "operating_lease_liability_current": [ "10-Q:0001571996-23-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-23-000032" ], "operating_lease_discount_rate": [ "10-Q:0001571996-23-000032" ], "operating_lease_payments_y1": [ "10-Q:0001571996-23-000032" ], "operating_lease_payments_total": [ "10-Q:0001571996-23-000032" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-23-000032" ], "debt_maturity_y1": [ "10-Q:0001571996-23-000032" ], "debt_maturity_y2": [ "10-Q:0001571996-23-000032" ], "debt_maturity_y3": [ "10-Q:0001571996-23-000032" ], "debt_maturity_y4": [ "10-Q:0001571996-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-11-03", "values": { "cash": 8298000000.0, "short_term_investments": null, "receivables": null, "inventory": 3381000000.0, "current_assets": 36987000000.0, "ppe_net": 6222000000.0, "goodwill": 19616000000.0, "intangibles": 5907000000.0, "total_assets": 83264000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 6498000000.0, "current_liabilities": 48877000000.0, "long_term_debt": 20119000000.0, "total_liabilities": 85834000000.0, "temporary_equity": null, "equity_parent": -2664000000.0, "nci": 94000000.0, "equity_total": -2570000000.0, "liabilities_and_equity": 83264000000.0, "shares_outstanding": 715000000.0, "retained_earnings": -5519000000.0, "preferred_stock": null, "long_term_investments": 1294000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 834000000.0, "operating_lease_liability_current": 246000000.0, "operating_lease_liability_noncurrent": 588000000.0, "operating_lease_discount_rate": 0.0471, "operating_lease_payments_y1": 240000000.0, "operating_lease_payments_total": 912000000.0, "operating_lease_imputed_interest": 78000000.0, "debt_maturity_y1": 5931000000.0, "debt_maturity_y2": 2862000000.0, "debt_maturity_y3": 6142000000.0, "debt_maturity_y4": 1116000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-23-000046" ], "value_sources": { "cash": [ "10-Q:0001571996-23-000046" ], "inventory": [ "10-Q:0001571996-23-000046" ], "current_assets": [ "10-Q:0001571996-23-000046" ], "ppe_net": [ "10-Q:0001571996-23-000046" ], "goodwill": [ "10-Q:0001571996-23-000046" ], "intangibles": [ "10-Q:0001571996-23-000046" ], "total_assets": [ "10-Q:0001571996-23-000046" ], "debt_current": [ "10-Q:0001571996-23-000046" ], "current_liabilities": [ "10-Q:0001571996-23-000046" ], "long_term_debt": [ "10-Q:0001571996-23-000046" ], "total_liabilities": [ "10-Q:0001571996-23-000046" ], "equity_parent": [ "10-Q:0001571996-23-000046" ], "nci": [ "10-Q:0001571996-23-000046" ], "equity_total": [ "10-Q:0001571996-23-000046" ], "liabilities_and_equity": [ "10-Q:0001571996-23-000046" ], "shares_outstanding": [ "10-Q:0001571996-23-000046" ], "retained_earnings": [ "10-Q:0001571996-23-000046" ], "long_term_investments": [ "10-Q:0001571996-23-000046" ], "operating_lease_liability": [ "10-Q:0001571996-23-000046" ], "operating_lease_liability_current": [ "10-Q:0001571996-23-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-23-000046" ], "operating_lease_discount_rate": [ "10-Q:0001571996-23-000046" ], "operating_lease_payments_y1": [ "10-Q:0001571996-23-000046" ], "operating_lease_payments_total": [ "10-Q:0001571996-23-000046" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-23-000046" ], "debt_maturity_y1": [ "10-Q:0001571996-23-000046" ], "debt_maturity_y2": [ "10-Q:0001571996-23-000046" ], "debt_maturity_y3": [ "10-Q:0001571996-23-000046" ], "debt_maturity_y4": [ "10-Q:0001571996-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-02-02", "values": { "cash": 7366000000.0, "short_term_investments": null, "receivables": 9343000000.0, "inventory": 3622000000.0, "current_assets": 35984000000.0, "ppe_net": 6432000000.0, "goodwill": 19700000000.0, "intangibles": 5701000000.0, "total_assets": 82126000000.0, "accounts_payable": 19226000000.0, "short_term_borrowings": null, "debt_current": 6982000000.0, "current_liabilities": 48354000000.0, "long_term_debt": 19012000000.0, "total_liabilities": 84258000000.0, "temporary_equity": null, "equity_parent": -2227000000.0, "nci": 95000000.0, "equity_total": -2132000000.0, "liabilities_and_equity": 82126000000.0, "shares_outstanding": 705000000.0, "retained_earnings": -4453000000.0, "preferred_stock": null, "long_term_investments": 1316000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 829000000.0, "operating_lease_liability_current": 253000000.0, "operating_lease_liability_noncurrent": 576000000.0, "operating_lease_discount_rate": 0.0479, "operating_lease_payments_y1": 254000000.0, "operating_lease_payments_total": 913000000.0, "operating_lease_imputed_interest": 84000000.0, "debt_maturity_y1": 6988000000.0, "debt_maturity_y2": 3158000000.0, "debt_maturity_y3": 6136000000.0, "debt_maturity_y4": 1124000000.0, "debt_maturity_y5": 1307000000.0, "debt_maturity_after_y5": 7509000000.0 }, "sources": [ "10-K:0001571996-24-000036", "10-K:0001571996-25-000034" ], "value_sources": { "cash": [ "10-K:0001571996-25-000034" ], "receivables": [ "10-K:0001571996-25-000034" ], "inventory": [ "10-K:0001571996-25-000034" ], "current_assets": [ "10-K:0001571996-25-000034" ], "ppe_net": [ "10-K:0001571996-25-000034" ], "goodwill": [ "10-K:0001571996-25-000034" ], "intangibles": [ "10-K:0001571996-25-000034" ], "total_assets": [ "10-K:0001571996-25-000034" ], "accounts_payable": [ "10-K:0001571996-25-000034" ], "debt_current": [ "10-K:0001571996-25-000034" ], "current_liabilities": [ "10-K:0001571996-25-000034" ], "long_term_debt": [ "10-K:0001571996-25-000034" ], "total_liabilities": [ "10-K:0001571996-25-000034" ], "equity_parent": [ "10-K:0001571996-25-000034" ], "nci": [ "10-K:0001571996-25-000034" ], "equity_total": [ "10-K:0001571996-25-000034" ], "liabilities_and_equity": [ "10-K:0001571996-25-000034" ], "shares_outstanding": [ "10-K:0001571996-25-000034" ], "retained_earnings": [ "10-K:0001571996-25-000034" ], "long_term_investments": [ "10-K:0001571996-25-000034" ], "operating_lease_liability": [ "10-K:0001571996-25-000034" ], "operating_lease_liability_current": [ "10-K:0001571996-25-000034" ], "operating_lease_liability_noncurrent": [ "10-K:0001571996-25-000034" ], "operating_lease_discount_rate": [ "10-K:0001571996-25-000034" ], "operating_lease_payments_y1": [ "10-K:0001571996-24-000036" ], "operating_lease_payments_total": [ "10-K:0001571996-24-000036" ], "operating_lease_imputed_interest": [ "10-K:0001571996-24-000036" ], "debt_maturity_y1": [ "10-K:0001571996-24-000036" ], "debt_maturity_y2": [ "10-K:0001571996-24-000036" ], "debt_maturity_y3": [ "10-K:0001571996-24-000036" ], "debt_maturity_y4": [ "10-K:0001571996-24-000036" ], "debt_maturity_y5": [ "10-K:0001571996-24-000036" ], "debt_maturity_after_y5": [ "10-K:0001571996-24-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-05-03", "values": { "cash": 5830000000.0, "short_term_investments": null, "receivables": 8563000000.0, "inventory": 4782000000.0, "current_assets": 34627000000.0, "ppe_net": 6237000000.0, "goodwill": 19640000000.0, "intangibles": 5538000000.0, "total_assets": 80190000000.0, "accounts_payable": 20586000000.0, "short_term_borrowings": null, "debt_current": 6098000000.0, "current_liabilities": 47734000000.0, "long_term_debt": 19382000000.0, "total_liabilities": 82913000000.0, "temporary_equity": null, "equity_parent": -2822000000.0, "nci": 99000000.0, "equity_total": -2723000000.0, "liabilities_and_equity": 80190000000.0, "shares_outstanding": 710000000.0, "retained_earnings": -4001000000.0, "preferred_stock": null, "long_term_investments": 1293000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 762000000.0, "operating_lease_liability_current": 242000000.0, "operating_lease_liability_noncurrent": 520000000.0, "operating_lease_discount_rate": 0.0493, "operating_lease_payments_y1": 205000000.0, "operating_lease_payments_total": 837000000.0, "operating_lease_imputed_interest": 75000000.0, "debt_maturity_y1": 3867000000.0, "debt_maturity_y2": 5560000000.0, "debt_maturity_y3": 1194000000.0, "debt_maturity_y4": 1327000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-24-000062" ], "value_sources": { "cash": [ "10-Q:0001571996-24-000062" ], "receivables": [ "10-Q:0001571996-24-000062" ], "inventory": [ "10-Q:0001571996-24-000062" ], "current_assets": [ "10-Q:0001571996-24-000062" ], "ppe_net": [ "10-Q:0001571996-24-000062" ], "goodwill": [ "10-Q:0001571996-24-000062" ], "intangibles": [ "10-Q:0001571996-24-000062" ], "total_assets": [ "10-Q:0001571996-24-000062" ], "accounts_payable": [ "10-Q:0001571996-24-000062" ], "debt_current": [ "10-Q:0001571996-24-000062" ], "current_liabilities": [ "10-Q:0001571996-24-000062" ], "long_term_debt": [ "10-Q:0001571996-24-000062" ], "total_liabilities": [ "10-Q:0001571996-24-000062" ], "equity_parent": [ "10-Q:0001571996-24-000062" ], "nci": [ "10-Q:0001571996-24-000062" ], "equity_total": [ "10-Q:0001571996-24-000062" ], "liabilities_and_equity": [ "10-Q:0001571996-24-000062" ], "shares_outstanding": [ "10-Q:0001571996-24-000062" ], "retained_earnings": [ "10-Q:0001571996-24-000062" ], "long_term_investments": [ "10-Q:0001571996-24-000062" ], "operating_lease_liability": [ "10-Q:0001571996-24-000062" ], "operating_lease_liability_current": [ "10-Q:0001571996-24-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-24-000062" ], "operating_lease_discount_rate": [ "10-Q:0001571996-24-000062" ], "operating_lease_payments_y1": [ "10-Q:0001571996-24-000062" ], "operating_lease_payments_total": [ "10-Q:0001571996-24-000062" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-24-000062" ], "debt_maturity_y1": [ "10-Q:0001571996-24-000062" ], "debt_maturity_y2": [ "10-Q:0001571996-24-000062" ], "debt_maturity_y3": [ "10-Q:0001571996-24-000062" ], "debt_maturity_y4": [ "10-Q:0001571996-24-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-08-02", "values": { "cash": 4550000000.0, "short_term_investments": null, "receivables": 11391000000.0, "inventory": 5953000000.0, "current_assets": 37543000000.0, "ppe_net": 6300000000.0, "goodwill": 19654000000.0, "intangibles": 5374000000.0, "total_assets": 82687000000.0, "accounts_payable": 24095000000.0, "short_term_borrowings": null, "debt_current": 6711000000.0, "current_liabilities": 52033000000.0, "long_term_debt": 17811000000.0, "total_liabilities": 85484000000.0, "temporary_equity": null, "equity_parent": -2894000000.0, "nci": 97000000.0, "equity_total": -2797000000.0, "liabilities_and_equity": 82687000000.0, "shares_outstanding": 705000000.0, "retained_earnings": -3478000000.0, "preferred_stock": null, "long_term_investments": 1302000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 827000000.0, "operating_lease_liability_current": 246000000.0, "operating_lease_liability_noncurrent": 581000000.0, "operating_lease_discount_rate": 0.0486, "operating_lease_payments_y1": 233000000.0, "operating_lease_payments_total": 916000000.0, "operating_lease_imputed_interest": 89000000.0, "debt_maturity_y1": 4567000000.0, "debt_maturity_y2": 5838000000.0, "debt_maturity_y3": 1195000000.0, "debt_maturity_y4": 1326000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-24-000090" ], "value_sources": { "cash": [ "10-Q:0001571996-24-000090" ], "receivables": [ "10-Q:0001571996-24-000090" ], "inventory": [ "10-Q:0001571996-24-000090" ], "current_assets": [ "10-Q:0001571996-24-000090" ], "ppe_net": [ "10-Q:0001571996-24-000090" ], "goodwill": [ "10-Q:0001571996-24-000090" ], "intangibles": [ "10-Q:0001571996-24-000090" ], "total_assets": [ "10-Q:0001571996-24-000090" ], "accounts_payable": [ "10-Q:0001571996-24-000090" ], "debt_current": [ "10-Q:0001571996-24-000090" ], "current_liabilities": [ "10-Q:0001571996-24-000090" ], "long_term_debt": [ "10-Q:0001571996-24-000090" ], "total_liabilities": [ "10-Q:0001571996-24-000090" ], "equity_parent": [ "10-Q:0001571996-24-000090" ], "nci": [ "10-Q:0001571996-24-000090" ], "equity_total": [ "10-Q:0001571996-24-000090" ], "liabilities_and_equity": [ "10-Q:0001571996-24-000090" ], "shares_outstanding": [ "10-Q:0001571996-24-000090" ], "retained_earnings": [ "10-Q:0001571996-24-000090" ], "long_term_investments": [ "10-Q:0001571996-24-000090" ], "operating_lease_liability": [ "10-Q:0001571996-24-000090" ], "operating_lease_liability_current": [ "10-Q:0001571996-24-000090" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-24-000090" ], "operating_lease_discount_rate": [ "10-Q:0001571996-24-000090" ], "operating_lease_payments_y1": [ "10-Q:0001571996-24-000090" ], "operating_lease_payments_total": [ "10-Q:0001571996-24-000090" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-24-000090" ], "debt_maturity_y1": [ "10-Q:0001571996-24-000090" ], "debt_maturity_y2": [ "10-Q:0001571996-24-000090" ], "debt_maturity_y3": [ "10-Q:0001571996-24-000090" ], "debt_maturity_y4": [ "10-Q:0001571996-24-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-11-01", "values": { "cash": 5225000000.0, "short_term_investments": null, "receivables": 11189000000.0, "inventory": 6652000000.0, "current_assets": 38035000000.0, "ppe_net": 6327000000.0, "goodwill": 19243000000.0, "intangibles": 5147000000.0, "total_assets": 81951000000.0, "accounts_payable": 23400000000.0, "short_term_borrowings": null, "debt_current": 5612000000.0, "current_liabilities": 49500000000.0, "long_term_debt": 19410000000.0, "total_liabilities": 84141000000.0, "temporary_equity": null, "equity_parent": -2285000000.0, "nci": 95000000.0, "equity_total": -2190000000.0, "liabilities_and_equity": 81951000000.0, "shares_outstanding": 702000000.0, "retained_earnings": -2669000000.0, "preferred_stock": null, "long_term_investments": 1312000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 805000000.0, "operating_lease_liability_current": 242000000.0, "operating_lease_liability_noncurrent": 563000000.0, "operating_lease_discount_rate": 0.0504, "operating_lease_payments_y1": 235000000.0, "operating_lease_payments_total": 892000000.0, "operating_lease_imputed_interest": 87000000.0, "debt_maturity_y1": 3996000000.0, "debt_maturity_y2": 6020000000.0, "debt_maturity_y3": 1308000000.0, "debt_maturity_y4": 1372000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-24-000143" ], "value_sources": { "cash": [ "10-Q:0001571996-24-000143" ], "receivables": [ "10-Q:0001571996-24-000143" ], "inventory": [ "10-Q:0001571996-24-000143" ], "current_assets": [ "10-Q:0001571996-24-000143" ], "ppe_net": [ "10-Q:0001571996-24-000143" ], "goodwill": [ "10-Q:0001571996-24-000143" ], "intangibles": [ "10-Q:0001571996-24-000143" ], "total_assets": [ "10-Q:0001571996-24-000143" ], "accounts_payable": [ "10-Q:0001571996-24-000143" ], "debt_current": [ "10-Q:0001571996-24-000143" ], "current_liabilities": [ "10-Q:0001571996-24-000143" ], "long_term_debt": [ "10-Q:0001571996-24-000143" ], "total_liabilities": [ "10-Q:0001571996-24-000143" ], "equity_parent": [ "10-Q:0001571996-24-000143" ], "nci": [ "10-Q:0001571996-24-000143" ], "equity_total": [ "10-Q:0001571996-24-000143" ], "liabilities_and_equity": [ "10-Q:0001571996-24-000143" ], "shares_outstanding": [ "10-Q:0001571996-24-000143" ], "retained_earnings": [ "10-Q:0001571996-24-000143" ], "long_term_investments": [ "10-Q:0001571996-24-000143" ], "operating_lease_liability": [ "10-Q:0001571996-24-000143" ], "operating_lease_liability_current": [ "10-Q:0001571996-24-000143" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-24-000143" ], "operating_lease_discount_rate": [ "10-Q:0001571996-24-000143" ], "operating_lease_payments_y1": [ "10-Q:0001571996-24-000143" ], "operating_lease_payments_total": [ "10-Q:0001571996-24-000143" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-24-000143" ], "debt_maturity_y1": [ "10-Q:0001571996-24-000143" ], "debt_maturity_y2": [ "10-Q:0001571996-24-000143" ], "debt_maturity_y3": [ "10-Q:0001571996-24-000143" ], "debt_maturity_y4": [ "10-Q:0001571996-24-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-01-31", "values": { "cash": 3633000000.0, "short_term_investments": null, "receivables": 10298000000.0, "inventory": 6716000000.0, "current_assets": 36229000000.0, "ppe_net": 6336000000.0, "goodwill": 19120000000.0, "intangibles": 4988000000.0, "total_assets": 79746000000.0, "accounts_payable": 20832000000.0, "short_term_borrowings": null, "debt_current": 5204000000.0, "current_liabilities": 46527000000.0, "long_term_debt": 19363000000.0, "total_liabilities": 81133000000.0, "temporary_equity": null, "equity_parent": -1482000000.0, "nci": 95000000.0, "equity_total": -1387000000.0, "liabilities_and_equity": 79746000000.0, "shares_outstanding": 696000000.0, "retained_earnings": -1160000000.0, "preferred_stock": null, "long_term_investments": 1496000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 758000000.0, "operating_lease_liability_current": 236000000.0, "operating_lease_liability_noncurrent": 522000000.0, "operating_lease_discount_rate": 0.0514, "operating_lease_payments_y1": 233000000.0, "operating_lease_payments_total": 840000000.0, "operating_lease_imputed_interest": 82000000.0, "debt_maturity_y1": 5208000000.0, "debt_maturity_y2": 6384000000.0, "debt_maturity_y3": 1315000000.0, "debt_maturity_y4": 1372000000.0, "debt_maturity_y5": 2984000000.0, "debt_maturity_after_y5": 7525000000.0 }, "sources": [ "10-K:0001571996-25-000034", "10-K:0001571996-26-000008" ], "value_sources": { "cash": [ "10-K:0001571996-26-000008" ], "receivables": [ "10-K:0001571996-26-000008" ], "inventory": [ "10-K:0001571996-26-000008" ], "current_assets": [ "10-K:0001571996-26-000008" ], "ppe_net": [ "10-K:0001571996-26-000008" ], "goodwill": [ "10-K:0001571996-26-000008" ], "intangibles": [ "10-K:0001571996-26-000008" ], "total_assets": [ "10-K:0001571996-26-000008" ], "accounts_payable": [ "10-K:0001571996-26-000008" ], "debt_current": [ "10-K:0001571996-26-000008" ], "current_liabilities": [ "10-K:0001571996-26-000008" ], "long_term_debt": [ "10-K:0001571996-26-000008" ], "total_liabilities": [ "10-K:0001571996-26-000008" ], "equity_parent": [ "10-K:0001571996-26-000008" ], "nci": [ "10-K:0001571996-26-000008" ], "equity_total": [ "10-K:0001571996-26-000008" ], "liabilities_and_equity": [ "10-K:0001571996-26-000008" ], "shares_outstanding": [ "10-K:0001571996-26-000008" ], "retained_earnings": [ "10-K:0001571996-26-000008" ], "long_term_investments": [ "10-K:0001571996-26-000008" ], "operating_lease_liability": [ "10-K:0001571996-26-000008" ], "operating_lease_liability_current": [ "10-K:0001571996-26-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001571996-26-000008" ], "operating_lease_discount_rate": [ "10-K:0001571996-26-000008" ], "operating_lease_payments_y1": [ "10-K:0001571996-25-000034" ], "operating_lease_payments_total": [ "10-K:0001571996-25-000034" ], "operating_lease_imputed_interest": [ "10-K:0001571996-25-000034" ], "debt_maturity_y1": [ "10-K:0001571996-25-000034" ], "debt_maturity_y2": [ "10-K:0001571996-25-000034" ], "debt_maturity_y3": [ "10-K:0001571996-25-000034" ], "debt_maturity_y4": [ "10-K:0001571996-25-000034" ], "debt_maturity_y5": [ "10-K:0001571996-25-000034" ], "debt_maturity_after_y5": [ "10-K:0001571996-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-05-02", "values": { "cash": 7700000000.0, "short_term_investments": null, "receivables": 9785000000.0, "inventory": 7415000000.0, "current_assets": 42925000000.0, "ppe_net": 6383000000.0, "goodwill": 19315000000.0, "intangibles": 4868000000.0, "total_assets": 86869000000.0, "accounts_payable": 25349000000.0, "short_term_borrowings": null, "debt_current": 4845000000.0, "current_liabilities": 50422000000.0, "long_term_debt": 23936000000.0, "total_liabilities": 89893000000.0, "temporary_equity": null, "equity_parent": -3024000000.0, "nci": 0.0, "equity_total": -3024000000.0, "liabilities_and_equity": 86869000000.0, "shares_outstanding": 683000000.0, "retained_earnings": -567000000.0, "preferred_stock": null, "long_term_investments": 1591000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 794000000.0, "operating_lease_liability_current": 239000000.0, "operating_lease_liability_noncurrent": 555000000.0, "operating_lease_discount_rate": 0.0491, "operating_lease_payments_y1": 225000000.0, "operating_lease_payments_total": 879000000.0, "operating_lease_imputed_interest": 85000000.0, "debt_maturity_y1": 7180000000.0, "debt_maturity_y2": 1696000000.0, "debt_maturity_y3": 2470000000.0, "debt_maturity_y4": 3053000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-25-000063" ], "value_sources": { "cash": [ "10-Q:0001571996-25-000063" ], "receivables": [ "10-Q:0001571996-25-000063" ], "inventory": [ "10-Q:0001571996-25-000063" ], "current_assets": [ "10-Q:0001571996-25-000063" ], "ppe_net": [ "10-Q:0001571996-25-000063" ], "goodwill": [ "10-Q:0001571996-25-000063" ], "intangibles": [ "10-Q:0001571996-25-000063" ], "total_assets": [ "10-Q:0001571996-25-000063" ], "accounts_payable": [ "10-Q:0001571996-25-000063" ], "debt_current": [ "10-Q:0001571996-25-000063" ], "current_liabilities": [ "10-Q:0001571996-25-000063" ], "long_term_debt": [ "10-Q:0001571996-25-000063" ], "total_liabilities": [ "10-Q:0001571996-25-000063" ], "equity_parent": [ "10-Q:0001571996-25-000063" ], "nci": [ "10-Q:0001571996-25-000063" ], "equity_total": [ "10-Q:0001571996-25-000063" ], "liabilities_and_equity": [ "10-Q:0001571996-25-000063" ], "shares_outstanding": [ "10-Q:0001571996-25-000063" ], "retained_earnings": [ "10-Q:0001571996-25-000063" ], "long_term_investments": [ "10-Q:0001571996-25-000063" ], "operating_lease_liability": [ "10-Q:0001571996-25-000063" ], "operating_lease_liability_current": [ "10-Q:0001571996-25-000063" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-25-000063" ], "operating_lease_discount_rate": [ "10-Q:0001571996-25-000063" ], "operating_lease_payments_y1": [ "10-Q:0001571996-25-000063" ], "operating_lease_payments_total": [ "10-Q:0001571996-25-000063" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-25-000063" ], "debt_maturity_y1": [ "10-Q:0001571996-25-000063" ], "debt_maturity_y2": [ "10-Q:0001571996-25-000063" ], "debt_maturity_y3": [ "10-Q:0001571996-25-000063" ], "debt_maturity_y4": [ "10-Q:0001571996-25-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-08-01", "values": { "cash": 8145000000.0, "short_term_investments": null, "receivables": 15023000000.0, "inventory": 7211000000.0, "current_assets": 45512000000.0, "ppe_net": 6458000000.0, "goodwill": 19336000000.0, "intangibles": 4748000000.0, "total_assets": 89176000000.0, "accounts_payable": 27463000000.0, "short_term_borrowings": null, "debt_current": 7154000000.0, "current_liabilities": 54862000000.0, "long_term_debt": 21535000000.0, "total_liabilities": 91942000000.0, "temporary_equity": null, "equity_parent": -2766000000.0, "nci": 0.0, "equity_total": -2766000000.0, "liabilities_and_equity": 89176000000.0, "shares_outstanding": 675000000.0, "retained_earnings": 231000000.0, "preferred_stock": null, "long_term_investments": 1596000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 790000000.0, "operating_lease_liability_current": 241000000.0, "operating_lease_liability_noncurrent": 549000000.0, "operating_lease_discount_rate": 0.0503, "operating_lease_payments_y1": 237000000.0, "operating_lease_payments_total": 876000000.0, "operating_lease_imputed_interest": 86000000.0, "debt_maturity_y1": 8451000000.0, "debt_maturity_y2": 2343000000.0, "debt_maturity_y3": 2460000000.0, "debt_maturity_y4": 3059000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-25-000102" ], "value_sources": { "cash": [ "10-Q:0001571996-25-000102" ], "receivables": [ "10-Q:0001571996-25-000102" ], "inventory": [ "10-Q:0001571996-25-000102" ], "current_assets": [ "10-Q:0001571996-25-000102" ], "ppe_net": [ "10-Q:0001571996-25-000102" ], "goodwill": [ "10-Q:0001571996-25-000102" ], "intangibles": [ "10-Q:0001571996-25-000102" ], "total_assets": [ "10-Q:0001571996-25-000102" ], "accounts_payable": [ "10-Q:0001571996-25-000102" ], "debt_current": [ "10-Q:0001571996-25-000102" ], "current_liabilities": [ "10-Q:0001571996-25-000102" ], "long_term_debt": [ "10-Q:0001571996-25-000102" ], "total_liabilities": [ "10-Q:0001571996-25-000102" ], "equity_parent": [ "10-Q:0001571996-25-000102" ], "nci": [ "10-Q:0001571996-25-000102" ], "equity_total": [ "10-Q:0001571996-25-000102" ], "liabilities_and_equity": [ "10-Q:0001571996-25-000102" ], "shares_outstanding": [ "10-Q:0001571996-25-000102" ], "retained_earnings": [ "10-Q:0001571996-25-000102" ], "long_term_investments": [ "10-Q:0001571996-25-000102" ], "operating_lease_liability": [ "10-Q:0001571996-25-000102" ], "operating_lease_liability_current": [ "10-Q:0001571996-25-000102" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-25-000102" ], "operating_lease_discount_rate": [ "10-Q:0001571996-25-000102" ], "operating_lease_payments_y1": [ "10-Q:0001571996-25-000102" ], "operating_lease_payments_total": [ "10-Q:0001571996-25-000102" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-25-000102" ], "debt_maturity_y1": [ "10-Q:0001571996-25-000102" ], "debt_maturity_y2": [ "10-Q:0001571996-25-000102" ], "debt_maturity_y3": [ "10-Q:0001571996-25-000102" ], "debt_maturity_y4": [ "10-Q:0001571996-25-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-10-31", "values": { "cash": 9569000000.0, "short_term_investments": null, "receivables": 11721000000.0, "inventory": 6949000000.0, "current_assets": 43102000000.0, "ppe_net": 6538000000.0, "goodwill": 19358000000.0, "intangibles": 4628000000.0, "total_assets": 87479000000.0, "accounts_payable": 23794000000.0, "short_term_borrowings": null, "debt_current": 7394000000.0, "current_liabilities": 50516000000.0, "long_term_debt": 23849000000.0, "total_liabilities": 90099000000.0, "temporary_equity": null, "equity_parent": -2620000000.0, "nci": 0.0, "equity_total": -2620000000.0, "liabilities_and_equity": 87479000000.0, "shares_outstanding": 667000000.0, "retained_earnings": 1420000000.0, "preferred_stock": null, "long_term_investments": 1760000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 764000000.0, "operating_lease_liability_current": 247000000.0, "operating_lease_liability_noncurrent": 517000000.0, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": 244000000.0, "operating_lease_payments_total": 841000000.0, "operating_lease_imputed_interest": 77000000.0, "debt_maturity_y1": 6819000000.0, "debt_maturity_y2": 2621000000.0, "debt_maturity_y3": 2613000000.0, "debt_maturity_y4": 3855000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-25-000127" ], "value_sources": { "cash": [ "10-Q:0001571996-25-000127" ], "receivables": [ "10-Q:0001571996-25-000127" ], "inventory": [ "10-Q:0001571996-25-000127" ], "current_assets": [ "10-Q:0001571996-25-000127" ], "ppe_net": [ "10-Q:0001571996-25-000127" ], "goodwill": [ "10-Q:0001571996-25-000127" ], "intangibles": [ "10-Q:0001571996-25-000127" ], "total_assets": [ "10-Q:0001571996-25-000127" ], "accounts_payable": [ "10-Q:0001571996-25-000127" ], "debt_current": [ "10-Q:0001571996-25-000127" ], "current_liabilities": [ "10-Q:0001571996-25-000127" ], "long_term_debt": [ "10-Q:0001571996-25-000127" ], "total_liabilities": [ "10-Q:0001571996-25-000127" ], "equity_parent": [ "10-Q:0001571996-25-000127" ], "nci": [ "10-Q:0001571996-25-000127" ], "equity_total": [ "10-Q:0001571996-25-000127" ], "liabilities_and_equity": [ "10-Q:0001571996-25-000127" ], "shares_outstanding": [ "10-Q:0001571996-25-000127" ], "retained_earnings": [ "10-Q:0001571996-25-000127" ], "long_term_investments": [ "10-Q:0001571996-25-000127" ], "operating_lease_liability": [ "10-Q:0001571996-25-000127" ], "operating_lease_liability_current": [ "10-Q:0001571996-25-000127" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-25-000127" ], "operating_lease_discount_rate": [ "10-Q:0001571996-25-000127" ], "operating_lease_payments_y1": [ "10-Q:0001571996-25-000127" ], "operating_lease_payments_total": [ "10-Q:0001571996-25-000127" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-25-000127" ], "debt_maturity_y1": [ "10-Q:0001571996-25-000127" ], "debt_maturity_y2": [ "10-Q:0001571996-25-000127" ], "debt_maturity_y3": [ "10-Q:0001571996-25-000127" ], "debt_maturity_y4": [ "10-Q:0001571996-25-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-01-30", "values": { "cash": 11528000000.0, "short_term_investments": null, "receivables": 17585000000.0, "inventory": 10437000000.0, "current_assets": 57602000000.0, "ppe_net": 6676000000.0, "goodwill": 19547000000.0, "intangibles": 4533000000.0, "total_assets": 101286000000.0, "accounts_payable": 33630000000.0, "short_term_borrowings": null, "debt_current": 7990000000.0, "current_liabilities": 63269000000.0, "long_term_debt": 23513000000.0, "total_liabilities": 103756000000.0, "temporary_equity": null, "equity_parent": -2470000000.0, "nci": 0.0, "equity_total": -2470000000.0, "liabilities_and_equity": 101286000000.0, "shares_outstanding": 652000000.0, "retained_earnings": 3325000000.0, "preferred_stock": null, "long_term_investments": 1730000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 727000000.0, "operating_lease_liability_current": 246000000.0, "operating_lease_liability_noncurrent": 481000000.0, "operating_lease_discount_rate": 0.0474, "operating_lease_payments_y1": 249000000.0, "operating_lease_payments_total": 799000000.0, "operating_lease_imputed_interest": 72000000.0, "debt_maturity_y1": 7997000000.0, "debt_maturity_y2": 2975000000.0, "debt_maturity_y3": 2615000000.0, "debt_maturity_y4": 3878000000.0, "debt_maturity_y5": 1763000000.0, "debt_maturity_after_y5": 12535000000.0 }, "sources": [ "10-K:0001571996-26-000008", "10-Q:0001571996-26-000046" ], "value_sources": { "cash": [ "10-Q:0001571996-26-000046" ], "receivables": [ "10-Q:0001571996-26-000046" ], "inventory": [ "10-Q:0001571996-26-000046" ], "current_assets": [ "10-Q:0001571996-26-000046" ], "ppe_net": [ "10-Q:0001571996-26-000046" ], "goodwill": [ "10-Q:0001571996-26-000046" ], "intangibles": [ "10-Q:0001571996-26-000046" ], "total_assets": [ "10-Q:0001571996-26-000046" ], "accounts_payable": [ "10-Q:0001571996-26-000046" ], "debt_current": [ "10-Q:0001571996-26-000046" ], "current_liabilities": [ "10-Q:0001571996-26-000046" ], "long_term_debt": [ "10-Q:0001571996-26-000046" ], "total_liabilities": [ "10-Q:0001571996-26-000046" ], "equity_parent": [ "10-Q:0001571996-26-000046" ], "nci": [ "10-K:0001571996-26-000008" ], "equity_total": [ "10-Q:0001571996-26-000046" ], "liabilities_and_equity": [ "10-Q:0001571996-26-000046" ], "shares_outstanding": [ "10-Q:0001571996-26-000046" ], "retained_earnings": [ "10-Q:0001571996-26-000046" ], "long_term_investments": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability_current": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-26-000046" ], "operating_lease_discount_rate": [ "10-Q:0001571996-26-000046" ], "operating_lease_payments_y1": [ "10-K:0001571996-26-000008" ], "operating_lease_payments_total": [ "10-K:0001571996-26-000008" ], "operating_lease_imputed_interest": [ "10-K:0001571996-26-000008" ], "debt_maturity_y1": [ "10-K:0001571996-26-000008" ], "debt_maturity_y2": [ "10-K:0001571996-26-000008" ], "debt_maturity_y3": [ "10-K:0001571996-26-000008" ], "debt_maturity_y4": [ "10-K:0001571996-26-000008" ], "debt_maturity_y5": [ "10-K:0001571996-26-000008" ], "debt_maturity_after_y5": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-05-01", "values": { "cash": 11578000000.0, "short_term_investments": null, "receivables": 25854000000.0, "inventory": 15052000000.0, "current_assets": 70607000000.0, "ppe_net": 6945000000.0, "goodwill": 19504000000.0, "intangibles": 4439000000.0, "total_assets": 114913000000.0, "accounts_payable": 45261000000.0, "short_term_borrowings": null, "debt_current": 7550000000.0, "current_liabilities": 74598000000.0, "long_term_debt": 23611000000.0, "total_liabilities": 116317000000.0, "temporary_equity": null, "equity_parent": -1404000000.0, "nci": null, "equity_total": -1404000000.0, "liabilities_and_equity": 114913000000.0, "shares_outstanding": 649000000.0, "retained_earnings": 6343000000.0, "preferred_stock": null, "long_term_investments": 2484000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 745000000.0, "operating_lease_liability_current": 250000000.0, "operating_lease_liability_noncurrent": 495000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 216000000.0, "operating_lease_payments_total": 820000000.0, "operating_lease_imputed_interest": 75000000.0, "debt_maturity_y1": 3368000000.0, "debt_maturity_y2": 2864000000.0, "debt_maturity_y3": 3957000000.0, "debt_maturity_y4": 1773000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-26-000030" ], "value_sources": { "cash": [ "10-Q:0001571996-26-000030" ], "receivables": [ "10-Q:0001571996-26-000030" ], "inventory": [ "10-Q:0001571996-26-000030" ], "current_assets": [ "10-Q:0001571996-26-000030" ], "ppe_net": [ "10-Q:0001571996-26-000030" ], "goodwill": [ "10-Q:0001571996-26-000030" ], "intangibles": [ "10-Q:0001571996-26-000030" ], "total_assets": [ "10-Q:0001571996-26-000030" ], "accounts_payable": [ "10-Q:0001571996-26-000030" ], "debt_current": [ "10-Q:0001571996-26-000030" ], "current_liabilities": [ "10-Q:0001571996-26-000030" ], "long_term_debt": [ "10-Q:0001571996-26-000030" ], "total_liabilities": [ "10-Q:0001571996-26-000030" ], "equity_parent": [ "10-Q:0001571996-26-000030" ], "equity_total": [ "10-Q:0001571996-26-000030" ], "liabilities_and_equity": [ "10-Q:0001571996-26-000030" ], "shares_outstanding": [ "10-Q:0001571996-26-000030" ], "retained_earnings": [ "10-Q:0001571996-26-000030" ], "long_term_investments": [ "10-Q:0001571996-26-000030" ], "operating_lease_liability": [ "10-Q:0001571996-26-000030" ], "operating_lease_liability_current": [ "10-Q:0001571996-26-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-26-000030" ], "operating_lease_discount_rate": [ "10-Q:0001571996-26-000030" ], "operating_lease_payments_y1": [ "10-Q:0001571996-26-000030" ], "operating_lease_payments_total": [ "10-Q:0001571996-26-000030" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-26-000030" ], "debt_maturity_y1": [ "10-Q:0001571996-26-000030" ], "debt_maturity_y2": [ "10-Q:0001571996-26-000030" ], "debt_maturity_y3": [ "10-Q:0001571996-26-000030" ], "debt_maturity_y4": [ "10-Q:0001571996-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "date": "2026-07-31", "values": { "cash": 11569000000.0, "short_term_investments": null, "receivables": 22918000000.0, "inventory": 21290000000.0, "current_assets": 80547000000.0, "ppe_net": 7417000000.0, "goodwill": 19448000000.0, "intangibles": 4347000000.0, "total_assets": 127393000000.0, "accounts_payable": 49723000000.0, "short_term_borrowings": null, "debt_current": 8481000000.0, "current_liabilities": 83703000000.0, "long_term_debt": 25985000000.0, "total_liabilities": 128820000000.0, "temporary_equity": null, "equity_parent": -1427000000.0, "nci": null, "equity_total": -1427000000.0, "liabilities_and_equity": 127393000000.0, "shares_outstanding": 640000000.0, "retained_earnings": 