{ "schema": "annalist.dataset/0.1", "company": { "id": "intel", "name": "Intel Corporation", "country": "US", "template": "corporate", "cik": "0000050863", "tickers": [ "INTC" ], "entity_name": "INTEL CORP", "fiscal_year_end": "1227", "sic": "3674", "sic_description": "Semiconductors & Related Devices", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-27", "release_date": "2026-07-24" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-27", "values": { "revenue": 19673000000.0, "cost_of_revenue": 8819000000.0, "gross_profit": 10854000000.0, "rnd": 3623000000.0, "sga": 1328000000.0, "operating_income": 3694000000.0, "interest_expense": 190000000.0, "pretax_income": 3906000000.0, "income_tax": 545000000.0, "net_income_incl_nci": null, "net_income": 3361000000.0, "net_income_common": null, "eps_basic": 0.83, "eps_diluted": 0.82, "shares_basic": 4056000000.0, "shares_diluted": 4096000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-22-000020" ], "value_sources": { "revenue": [ "10-Q:0000050863-22-000020" ], "cost_of_revenue": [ "10-Q:0000050863-22-000020" ], "gross_profit": [ "10-Q:0000050863-22-000020" ], "rnd": [ "10-Q:0000050863-22-000020" ], "sga": [ "10-Q:0000050863-22-000020" ], "operating_income": [ "10-Q:0000050863-22-000020" ], "interest_expense": [ "10-Q:0000050863-22-000020" ], "pretax_income": [ "10-Q:0000050863-22-000020" ], "income_tax": [ "10-Q:0000050863-22-000020" ], "net_income": [ "10-Q:0000050863-22-000020" ], "eps_basic": [ "10-Q:0000050863-22-000020" ], "eps_diluted": [ "10-Q:0000050863-22-000020" ], "shares_basic": [ "10-Q:0000050863-22-000020" ], "shares_diluted": [ "10-Q:0000050863-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "revenue": 19631000000.0, "cost_of_revenue": 8425000000.0, "gross_profit": 11206000000.0, "rnd": 3715000000.0, "sga": 1599000000.0, "operating_income": 5546000000.0, "interest_expense": 129000000.0, "pretax_income": 5745000000.0, "income_tax": 684000000.0, "net_income_incl_nci": null, "net_income": 5061000000.0, "net_income_common": null, "eps_basic": 1.25, "eps_diluted": 1.24, "shares_basic": 4049000000.0, "shares_diluted": 4084000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-22-000030" ], "value_sources": { "revenue": [ "10-Q:0000050863-22-000030" ], "cost_of_revenue": [ "10-Q:0000050863-22-000030" ], "gross_profit": [ "10-Q:0000050863-22-000030" ], "rnd": [ "10-Q:0000050863-22-000030" ], "sga": [ "10-Q:0000050863-22-000030" ], "operating_income": [ "10-Q:0000050863-22-000030" ], "interest_expense": [ "10-Q:0000050863-22-000030" ], "pretax_income": [ "10-Q:0000050863-22-000030" ], "income_tax": [ "10-Q:0000050863-22-000030" ], "net_income": [ "10-Q:0000050863-22-000030" ], "eps_basic": [ "10-Q:0000050863-22-000030" ], "eps_diluted": [ "10-Q:0000050863-22-000030" ], "shares_basic": [ "10-Q:0000050863-22-000030" ], "shares_diluted": [ "10-Q:0000050863-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "revenue": 19192000000.0, "cost_of_revenue": 8446000000.0, "gross_profit": 10746000000.0, "rnd": 3803000000.0, "sga": 1674000000.0, "operating_income": 5227000000.0, "interest_expense": 144000000.0, "pretax_income": 6858000000.0, "income_tax": 35000000.0, "net_income_incl_nci": null, "net_income": 6823000000.0, "net_income_common": null, "eps_basic": 1.68, "eps_diluted": 1.67, "shares_basic": 4061000000.0, "shares_diluted": 4086000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-22-000038" ], "value_sources": { "revenue": [ "10-Q:0000050863-22-000038" ], "cost_of_revenue": [ "10-Q:0000050863-22-000038" ], "gross_profit": [ "10-Q:0000050863-22-000038" ], "rnd": [ "10-Q:0000050863-22-000038" ], "sga": [ "10-Q:0000050863-22-000038" ], "operating_income": [ "10-Q:0000050863-22-000038" ], "interest_expense": [ "10-Q:0000050863-22-000038" ], "pretax_income": [ "10-Q:0000050863-22-000038" ], "income_tax": [ "10-Q:0000050863-22-000038" ], "net_income": [ "10-Q:0000050863-22-000038" ], "eps_basic": [ "10-Q:0000050863-22-000038" ], "eps_diluted": [ "10-Q:0000050863-22-000038" ], "shares_basic": [ "10-Q:0000050863-22-000038" ], "shares_diluted": [ "10-Q:0000050863-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "revenue": 20528000000.0, "cost_of_revenue": 9519000000.0, "gross_profit": 11009000000.0, "rnd": 4049000000.0, "sga": 1942000000.0, "operating_income": 4989000000.0, "interest_expense": 134000000.0, "pretax_income": 5194000000.0, "income_tax": 571000000.0, "net_income_incl_nci": null, "net_income": 4623000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "value_sources": { "revenue": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "cost_of_revenue": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "gross_profit": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "rnd": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "sga": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "operating_income": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "interest_expense": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "pretax_income": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "income_tax": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "net_income": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-26", "end": "2022-04-02", "values": { "revenue": 18353000000.0, "cost_of_revenue": 9109000000.0, "gross_profit": 9244000