10065000000.0, "preferred_stock": null, "long_term_investments": 2679000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 805000000.0, "operating_lease_liability_current": 253000000.0, "operating_lease_liability_noncurrent": 552000000.0, "operating_lease_discount_rate": 0.0522, "operating_lease_payments_y1": 238000000.0, "operating_lease_payments_total": 904000000.0, "operating_lease_imputed_interest": 99000000.0, "debt_maturity_y1": 4489000000.0, "debt_maturity_y2": 3651000000.0, "debt_maturity_y3": 3942000000.0, "debt_maturity_y4": 1773000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001571996-26-000046" ], "value_sources": { "cash": [ "10-Q:0001571996-26-000046" ], "receivables": [ "10-Q:0001571996-26-000046" ], "inventory": [ "10-Q:0001571996-26-000046" ], "current_assets": [ "10-Q:0001571996-26-000046" ], "ppe_net": [ "10-Q:0001571996-26-000046" ], "goodwill": [ "10-Q:0001571996-26-000046" ], "intangibles": [ "10-Q:0001571996-26-000046" ], "total_assets": [ "10-Q:0001571996-26-000046" ], "accounts_payable": [ "10-Q:0001571996-26-000046" ], "debt_current": [ "10-Q:0001571996-26-000046" ], "current_liabilities": [ "10-Q:0001571996-26-000046" ], "long_term_debt": [ "10-Q:0001571996-26-000046" ], "total_liabilities": [ "10-Q:0001571996-26-000046" ], "equity_parent": [ "10-Q:0001571996-26-000046" ], "equity_total": [ "10-Q:0001571996-26-000046" ], "liabilities_and_equity": [ "10-Q:0001571996-26-000046" ], "shares_outstanding": [ "10-Q:0001571996-26-000046" ], "retained_earnings": [ "10-Q:0001571996-26-000046" ], "long_term_investments": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability_current": [ "10-Q:0001571996-26-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0001571996-26-000046" ], "operating_lease_discount_rate": [ "10-Q:0001571996-26-000046" ], "operating_lease_payments_y1": [ "10-Q:0001571996-26-000046" ], "operating_lease_payments_total": [ "10-Q:0001571996-26-000046" ], "operating_lease_imputed_interest": [ "10-Q:0001571996-26-000046" ], "debt_maturity_y1": [ "10-Q:0001571996-26-000046" ], "debt_maturity_y2": [ "10-Q:0001571996-26-000046" ], "debt_maturity_y3": [ "10-Q:0001571996-26-000046" ], "debt_maturity_y4": [ "10-Q:0001571996-26-000046" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-02-01", "end": "2020-05-01", "values": { "cfo": -796000000.0, "cfi": -485000000.0, "cff": 4264000000.0, "capex": 559000000.0, "d_and_a": 1316000000.0, "sbc": 370000000.0, "dividends_paid": null, "buybacks": 240000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": -225000000.0, "change_receivables": -1284000000.0, "change_inventories": 352000000.0, "change_payables": -1538000000.0, "change_contract_liabilities": 311000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10135000000.0 }, "sources": [ "10-Q:0001571996-21-000026" ], "value_sources": { "cfo": [ "10-Q:0001571996-21-000026" ], "cfi": [ "10-Q:0001571996-21-000026" ], "cff": [ "10-Q:0001571996-21-000026" ], "capex": [ "10-Q:0001571996-21-000026" ], "d_and_a": [ "10-Q:0001571996-21-000026" ], "sbc": [ "10-Q:0001571996-21-000026" ], "buybacks": [ "10-Q:0001571996-21-000026" ], "amortisation_intangibles": [ "10-Q:0001571996-21-000026" ], "deferred_tax": [ "10-Q:0001571996-21-000026" ], "change_receivables": [ "10-Q:0001571996-21-000026" ], "change_inventories": [ "10-Q:0001571996-21-000026" ], "change_payables": [ "10-Q:0001571996-21-000026" ], "change_contract_liabilities": [ "10-Q:0001571996-21-000026" ], "proceeds_debt_issuance": [ "10-Q:0001571996-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-02", "end": "2020-07-31", "values": { "cfo": 3332000000.0, "cfi": -924000000.0, "cff": -3437000000.0, "capex": 545000000.0, "d_and_a": 1340000000.0, "sbc": 413000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 800000000.0, "goodwill_impairment": null, "deferred_tax": -159000000.0, "change_receivables": 630000000.0, "change_inventories": 10000000.0, "change_payables": 971000000.0, "change_contract_liabilities": 739000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1712000000.0 }, "sources": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "value_sources": { "cfo": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "cfi": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "cff": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "capex": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "d_and_a": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "sbc": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "buybacks": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "amortisation_intangibles": [ "10-Q:0001571996-21-000040" ], "deferred_tax": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "change_receivables": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "change_inventories": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "change_payables": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "change_contract_liabilities": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ], "proceeds_debt_issuance": [ "10-Q:0001571996-21-000026", "10-Q:0001571996-21-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-30", "values": { "cfo": 2994000000.0, "cfi": 1435000000.0, "cff": -4310000000.0, "capex": 480000000.0, "d_and_a": 1361000000.0, "sbc": 436000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 800000000.0, "goodwill_impairment": null, "deferred_tax": 165000000.0, "change_receivables": -231000000.0, "change_inventories": -164000000.0, "change_payables": 351000000.0, "change_contract_liabilities": -49000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2925000000.0 }, "sources": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "value_sources": { "cfo": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "cfi": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "cff": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "capex": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "d_and_a": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "sbc": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "buybacks": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "amortisation_intangibles": [ "10-Q:0001571996-21-000063" ], "deferred_tax": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "change_receivables": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "change_inventories": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "change_payables": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "change_contract_liabilities": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ], "proceeds_debt_issuance": [ "10-Q:0001571996-21-000040", "10-Q:0001571996-21-000063" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-10-31", "end": "2021-01-29", "values": { "cfo": 5877000000.0, "cfi": -486000000.0, "cff": -2467000000.0, "capex": 498000000.0, "d_and_a": 1373000000.0, "sbc": 390000000.0, "dividends_paid": null, "buybacks": 1000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": -180000000.0, "change_receivables": 1281000000.0, "change_inventories": 45000000.0, "change_payables": 1814000000.0, "change_contract_liabilities": 1814000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1619000000.0 }, "sources": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "value_sources": { "cfo": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "cfi": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "cff": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "capex": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "d_and_a": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "sbc": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "buybacks": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "amortisation_intangibles": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "deferred_tax": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "change_receivables": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "change_inventories": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "change_payables": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "change_contract_liabilities": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ], "proceeds_debt_issuance": [ "10-K:0001571996-21-000007", "10-Q:0001571996-20-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-01-30", "end": "2021-04-30", "values": { "cfo": 2238000000.0, "cfi": -519000000.0, "cff": -1638000000.0, "capex": 625000000.0, "d_and_a": 1239000000.0, "sbc": 435000000.0, "dividends_paid": 0.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -170000000.0, "change_receivables": -1850000000.0, "change_inventories": 396000000.0, "change_payables": -125000000.0, "change_contract_liabilities": 565000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2726000000.0 }, "sources": [ "10-Q:0001571996-22-000021" ], "value_sources": { "cfo": [ "10-Q:0001571996-22-000021" ], "cfi": [ "10-Q:0001571996-22-000021" ], "cff": [ "10-Q:0001571996-22-000021" ], "capex": [ "10-Q:0001571996-22-000021" ], "d_and_a": [ "10-Q:0001571996-22-000021" ], "sbc": [ "10-Q:0001571996-22-000021" ], "dividends_paid": [ "10-Q:0001571996-22-000021" ], "buybacks": [ "10-Q:0001571996-22-000021" ], "amortisation_intangibles": [ "10-Q:0001571996-22-000021" ], "deferred_tax": [ "10-Q:0001571996-22-000021" ], "change_receivables": [ "10-Q:0001571996-22-000021" ], "change_inventories": [ "10-Q:0001571996-22-000021" ], "change_payables": [ "10-Q:0001571996-22-000021" ], "change_contract_liabilities": [ "10-Q:0001571996-22-000021" ], "proceeds_debt_issuance": [ "10-Q:0001571996-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-30", "values": { "cfo": 1725000000.0, "cfi": -669000000.0, "cff": -3673000000.0, "capex": 632000000.0, "d_and_a": 1240000000.0, "sbc": 499000000.0, "dividends_paid": 0.0, "buybacks": 8000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 442000000.0, "goodwill_impairment": null, "deferred_tax": -130000000.0, "change_receivables": 2117000000.0, "change_inventories": 395000000.0, "change_payables": 1478000000.0, "change_contract_liabilities": 724000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1209000000.0 }, "sources": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "value_sources": { "cfo": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "cfi": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "cff": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "capex": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "d_and_a": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "sbc": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "dividends_paid": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "buybacks": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "amortisation_intangibles": [ "10-Q:0001571996-22-000031" ], "deferred_tax": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "change_receivables": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "change_inventories": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "change_payables": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "change_contract_liabilities": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ], "proceeds_debt_issuance": [ "10-Q:0001571996-22-000021", "10-Q:0001571996-22-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-07-31", "end": "2021-10-29", "values": { "cfo": 3251000000.0, "cfi": 3241000000.0, "cff": 4283000000.0, "capex": 799000000.0, "d_and_a": 1242000000.0, "sbc": 472000000.0, "dividends_paid": 0.0, "buybacks": 18000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 400000000.0, "goodwill_impairment": null, "deferred_tax": -150000000.0, "change_receivables": 1320000000.0, "change_inventories": 1272000000.0, "change_payables": 3796000000.0, "change_contract_liabilities": -255000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9102000000.0 }, "sources": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "value_sources": { "cfo": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "cfi": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "cff": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "capex": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "d_and_a": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "sbc": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "dividends_paid": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "buybacks": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "amortisation_intangibles": [ "10-Q:0001571996-22-000044" ], "deferred_tax": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "change_receivables": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "change_inventories": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "change_payables": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "change_contract_liabilities": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ], "proceeds_debt_issuance": [ "10-Q:0001571996-22-000031", "10-Q:0001571996-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-10-30", "end": "2022-01-28", "values": { "cfo": 3093000000.0, "cfi": -747000000.0, "cff": -15581000000.0, "capex": 740000000.0, "d_and_a": 830000000.0, "sbc": 216000000.0, "dividends_paid": 0.0, "buybacks": 628000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 300000000.0, "goodwill_impairment": null, "deferred_tax": 85000000.0, "change_receivables": 606000000.0, "change_inventories": 451000000.0, "change_payables": 593000000.0, "change_contract_liabilities": 1563000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7388000000.0 }, "sources": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "value_sources": { "cfo": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "cfi": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "cff": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "capex": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "d_and_a": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "sbc": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "dividends_paid": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "buybacks": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "amortisation_intangibles": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "deferred_tax": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "change_receivables": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "change_inventories": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "change_payables": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "change_contract_liabilities": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ], "proceeds_debt_issuance": [ "10-K:0001571996-23-000007", "10-Q:0001571996-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-01-29", "end": "2022-04-29", "values": { "cfo": -269000000.0, "cfi": -720000000.0, "cff": -1706000000.0, "capex": 690000000.0, "d_and_a": 726000000.0, "sbc": 232000000.0, "dividends_paid": 248000000.0, "buybacks": 1436000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 243000000.0, "goodwill_impairment": null, "deferred_tax": -246000000.0, "change_receivables": -864000000.0, "change_inventories": 419000000.0, "change_payables": -1501000000.0, "change_contract_liabilities": 479000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3034000000.0 }, "sources": [ "10-Q:0001571996-23-000019" ], "value_sources": { "cfo": [ "10-Q:0001571996-23-000019" ], "cfi": [ "10-Q:0001571996-23-000019" ], "cff": [ "10-Q:0001571996-23-000019" ], "capex": [ "10-Q:0001571996-23-000019" ], "d_and_a": [ "10-Q:0001571996-23-000019" ], "sbc": [ "10-Q:0001571996-23-000019" ], "dividends_paid": [ "10-Q:0001571996-23-000019" ], "buybacks": [ "10-Q:0001571996-23-000019" ], "amortisation_intangibles": [ "10-Q:0001571996-23-000019" ], "deferred_tax": [ "10-Q:0001571996-23-000019" ], "change_receivables": [ "10-Q:0001571996-23-000019" ], "change_inventories": [ "10-Q:0001571996-23-000019" ], "change_payables": [ "10-Q:0001571996-23-000019" ], "change_contract_liabilities": [ "10-Q:0001571996-23-000019" ], "proceeds_debt_issuance": [ "10-Q:0001571996-23-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-04-30", "end": "2022-07-29", "values": { "cfo": 724000000.0, "cfi": -778000000.0, "cff": -1046000000.0, "capex": 807000000.0, "d_and_a": 744000000.0, "sbc": 236000000.0, "dividends_paid": 242000000.0, "buybacks": 682000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 244000000.0, "goodwill_impairment": null, "deferred_tax": -136000000.0, "change_receivables": 1790000000.0, "change_inventories": -306000000.0, "change_payables": -199000000.0, "change_contract_liabilities": 851000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3431000000.0 }, "sources": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "value_sources": { "cfo": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "cfi": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "cff": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "capex": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "d_and_a": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "sbc": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "dividends_paid": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "buybacks": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "amortisation_intangibles": [ "10-Q:0001571996-23-000032" ], "deferred_tax": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "change_receivables": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "change_inventories": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "change_payables": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "change_contract_liabilities": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ], "proceeds_debt_issuance": [ "10-Q:0001571996-23-000019", "10-Q:0001571996-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-07-30", "end": "2022-10-28", "values": { "cfo": 396000000.0, "cfi": -730000000.0, "cff": -386000000.0, "capex": 747000000.0, "d_and_a": 832000000.0, "sbc": 235000000.0, "dividends_paid": 238000000.0, "buybacks": 600000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 245000000.0, "goodwill_impairment": null, "deferred_tax": -363000000.0, "change_receivables": -1729000000.0, "change_inventories": 372000000.0, "change_payables": -2766000000.0, "change_contract_liabilities": -558000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2314000000.0 }, "sources": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "value_sources": { "cfo": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "cfi": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "cff": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "capex": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "d_and_a": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "sbc": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "dividends_paid": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "buybacks": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "amortisation_intangibles": [ "10-Q:0001571996-23-000046" ], "deferred_tax": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "change_receivables": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "change_inventories": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "change_payables": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "change_contract_liabilities": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ], "proceeds_debt_issuance": [ "10-Q:0001571996-23-000032", "10-Q:0001571996-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-10-29", "end": "2023-02-03", "values": { "cfo": 2714000000.0, "cfi": -796000000.0, "cff": 1513000000.0, "capex": 759000000.0, "d_and_a": 854000000.0, "sbc": 228000000.0, "dividends_paid": 236000000.0, "buybacks": 165000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 268000000.0, "goodwill_impairment": null, "deferred_tax": 28000000.0, "change_receivables": 690000000.0, "change_inventories": -1360000000.0, "change_payables": -4080000000.0, "change_contract_liabilities": 2437000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3700000000.0 }, "sources": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "value_sources": { "cfo": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cfi": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cff": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "capex": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "d_and_a": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "sbc": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "dividends_paid": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "buybacks": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "amortisation_intangibles": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "deferred_tax": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_receivables": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_inventories": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_payables": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_contract_liabilities": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "proceeds_debt_issuance": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-04", "end": "2023-05-05", "values": { "cfo": 1777000000.0, "cfi": -684000000.0, "cff": -2002000000.0, "capex": 701000000.0, "d_and_a": 809000000.0, "sbc": 225000000.0, "dividends_paid": 276000000.0, "buybacks": 240000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": -93000000.0, "change_receivables": -3000000000.0, "change_inventories": -684000000.0, "change_payables": -726000000.0, "change_contract_liabilities": -595000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2521000000.0 }, "sources": [ "10-Q:0001571996-24-000062" ], "value_sources": { "cfo": [ "10-Q:0001571996-24-000062" ], "cfi": [ "10-Q:0001571996-24-000062" ], "cff": [ "10-Q:0001571996-24-000062" ], "capex": [ "10-Q:0001571996-24-000062" ], "d_and_a": [ "10-Q:0001571996-24-000062" ], "sbc": [ "10-Q:0001571996-24-000062" ], "dividends_paid": [ "10-Q:0001571996-24-000062" ], "buybacks": [ "10-Q:0001571996-24-000062" ], "amortisation_intangibles": [ "10-Q:0001571996-24-000062" ], "deferred_tax": [ "10-Q:0001571996-24-000062" ], "change_receivables": [ "10-Q:0001571996-24-000062" ], "change_inventories": [ "10-Q:0001571996-24-000062" ], "change_payables": [ "10-Q:0001571996-24-000062" ], "change_contract_liabilities": [ "10-Q:0001571996-24-000062" ], "proceeds_debt_issuance": [ "10-Q:0001571996-24-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-06", "end": "2023-08-04", "values": { "cfo": 3214000000.0, "cfi": -605000000.0, "cff": -1827000000.0, "capex": 624000000.0, "d_and_a": 831000000.0, "sbc": 223000000.0, "dividends_paid": 269000000.0, "buybacks": 260000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 209000000.0, "goodwill_impairment": null, "deferred_tax": -101000000.0, "change_receivables": 1018000000.0, "change_inventories": -366000000.0, "change_payables": 2153000000.0, "change_contract_liabilities": 708000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2134000000.0 }, "sources": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "value_sources": { "cfo": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "cfi": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "cff": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "capex": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "d_and_a": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "sbc": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "dividends_paid": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "buybacks": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "amortisation_intangibles": [ "10-Q:0001571996-24-000090" ], "deferred_tax": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "change_receivables": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "change_inventories": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "change_payables": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "change_contract_liabilities": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ], "proceeds_debt_issuance": [ "10-Q:0001571996-24-000062", "10-Q:0001571996-24-000090" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-05", "end": "2023-11-03", "values": { "cfo": 2152000000.0, "cfi": -825000000.0, "cff": -1446000000.0, "capex": 704000000.0, "d_and_a": 822000000.0, "sbc": 227000000.0, "dividends_paid": 266000000.0, "buybacks": 702000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 205000000.0, "goodwill_impairment": null, "deferred_tax": -50000000.0, "change_receivables": -535000000.0, "change_inventories": -153000000.0, "change_payables": -415000000.0, "change_contract_liabilities": -928000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2249000000.0 }, "sources": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "value_sources": { "cfo": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "cfi": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "cff": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "capex": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "d_and_a": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "sbc": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "dividends_paid": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "buybacks": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "amortisation_intangibles": [ "10-Q:0001571996-24-000143" ], "deferred_tax": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "change_receivables": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "change_inventories": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "change_payables": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "change_contract_liabilities": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ], "proceeds_debt_issuance": [ "10-Q:0001571996-24-000090", "10-Q:0001571996-24-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-04", "end": "2024-02-02", "values": { "cfo": 1533000000.0, "cfi": -669000000.0, "cff": -1819000000.0, "capex": 727000000.0, "d_and_a": 841000000.0, "sbc": 203000000.0, "dividends_paid": 261000000.0, "buybacks": 878000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 187000000.0, "goodwill_impairment": null, "deferred_tax": 153000000.0, "change_receivables": -460000000.0, "change_inventories": 228000000.0, "change_payables": -1347000000.0, "change_contract_liabilities": -207000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 871000000.0 }, "sources": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "value_sources": { "cfo": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cfi": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "cff": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "capex": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "d_and_a": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "sbc": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "dividends_paid": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "buybacks": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "amortisation_intangibles": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "deferred_tax": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_receivables": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_inventories": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_payables": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "change_contract_liabilities": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ], "proceeds_debt_issuance": [ "10-K:0001571996-24-000036", "10-Q:0001571996-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-03", "end": "2024-05-03", "values": { "cfo": 1043000000.0, "cfi": -456000000.0, "cff": -2077000000.0, "capex": 596000000.0, "d_and_a": 800000000.0, "sbc": 210000000.0, "dividends_paid": 336000000.0, "buybacks": 700000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": -327000000.0, "change_receivables": -683000000.0, "change_inventories": 1236000000.0, "change_payables": 1205000000.0, "change_contract_liabilities": -750000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2992000000.0 }, "sources": [ "10-Q:0001571996-25-000063" ], "value_sources": { "cfo": [ "10-Q:0001571996-25-000063" ], "cfi": [ "10-Q:0001571996-25-000063" ], "cff": [ "10-Q:0001571996-25-000063" ], "capex": [ "10-Q:0001571996-25-000063" ], "d_and_a": [ "10-Q:0001571996-25-000063" ], "sbc": [ "10-Q:0001571996-25-000063" ], "dividends_paid": [ "10-Q:0001571996-25-000063" ], "buybacks": [ "10-Q:0001571996-25-000063" ], "amortisation_intangibles": [ "10-Q:0001571996-25-000063" ], "deferred_tax": [ "10-Q:0001571996-25-000063" ], "change_receivables": [ "10-Q:0001571996-25-000063" ], "change_inventories": [ "10-Q:0001571996-25-000063" ], "change_payables": [ "10-Q:0001571996-25-000063" ], "change_contract_liabilities": [ "10-Q:0001571996-25-000063" ], "proceeds_debt_issuance": [ "10-Q:0001571996-25-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-04", "end": "2024-08-02", "values": { "cfo": 1340000000.0, "cfi": -557000000.0, "cff": -2032000000.0, "capex": 682000000.0, "d_and_a": 784000000.0, "sbc": 191000000.0, "dividends_paid": 316000000.0, "buybacks": 725000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": -17000000.0, "change_receivables": 2886000000.0, "change_inventories": 1281000000.0, "change_payables": 3521000000.0, "change_contract_liabilities": -440000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1941000000.0 }, "sources": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "value_sources": { "cfo": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "cfi": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "cff": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "capex": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "d_and_a": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "sbc": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "dividends_paid": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "buybacks": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "amortisation_intangibles": [ "10-Q:0001571996-25-000102" ], "deferred_tax": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "change_receivables": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "change_inventories": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "change_payables": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "change_contract_liabilities": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ], "proceeds_debt_issuance": [ "10-Q:0001571996-25-000063", "10-Q:0001571996-25-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-03", "end": "2024-11-01", "values": { "cfo": 1553000000.0, "cfi": -524000000.0, "cff": -315000000.0, "capex": 639000000.0, "d_and_a": 765000000.0, "sbc": 198000000.0, "dividends_paid": 312000000.0, "buybacks": 429000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": -78000000.0, "change_receivables": -172000000.0, "change_inventories": 805000000.0, "change_payables": -751000000.0, "change_contract_liabilities": -1408000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 3680000000.0 }, "sources": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "value_sources": { "cfo": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "cfi": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "cff": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "capex": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "d_and_a": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "sbc": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "dividends_paid": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "buybacks": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "amortisation_intangibles": [ "10-Q:0001571996-25-000127" ], "deferred_tax": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_receivables": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_inventories": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_payables": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_contract_liabilities": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "proceeds_equity_issuance": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "proceeds_debt_issuance": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-02", "end": "2025-01-31", "values": { "cfo": 585000000.0, "cfi": -678000000.0, "cff": -1391000000.0, "capex": 735000000.0, "d_and_a": 774000000.0, "sbc": 186000000.0, "dividends_paid": 311000000.0, "buybacks": 734000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 200000000.0, "goodwill_impairment": null, "deferred_tax": 214000000.0, "change_receivables": -736000000.0, "change_inventories": 193000000.0, "change_payables": -2272000000.0, "change_contract_liabilities": 101000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 645000000.0 }, "sources": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "value_sources": { "cfo": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "cfi": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "cff": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "capex": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "d_and_a": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "sbc": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "dividends_paid": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "buybacks": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "amortisation_intangibles": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "deferred_tax": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_receivables": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_inventories": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_payables": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_contract_liabilities": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "proceeds_equity_issuance": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "proceeds_debt_issuance": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-02-01", "end": "2025-05-02", "values": { "cfo": 2796000000.0, "cfi": -88000000.0, "cff": 1237000000.0, "capex": 568000000.0, "d_and_a": 738000000.0, "sbc": 190000000.0, "dividends_paid": 396000000.0, "buybacks": 1980000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": -256000000.0, "change_receivables": -691000000.0, "change_inventories": 734000000.0, "change_payables": 4511000000.0, "change_contract_liabilities": -230000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6308000000.0 }, "sources": [ "10-Q:0001571996-26-000030" ], "value_sources": { "cfo": [ "10-Q:0001571996-26-000030" ], "cfi": [ "10-Q:0001571996-26-000030" ], "cff": [ "10-Q:0001571996-26-000030" ], "capex": [ "10-Q:0001571996-26-000030" ], "d_and_a": [ "10-Q:0001571996-26-000030" ], "sbc": [ "10-Q:0001571996-26-000030" ], "dividends_paid": [ "10-Q:0001571996-26-000030" ], "buybacks": [ "10-Q:0001571996-26-000030" ], "amortisation_intangibles": [ "10-Q:0001571996-26-000030" ], "deferred_tax": [ "10-Q:0001571996-26-000030" ], "change_receivables": [ "10-Q:0001571996-26-000030" ], "change_inventories": [ "10-Q:0001571996-26-000030" ], "change_payables": [ "10-Q:0001571996-26-000030" ], "change_contract_liabilities": [ "10-Q:0001571996-26-000030" ], "proceeds_debt_issuance": [ "10-Q:0001571996-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-03", "end": "2025-08-01", "values": { "cfo": 2543000000.0, "cfi": -655000000.0, "cff": -1465000000.0, "capex": 675000000.0, "d_and_a": 762000000.0, "sbc": 179000000.0, "dividends_paid": 366000000.0, "buybacks": 940000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": 129000000.0, "change_receivables": 5265000000.0, "change_inventories": -119000000.0, "change_payables": 2104000000.0, "change_contract_liabilities": -160000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 962000000.0 }, "sources": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "value_sources": { "cfo": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "cfi": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "cff": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "capex": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "d_and_a": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "sbc": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "dividends_paid": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "buybacks": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "amortisation_intangibles": [ "10-Q:0001571996-26-000046" ], "deferred_tax": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_receivables": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_inventories": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_payables": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_contract_liabilities": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "proceeds_debt_issuance": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-02", "end": "2025-10-31", "values": { "cfo": 1172000000.0, "cfi": -617000000.0, "cff": 857000000.0, "capex": 669000000.0, "d_and_a": 756000000.0, "sbc": 165000000.0, "dividends_paid": 351000000.0, "buybacks": 1247000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": 112000000.0, "change_receivables": -3310000000.0, "change_inventories": -206000000.0, "change_payables": -3696000000.0, "change_contract_liabilities": -1133000000.0, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 6502000000.0 }, "sources": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "value_sources": { "cfo": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "cfi": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "cff": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "capex": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "d_and_a": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "sbc": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "dividends_paid": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "buybacks": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "amortisation_intangibles": [ "10-Q:0001571996-25-000127" ], "deferred_tax": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_receivables": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_inventories": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_payables": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "change_contract_liabilities": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "proceeds_equity_issuance": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ], "proceeds_debt_issuance": [ "10-Q:0001571996-25-000102", "10-Q:0001571996-25-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-30", "values": { "cfo": 4674000000.0, "cfi": -695000000.0, "cff": -2093000000.0, "capex": 721000000.0, "d_and_a": 773000000.0, "sbc": 189000000.0, "dividends_paid": 346000000.0, "buybacks": 1847000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": -45000000.0, "change_receivables": 5758000000.0, "change_inventories": 3578000000.0, "change_payables": 9746000000.0, "change_contract_liabilities": 1484000000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1232000000.0 }, "sources": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "value_sources": { "cfo": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "cfi": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "cff": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "capex": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "d_and_a": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "sbc": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "dividends_paid": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "buybacks": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "amortisation_intangibles": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "deferred_tax": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_receivables": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_inventories": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_payables": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "change_contract_liabilities": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "proceeds_equity_issuance": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ], "proceeds_debt_issuance": [ "10-K:0001571996-26-000008", "10-Q:0001571996-25-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-01-31", "end": "2026-05-01", "values": { "cfo": 4081000000.0, "cfi": -1067000000.0, "cff": -2954000000.0, "capex": 963000000.0, "d_and_a": 758000000.0, "sbc": 189000000.0, "dividends_paid": 464000000.0, "buybacks": 1628000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": 45000000.0, "change_receivables": 8331000000.0, "change_inventories": 4715000000.0, "change_payables": 11661000000.0, "change_contract_liabilities": 664000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2465000000.0 }, "sources": [ "10-Q:0001571996-26-000030" ], "value_sources": { "cfo": [ "10-Q:0001571996-26-000030" ], "cfi": [ "10-Q:0001571996-26-000030" ], "cff": [ "10-Q:0001571996-26-000030" ], "capex": [ "10-Q:0001571996-26-000030" ], "d_and_a": [ "10-Q:0001571996-26-000030" ], "sbc": [ "10-Q:0001571996-26-000030" ], "dividends_paid": [ "10-Q:0001571996-26-000030" ], "buybacks": [ "10-Q:0001571996-26-000030" ], "amortisation_intangibles": [ "10-Q:0001571996-26-000030" ], "deferred_tax": [ "10-Q:0001571996-26-000030" ], "change_receivables": [ "10-Q:0001571996-26-000030" ], "change_inventories": [ "10-Q:0001571996-26-000030" ], "change_payables": [ "10-Q:0001571996-26-000030" ], "change_contract_liabilities": [ "10-Q:0001571996-26-000030" ], "proceeds_debt_issuance": [ "10-Q:0001571996-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-02", "end": "2026-07-31", "values": { "cfo": 2225000000.0, "cfi": -1337000000.0, "cff": -882000000.0, "capex": 1239000000.0, "d_and_a": 754000000.0, "sbc": 184000000.0, "dividends_paid": 405000000.0, "buybacks": 3796000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 100000000.0, "goodwill_impairment": null, "deferred_tax": -22000000.0, "change_receivables": -2903000000.0, "change_inventories": 6225000000.0, "change_payables": 4542000000.0, "change_contract_liabilities": 2425000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4386000000.0 }, "sources": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "value_sources": { "cfo": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "cfi": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "cff": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "capex": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "d_and_a": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "sbc": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "dividends_paid": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "buybacks": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "amortisation_intangibles": [ "10-Q:0001571996-26-000046" ], "deferred_tax": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_receivables": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_inventories": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_payables": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "change_contract_liabilities": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ], "proceeds_debt_issuance": [ "10-Q:0001571996-26-000030", "10-Q:0001571996-26-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-29", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 11407000000.0, "cfi": -460000000.0, "cff": -5950000000.0, "capex": 2082000000.0, "d_and_a": 5390000000.0, "sbc": 1609000000.0, "dividends_paid": 0.0, "buybacks": 241000000.0, "interest_paid": 2279000000.0, "taxes_paid": 1421000000.0, "depreciation": 1300000000.0, "amortisation_intangibles": 2100000000.0, "goodwill_impairment": null, "deferred_tax": -399000000.0, "change_receivables": 396000000.0, "change_inventories": 243000000.0, "change_payables": 1598000000.0, "change_contract_liabilities": 2815000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 16391000000.0 }, "sources": [ "10-K:0001571996-23-000007" ], "value_sources": { "cfo": [ "10-K:0001571996-23-000007" ], "cfi": [ "10-K:0001571996-23-000007" ], "cff": [ "10-K:0001571996-23-000007" ], "capex": [ "10-K:0001571996-23-000007" ], "d_and_a": [ "10-K:0001571996-23-000007" ], "sbc": [ "10-K:0001571996-23-000007" ], "dividends_paid": [ "10-K:0001571996-23-000007" ], "buybacks": [ "10-K:0001571996-23-000007" ], "interest_paid": [ "10-K:0001571996-23-000007" ], "taxes_paid": [ "10-K:0001571996-23-000007" ], "depreciation": [ "10-K:0001571996-23-000007" ], "amortisation_intangibles": [ "10-K:0001571996-23-000007" ], "deferred_tax": [ "10-K:0001571996-23-000007" ], "change_receivables": [ "10-K:0001571996-23-000007" ], "change_inventories": [ "10-K:0001571996-23-000007" ], "change_payables": [ "10-K:0001571996-23-000007" ], "change_contract_liabilities": [ "10-K:0001571996-23-000007" ], "proceeds_debt_issuance": [ "10-K:0001571996-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-01-30", "end": "2022-01-28", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 10307000000.0, "cfi": 1306000000.0, "cff": -16609000000.0, "capex": 2796000000.0, "d_and_a": 4551000000.0, "sbc": 1622000000.0, "dividends_paid": 0.0, "buybacks": 1496000000.0, "interest_paid": 1825000000.0, "taxes_paid": 1257000000.0, "depreciation": 1600000000.0, "amortisation_intangibles": 1600000000.0, "goodwill_impairment": null, "deferred_tax": -365000000.0, "change_receivables": 2193000000.0, "change_inventories": 2514000000.0, "change_payables": 5742000000.0, "change_contract_liabilities": 2597000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 20425000000.0 }, "sources": [ "10-K:0001571996-24-000036" ], "value_sources": { "cfo": [ "10-K:0001571996-24-000036" ], "cfi": [ "10-K:0001571996-24-000036" ], "cff": [ "10-K:0001571996-24-000036" ], "capex": [ "10-K:0001571996-24-000036" ], "d_and_a": [ "10-K:0001571996-24-000036" ], "sbc": [ "10-K:0001571996-24-000036" ], "dividends_paid": [ "10-K:0001571996-24-000036" ], "buybacks": [ "10-K:0001571996-24-000036" ], "interest_paid": [ "10-K:0001571996-24-000036" ], "taxes_paid": [ "10-K:0001571996-24-000036" ], "depreciation": [ "10-K:0001571996-24-000036" ], "amortisation_intangibles": [ "10-K:0001571996-24-000036" ], "deferred_tax": [ "10-K:0001571996-24-000036" ], "change_receivables": [ "10-K:0001571996-24-000036" ], "change_inventories": [ "10-K:0001571996-24-000036" ], "change_payables": [ "10-K:0001571996-24-000036" ], "change_contract_liabilities": [ "10-K:0001571996-24-000036" ], "proceeds_debt_issuance": [ "10-K:0001571996-24-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-01-29", "end": "2023-02-03", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3565000000.0, "cfi": -3024000000.0, "cff": -1625000000.0, "capex": 3003000000.0, "d_and_a": 3156000000.0, "sbc": 931000000.0, "dividends_paid": 964000000.0, "buybacks": 2883000000.0, "interest_paid": 1169000000.0, "taxes_paid": 1208000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": -717000000.0, "change_receivables": -113000000.0, "change_inventories": -875000000.0, "change_payables": -8546000000.0, "change_contract_liabilities": 3209000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12479000000.0 }, "sources": [ "10-K:0001571996-25-000034" ], "value_sources": { "cfo": [ "10-K:0001571996-25-000034" ], "cfi": [ "10-K:0001571996-25-000034" ], "cff": [ "10-K:0001571996-25-000034" ], "capex": [ "10-K:0001571996-25-000034" ], "d_and_a": [ "10-K:0001571996-25-000034" ], "sbc": [ "10-K:0001571996-25-000034" ], "dividends_paid": [ "10-K:0001571996-25-000034" ], "buybacks": [ "10-K:0001571996-25-000034" ], "interest_paid": [ "10-K:0001571996-25-000034" ], "taxes_paid": [ "10-K:0001571996-25-000034" ], "depreciation": [ "10-K:0001571996-25-000034" ], "amortisation_intangibles": [ "10-K:0001571996-25-000034" ], "deferred_tax": [ "10-K:0001571996-25-000034" ], "change_receivables": [ "10-K:0001571996-25-000034" ], "change_inventories": [ "10-K:0001571996-25-000034" ], "change_payables": [ "10-K:0001571996-25-000034" ], "change_contract_liabilities": [ "10-K:0001571996-25-000034" ], "proceeds_debt_issuance": [ "10-K:0001571996-25-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-02-04", "end": "2024-02-02", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8676000000.0, "cfi": -2783000000.0, "cff": -7094000000.0, "capex": 2756000000.0, "d_and_a": 3303000000.0, "sbc": 878000000.0, "dividends_paid": 1072000000.0, "buybacks": 2080000000.0, "interest_paid": 1438000000.0, "taxes_paid": 1379000000.0, "depreciation": 2000000000.0, "amortisation_intangibles": 800000000.0, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": -2977000000.0, "change_inventories": -975000000.0, "change_payables": -498000000.0, "change_contract_liabilities": -1022000000.0, "proceeds_equity_issuance": 10000000.0, "proceeds_debt_issuance": 7775000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "cfo": [ "10-K:0001571996-26-000008" ], "cfi": [ "10-K:0001571996-26-000008" ], "cff": [ "10-K:0001571996-26-000008" ], "capex": [ "10-K:0001571996-26-000008" ], "d_and_a": [ "10-K:0001571996-26-000008" ], "sbc": [ "10-K:0001571996-26-000008" ], "dividends_paid": [ "10-K:0001571996-26-000008" ], "buybacks": [ "10-K:0001571996-26-000008" ], "interest_paid": [ "10-K:0001571996-26-000008" ], "taxes_paid": [ "10-K:0001571996-26-000008" ], "depreciation": [ "10-K:0001571996-26-000008" ], "amortisation_intangibles": [ "10-K:0001571996-26-000008" ], "deferred_tax": [ "10-K:0001571996-26-000008" ], "change_receivables": [ "10-K:0001571996-26-000008" ], "change_inventories": [ "10-K:0001571996-26-000008" ], "change_payables": [ "10-K:0001571996-26-000008" ], "change_contract_liabilities": [ "10-K:0001571996-26-000008" ], "proceeds_equity_issuance": [ "10-K:0001571996-26-000008" ], "proceeds_debt_issuance": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-02-03", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4521000000.0, "cfi": -2215000000.0, "cff": -5815000000.0, "capex": 2652000000.0, "d_and_a": 3123000000.0, "sbc": 785000000.0, "dividends_paid": 1275000000.0, "buybacks": 2588000000.0, "interest_paid": 1304000000.0, "taxes_paid": 555000000.0, "depreciation": 2100000000.0, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": -208000000.0, "change_receivables": 1295000000.0, "change_inventories": 3515000000.0, "change_payables": 1703000000.0, "change_contract_liabilities": -2497000000.0, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 9258000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "cfo": [ "10-K:0001571996-26-000008" ], "cfi": [ "10-K:0001571996-26-000008" ], "cff": [ "10-K:0001571996-26-000008" ], "capex": [ "10-K:0001571996-26-000008" ], "d_and_a": [ "10-K:0001571996-26-000008" ], "sbc": [ "10-K:0001571996-26-000008" ], "dividends_paid": [ "10-K:0001571996-26-000008" ], "buybacks": [ "10-K:0001571996-26-000008" ], "interest_paid": [ "10-K:0001571996-26-000008" ], "taxes_paid": [ "10-K:0001571996-26-000008" ], "depreciation": [ "10-K:0001571996-26-000008" ], "amortisation_intangibles": [ "10-K:0001571996-26-000008" ], "deferred_tax": [ "10-K:0001571996-26-000008" ], "change_receivables": [ "10-K:0001571996-26-000008" ], "change_inventories": [ "10-K:0001571996-26-000008" ], "change_payables": [ "10-K:0001571996-26-000008" ], "change_contract_liabilities": [ "10-K:0001571996-26-000008" ], "proceeds_equity_issuance": [ "10-K:0001571996-26-000008" ], "proceeds_debt_issuance": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-30", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 11185000000.0, "cfi": -2055000000.0, "cff": -1464000000.0, "capex": 2633000000.0, "d_and_a": 3029000000.0, "sbc": 723000000.0, "dividends_paid": 1459000000.0, "buybacks": 6014000000.0, "interest_paid": 1354000000.0, "taxes_paid": 1261000000.0, "depreciation": 2200000000.0, "amortisation_intangibles": 500000000.0, "goodwill_impairment": null, "deferred_tax": -60000000.0, "change_receivables": 7022000000.0, "change_inventories": 3987000000.0, "change_payables": 12665000000.0, "change_contract_liabilities": -39000000.0, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 15004000000.0 }, "sources": [ "10-K:0001571996-26-000008" ], "value_sources": { "cfo": [ "10-K:0001571996-26-000008" ], "cfi": [ "10-K:0001571996-26-000008" ], "cff": [ "10-K:0001571996-26-000008" ], "capex": [ "10-K:0001571996-26-000008" ], "d_and_a": [ "10-K:0001571996-26-000008" ], "sbc": [ "10-K:0001571996-26-000008" ], "dividends_paid": [ "10-K:0001571996-26-000008" ], "buybacks": [ "10-K:0001571996-26-000008" ], "interest_paid": [ "10-K:0001571996-26-000008" ], "taxes_paid": [ "10-K:0001571996-26-000008" ], "depreciation": [ "10-K:0001571996-26-000008" ], "amortisation_intangibles": [ "10-K:0001571996-26-000008" ], "deferred_tax": [ "10-K:0001571996-26-000008" ], "change_receivables": [ "10-K:0001571996-26-000008" ], "change_inventories": [ "10-K:0001571996-26-000008" ], "change_payables": [ "10-K:0001571996-26-000008" ], "change_contract_liabilities": [ "10-K:0001571996-26-000008" ], "proceeds_equity_issuance": [ "10-K:0001571996-26-000008" ], "proceeds_debt_issuance": [ "10-K:0001571996-26-000008" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001571996-21-000007": { "kind": "filing", "form": "10-K", "accession": "0001571996-21-000007", "report_date": "2021-01-29", "filed": "2021-03-26", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000007/dell-20210129.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000007/" }, "10-K:0001571996-22-000009": { "kind": "filing", "form": "10-K", "accession": "0001571996-22-000009", "report_date": "2022-01-28", "filed": "2022-03-24", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000009/dell-20220128.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000009/" }, "10-K:0001571996-23-000007": { "kind": "filing", "form": "10-K", "accession": "0001571996-23-000007", "report_date": "2023-02-03", "filed": "2023-03-30", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000007/dell-20230203.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000007/" }, "10-K:0001571996-24-000036": { "kind": "filing", "form": "10-K", "accession": "0001571996-24-000036", "report_date": "2024-02-02", "filed": "2024-03-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000036/dell-20240202.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000036/" }, "10-K:0001571996-25-000034": { "kind": "filing", "form": "10-K", "accession": "0001571996-25-000034", "report_date": "2025-01-31", "filed": "2025-03-25", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000034/dell-20250131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000034/" }, "10-K:0001571996-26-000008": { "kind": "filing", "form": "10-K", "accession": "0001571996-26-000008", "report_date": "2026-01-30", "filed": "2026-03-16", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000008/dell-20260130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000008/" }, "10-Q:0001571996-20-000034": { "kind": "filing", "form": "10-Q", "accession": "0001571996-20-000034", "report_date": "2020-05-01", "filed": "2020-06-08", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000034/delltechnologiesq1fy21.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000034/" }, "10-Q:0001571996-20-000045": { "kind": "filing", "form": "10-Q", "accession": "0001571996-20-000045", "report_date": "2020-07-31", "filed": "2020-09-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000045/dell-20200731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000045/" }, "10-Q:0001571996-20-000051": { "kind": "filing", "form": "10-Q", "accession": "0001571996-20-000051", "report_date": "2020-10-30", "filed": "2020-12-07", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000051/dell-20201030.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199620000051/" }, "10-Q:0001571996-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0001571996-21-000026", "report_date": "2021-04-30", "filed": "2021-06-07", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000026/dell-20210430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000026/" }, "10-Q:0001571996-21-000040": { "kind": "filing", "form": "10-Q", "accession": "0001571996-21-000040", "report_date": "2021-07-30", "filed": "2021-09-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000040/dell-20210730.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000040/" }, "10-Q:0001571996-21-000063": { "kind": "filing", "form": "10-Q", "accession": "0001571996-21-000063", "report_date": "2021-10-29", "filed": "2021-12-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000063/dell-20211029.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199621000063/" }, "10-Q:0001571996-22-000021": { "kind": "filing", "form": "10-Q", "accession": "0001571996-22-000021", "report_date": "2022-04-29", "filed": "2022-06-06", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000021/dell-20220429.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000021/" }, "10-Q:0001571996-22-000031": { "kind": "filing", "form": "10-Q", "accession": "0001571996-22-000031", "report_date": "2022-07-29", "filed": "2022-09-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000031/dell-20220729.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000031/" }, "10-Q:0001571996-22-000044": { "kind": "filing", "form": "10-Q", "accession": "0001571996-22-000044", "report_date": "2022-10-28", "filed": "2022-12-05", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000044/dell-20221028.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199622000044/" }, "10-Q:0001571996-23-000019": { "kind": "filing", "form": "10-Q", "accession": "0001571996-23-000019", "report_date": "2023-05-05", "filed": "2023-06-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000019/dell-20230505.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000019/" }, "10-Q:0001571996-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0001571996-23-000032", "report_date": "2023-08-04", "filed": "2023-09-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000032/dell-20230804.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000032/" }, "10-Q:0001571996-23-000046": { "kind": "filing", "form": "10-Q", "accession": "0001571996-23-000046", "report_date": "2023-11-03", "filed": "2023-12-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000046/dell-20231103.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199623000046/" }, "10-Q:0001571996-24-000062": { "kind": "filing", "form": "10-Q", "accession": "0001571996-24-000062", "report_date": "2024-05-03", "filed": "2024-06-11", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000062/dell-20240503.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000062/" }, "10-Q:0001571996-24-000090": { "kind": "filing", "form": "10-Q", "accession": "0001571996-24-000090", "report_date": "2024-08-02", "filed": "2024-09-10", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000090/dell-20240802.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000090/" }, "10-Q:0001571996-24-000143": { "kind": "filing", "form": "10-Q", "accession": "0001571996-24-000143", "report_date": "2024-11-01", "filed": "2024-12-10", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000143/dell-20241101.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199624000143/" }, "10-Q:0001571996-25-000063": { "kind": "filing", "form": "10-Q", "accession": "0001571996-25-000063", "report_date": "2025-05-02", "filed": "2025-06-10", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000063/dell-20250502.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000063/" }, "10-Q:0001571996-25-000102": { "kind": "filing", "form": "10-Q", "accession": "0001571996-25-000102", "report_date": "2025-08-01", "filed": "2025-09-08", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000102/dell-20250801.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000102/" }, "10-Q:0001571996-25-000127": { "kind": "filing", "form": "10-Q", "accession": "0001571996-25-000127", "report_date": "2025-10-31", "filed": "2025-12-09", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000127/dell-20251031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199625000127/" }, "10-Q:0001571996-26-000030": { "kind": "filing", "form": "10-Q", "accession": "0001571996-26-000030", "report_date": "2026-05-01", "filed": "2026-06-09", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000030/dell-20260501.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000030/" }, "10-Q:0001571996-26-000046": { "kind": "filing", "form": "10-Q", "accession": "0001571996-26-000046", "report_date": "2026-07-31", "filed": "2026-09-08", "fiscal_period": "FY2027 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000046/dell-20260731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000157199626000046/" }, "8-K:0001193125-21-315488": { "kind": "filing", "form": "8-K", "accession": "0001193125-21-315488", "report_date": "2021-10-29", "filed": "2021-11-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1571996/000119312521315488/d146470d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1571996/000119312521315488/" } }, "restatements": [ { "period": "FY2021 Q1", "item": "amortisation_intangibles", "start": "2020-02-01", "end": "2020-05-01", "first": { "value": 855000000.0, "source": "10-Q:0001571996-20-000034", "filed": "2020-06-08" }, "latest": { "value": 900000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "used": { "value": 900000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" } }, { "period": "FY2021 Q1", "item": "gross_profit", "start": "2020-02-01", "end": "2020-05-01", "first": { "value": 6853000000.0, "source": "10-Q:0001571996-20-000034", "filed": "2020-06-08" }, "latest": { "value": 4715000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 6853000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2020-02-01", "end": "2020-05-01", "first": { "value": 21897000000.0, "source": "10-Q:0001571996-20-000034", "filed": "2020-06-08" }, "latest": { "value": 20078000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 21897000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" } }, { "period": "FY2021 Q2", "item": "gross_profit", "start": "2020-05-02", "end": "2020-07-31", "first": { "value": 7156000000.0, "source": "10-Q:0001571996-20-000045", "filed": "2020-09-04" }, "latest": { "value": 4877000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 7156000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2020-05-02", "end": "2020-07-31", "first": { "value": 22733000000.0, "source": "10-Q:0001571996-20-000045", "filed": "2020-09-04" }, "latest": { "value": 20853000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 22733000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" } }, { "period": "FY2021 Q3", "item": "gross_profit", "start": "2020-08-01", "end": "2020-10-30", "first": { "value": 7261000000.0, "source": "10-Q:0001571996-20-000051", "filed": "2020-12-07" }, "latest": { "value": 5024000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 7261000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2020-08-01", "end": "2020-10-30", "first": { "value": 23482000000.0, "source": "10-Q:0001571996-20-000051", "filed": "2020-12-07" }, "latest": { "value": 21589000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 23482000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" } }, { "period": "FY2021 Q4", "item": "accounts_payable", "start": null, "end": "2021-01-29", "first": { "value": 21696000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 21572000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 21572000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "amortisation_intangibles", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 3400000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 2100000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 3400000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021 Q4", "item": "cash", "start": null, "end": "2021-01-29", "first": { "value": 14201000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 9508000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 9508000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 64807000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 66530000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 64807000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021 Q4", "item": "debt_current", "start": null, "end": "2021-01-29", "first": { "value": 6362000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 6357000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 6357000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "depreciation", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 1600000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 1300000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 1300000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-01-29", "first": { "value": 40829000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 20028000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 20028000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "gross_profit", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 29417000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 20140000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 29417000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021", "item": "income_tax", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 165000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 101000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 165000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021 Q4", "item": "intangibles", "start": null, "end": "2021-01-29", "first": { "value": 14429000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 9115000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 9115000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "inventory", "start": null, "end": "2021-01-29", "first": { "value": 3402000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 3403000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 3403000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "long_term_debt", "start": null, "end": "2021-01-29", "first": { "value": 41622000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 32865000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 32865000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "long_term_investments", "start": null, "end": "2021-01-29", "first": { "value": 1624000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 1334000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 1334000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "operating_income", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 5144000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 3685000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 5144000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021", "item": "operating_lease_cost", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 535000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 348000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 535000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2021-01-29", "first": { "value": 0.0347, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 0.0323, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 0.0323, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability", "start": null, "end": "2021-01-29", "first": { "value": 2223000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 1225000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 1225000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2021-01-29", "first": { "value": 436000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 328000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 328000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2021-01-29", "first": { "value": 1787000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 897000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 897000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021 Q4", "item": "ppe_net", "start": null, "end": "2021-01-29", "first": { "value": 6431000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 4833000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 4833000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "pretax_income", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 3670000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 2346000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 2346000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-01-29", "first": { "value": 12788000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 10731000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "used": { "value": 10731000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" } }, { "period": "FY2021", "item": "revenue", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 94224000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 86670000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 94224000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021", "item": "rnd", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 5275000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 2455000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 5275000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2021", "item": "sga", "start": "2020-02-01", "end": "2021-01-29", "first": { "value": 18998000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" }, "latest": { "value": 14000000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "used": { "value": 18998000000.0, "source": "10-K:0001571996-21-000007", "filed": "2021-03-26" } }, { "period": "FY2022 Q1", "item": "amortisation_intangibles", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 700000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 445000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 445000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "cost_of_revenue", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 16829000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 17326000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 17326000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "gross_profit", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 7658000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 5264000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 5264000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 49000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 40000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 40000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "operating_income", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 1375000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 987000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 987000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "operating_lease_cost", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 142000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 94000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 94000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 24487000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 22590000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 22590000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "rnd", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 1323000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 619000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 619000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q1", "item": "sga", "start": "2021-01-30", "end": "2021-04-30", "first": { "value": 4960000000.0, "source": "10-Q:0001571996-21-000026", "filed": "2021-06-07" }, "latest": { "value": 3658000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "used": { "value": 3658000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" } }, { "period": "FY2022 Q2", "item": "amortisation_intangibles", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 700000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 442000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 442000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "cost_of_revenue", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 18137000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 18716000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 18716000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "gross_profit", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 7985000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 5475000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 5475000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "income_tax", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 133000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 96000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 96000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "operating_income", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 1372000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 1017000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 1017000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "operating_lease_cost", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 133000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 86000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 86000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "revenue", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 26122000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 24191000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 24191000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "rnd", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 1468000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 697000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 697000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q2", "item": "sga", "start": "2021-05-01", "end": "2021-07-30", "first": { "value": 5145000000.0, "source": "10-Q:0001571996-21-000040", "filed": "2021-09-03" }, "latest": { "value": 3761000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "used": { "value": 3761000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 700000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 400000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 400000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 2100000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 1300000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 1300000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 20335000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 20890000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 20890000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 55301000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 56932000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 56932000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "gross_profit", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 8059000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 5534000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 5534000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 897000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 864000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 864000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 1079000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 1000000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 1000000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 1349000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 1046000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 1046000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 4096000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 3050000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 3050000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "operating_lease_cost", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 129000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 81000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 81000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "operating_lease_cost", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 404000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 261000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 261000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 28394000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 26424000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 26424000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 1417000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 650000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 650000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 4208000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 1966000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 1966000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2021-07-31", "end": "2021-10-29", "first": { "value": 5293000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 3838000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 3838000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2021-01-30", "end": "2021-10-29", "first": { "value": 15398000000.0, "source": "10-Q:0001571996-21-000063", "filed": "2021-12-03" }, "latest": { "value": 11257000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "used": { "value": 11257000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" } }, { "period": "FY2022", "item": "buybacks", "start": "2021-01-30", "end": "2022-01-28", "first": { "value": 663000000.0, "source": "10-K:0001571996-22-000009", "filed": "2022-03-24" }, "latest": { "value": 1496000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "used": { "value": 663000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" } }, { "period": "FY2023 Q1", "item": "buybacks", "start": "2022-01-29", "end": "2022-04-29", "first": { "value": 1779000000.0, "source": "10-Q:0001571996-22-000021", "filed": "2022-06-06" }, "latest": { "value": 1436000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "used": { "value": 1436000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" } }, { "period": "FY2023 Q2", "item": "buybacks", "start": "2022-01-29", "end": "2022-07-29", "first": { "value": 2468000000.0, "source": "10-Q:0001571996-22-000031", "filed": "2022-09-01" }, "latest": { "value": 2118000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "used": { "value": 2118000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2022-07-30", "end": "2022-10-28", "first": { "value": 200000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "latest": { "value": 245000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "used": { "value": 245000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2022-01-29", "end": "2022-10-28", "first": { "value": 700000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "latest": { "value": 732000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "used": { "value": 732000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" } }, { "period": "FY2023 Q3", "item": "buybacks", "start": "2022-01-29", "end": "2022-10-28", "first": { "value": 3090000000.0, "source": "10-Q:0001571996-22-000044", "filed": "2022-12-05" }, "latest": { "value": 2718000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "used": { "value": 2718000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" } }, { "period": "FY2023", "item": "buybacks", "start": "2022-01-29", "end": "2023-02-03", "first": { "value": 3272000000.0, "source": "10-K:0001571996-23-000007", "filed": "2023-03-30" }, "latest": { "value": 2883000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 2883000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024 Q1", "item": "amortisation_intangibles", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 199000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 200000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "used": { "value": 200000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "change_payables", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": -726000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": -769000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": -726000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "cost_of_revenue", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 15904000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 15842000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 15904000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "eps_basic", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 0.81, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 0.88, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 0.81, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "eps_diluted", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 0.79, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 0.86, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 0.79, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "gross_profit", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 5018000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 5080000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 5018000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "income_tax", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 127000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 135000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 127000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "net_income", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 583000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 637000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 583000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "net_income_incl_nci", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 578000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 632000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 578000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "operating_income", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 1069000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 1131000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1069000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q1", "item": "pretax_income", "start": "2023-02-04", "end": "2023-05-05", "first": { "value": 705000000.0, "source": "10-Q:0001571996-23-000019", "filed": "2023-06-12" }, "latest": { "value": 767000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 705000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2023-02-04", "end": "2023-08-04", "first": { "value": 1427000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 1360000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1427000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 17547000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 17518000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 17547000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "eps_basic", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 0.64, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 0.67, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 0.64, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "eps_diluted", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 0.63, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 0.66, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 0.63, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 5387000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 5416000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 5387000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 259000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 261000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 259000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "net_income", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 462000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 489000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 462000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "net_income_incl_nci", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 455000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 482000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 455000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 1165000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 1194000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1165000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q2", "item": "pretax_income", "start": "2023-05-06", "end": "2023-08-04", "first": { "value": 714000000.0, "source": "10-Q:0001571996-23-000032", "filed": "2023-09-12" }, "latest": { "value": 743000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 714000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2024 Q3", "item": "change_payables", "start": "2023-02-04", "end": "2023-11-03", "first": { "value": 1012000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 898000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1012000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 17103000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 17050000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 17103000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "eps_basic", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1.39, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1.46, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1.39, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "eps_diluted", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1.36, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1.42, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1.36, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 5148000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 5201000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 5148000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 176000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 183000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 176000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "net_income", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1006000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1052000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1006000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "net_income_incl_nci", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1004000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1050000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1004000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "net_income_incl_nci", "start": "2023-02-04", "end": "2023-11-03", "first": { "value": 2037000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 2164000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 2037000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1486000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1539000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1486000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2023-08-05", "end": "2023-11-03", "first": { "value": 1180000000.0, "source": "10-Q:0001571996-23-000046", "filed": "2023-12-08" }, "latest": { "value": 1233000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 1180000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-02-02", "first": { "value": 19389000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 19226000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 19226000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024", "item": "change_payables", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": -335000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": -498000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": -335000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 67556000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 67356000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 67556000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024 Q4", "item": "current_assets", "start": null, "end": "2024-02-02", "first": { "value": 35947000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 35984000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 35984000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024 Q4", "item": "current_liabilities", "start": null, "end": "2024-02-02", "first": { "value": 48494000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 48354000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 48354000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024 Q4", "item": "equity_parent", "start": null, "end": "2024-02-02", "first": { "value": -2404000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": -2227000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": -2227000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024 Q4", "item": "equity_total", "start": null, "end": "2024-02-02", "first": { "value": -2309000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": -2132000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": -2132000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024", "item": "gross_profit", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 20869000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 21069000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 20869000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "income_tax", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 692000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 715000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 692000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024 Q4", "item": "liabilities_and_equity", "start": null, "end": "2024-02-02", "first": { "value": 82089000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 82126000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 82126000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024", "item": "net_income", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 3211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 3388000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 3211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "net_income_common", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 3211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 3388000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 3211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "net_income_incl_nci", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 3195000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 3372000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 3195000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "operating_income", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 5211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 5411000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 5211000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024", "item": "pretax_income", "start": "2023-02-04", "end": "2024-02-02", "first": { "value": 3887000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 4087000000.0, "source": "10-K:0001571996-26-000008", "filed": "2026-03-16" }, "used": { "value": 3887000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" } }, { "period": "FY2024 Q4", "item": "retained_earnings", "start": null, "end": "2024-02-02", "first": { "value": -4630000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": -4453000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": -4453000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-02-02", "first": { "value": 82089000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 82126000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 82126000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2024 Q4", "item": "total_liabilities", "start": null, "end": "2024-02-02", "first": { "value": 84398000000.0, "source": "10-K:0001571996-24-000036", "filed": "2024-03-25" }, "latest": { "value": 84258000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" }, "used": { "value": 84258000000.0, "source": "10-K:0001571996-25-000034", "filed": "2025-03-25" } }, { "period": "FY2025 Q1", "item": "change_payables", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 1241000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 1205000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 1205000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "cost_of_revenue", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 17438000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 17393000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 17393000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "eps_basic", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 1.36, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 1.41, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 1.41, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "eps_diluted", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 1.32, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 1.37, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 1.37, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "equity_total", "start": null, "end": "2024-05-03", "first": { "value": -2723000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": -2509000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": -2723000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" } }, { "period": "FY2025 Q1", "item": "gross_profit", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 4806000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 4851000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 4851000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "income_tax", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": -408000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": -400000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": -400000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "net_income", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 960000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 997000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 997000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "net_income_common", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 960000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 997000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 997000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "net_income_incl_nci", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 955000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 992000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 992000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "operating_income", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 920000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 965000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 965000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q1", "item": "pretax_income", "start": "2024-02-03", "end": "2024-05-03", "first": { "value": 547000000.0, "source": "10-Q:0001571996-24-000062", "filed": "2024-06-11" }, "latest": { "value": 592000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" }, "used": { "value": 592000000.0, "source": "10-Q:0001571996-25-000063", "filed": "2025-06-10" } }, { "period": "FY2025 Q2", "item": "amortisation_intangibles", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 164000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 200000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 200000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "change_payables", "start": "2024-02-03", "end": "2024-08-02", "first": { "value": 4801000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 4726000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 4726000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "cost_of_revenue", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 19715000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 19665000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 19665000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "eps_basic", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 1.19, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 1.25, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 1.25, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "eps_diluted", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 1.17, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 1.23, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 1.23, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "equity_total", "start": null, "end": "2024-08-02", "first": { "value": -2797000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": -2542000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": -2797000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" } }, { "period": "FY2025 Q2", "item": "gross_profit", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 5311000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 5361000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 5361000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "income_tax", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 148000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 157000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 157000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "net_income", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 846000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 887000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 887000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "net_income_common", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 846000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 887000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 887000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "net_income_incl_nci", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 841000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 882000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 882000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "operating_income", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 1342000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 1392000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 1392000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q2", "item": "pretax_income", "start": "2024-05-04", "end": "2024-08-02", "first": { "value": 989000000.0, "source": "10-Q:0001571996-24-000090", "filed": "2024-09-10" }, "latest": { "value": 1039000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" }, "used": { "value": 1039000000.0, "source": "10-Q:0001571996-25-000102", "filed": "2025-09-08" } }, { "period": "FY2025 Q3", "item": "amortisation_intangibles", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 163000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 200000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 200000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "amortisation_intangibles", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 491000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 500000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 500000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "change_payables", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 4089000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 3975000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 3975000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "cost_of_revenue", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 19059000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 19006000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 19006000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "cost_of_revenue", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 56212000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 56064000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 56064000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "eps_basic", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1.61, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1.67, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1.67, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "eps_diluted", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1.58, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1.64, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1.64, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "equity_total", "start": null, "end": "2024-11-01", "first": { "value": -2190000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": -1892000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": -2190000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" } }, { "period": "FY2025 Q3", "item": "gross_profit", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 5307000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 5360000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 5360000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "income_tax", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 265000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 275000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 275000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "income_tax", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 5000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 32000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 32000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "net_income", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1132000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1175000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1175000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "net_income_common", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1132000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1175000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1175000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "net_income_common", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 2938000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 3059000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 3059000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "net_income_incl_nci", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1127000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1170000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1170000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "operating_income", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1668000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1721000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1721000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "pretax_income", "start": "2024-08-03", "end": "2024-11-01", "first": { "value": 1392000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 1445000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 1445000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } }, { "period": "FY2025 Q3", "item": "pretax_income", "start": "2024-02-03", "end": "2024-11-01", "first": { "value": 2928000000.0, "source": "10-Q:0001571996-24-000143", "filed": "2024-12-10" }, "latest": { "value": 3076000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" }, "used": { "value": 3076000000.0, "source": "10-Q:0001571996-25-000127", "filed": "2025-12-09" } } ], "withheld": [], "events": [ { "id": "restatement:2023-03-30:10-K:0001571996-23-000007", "type": "restatement", "date": "2023-03-30", "fiscal_period": "FY2021", "text": "Restated revenue for fiscal 2021 from US$94.2 billion to US$86.7 billion.", "counterparty": null, "amount": { "value": -7554000000.0, "unit": "USD" }, "sources": [ "10-K:0001571996-23-000007" ] }, { "id": "cash_disposals:2022-01-28:10-K:0001571996-24-000036", "type": "cash_disposals", "date": "2022-01-28", "fiscal_period": "FY2022", "text": "Received US$4.0 billion from sales of businesses in fiscal 2022.", "counterparty": null, "amount": { "value": 3957000000.0, "unit": "USD" }, "sources": [ "10-K:0001571996-24-000036" ] }, { "id": "spin_off:2021-11-01:8-K:0001193125-21-315488", "type": "spin_off", "date": "2021-11-01", "fiscal_period": "FY2022 Q4", "text": "Completed the spin-off of VMware, Inc.", "counterparty": "VMware, Inc.", "amount": null, "sources": [ "8-K:0001193125-21-315488" ] }, { "id": "discontinued_operations:2021-01-29:10-K:0001571996-23-000007", "type": "discontinued_operations", "date": "2021-01-29", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with net income of US$1.3 billion from them.", "counterparty": null, "amount": { "value": 1260000000.0, "unit": "USD" }, "sources": [ "10-K:0001571996-23-000007" ] } ] }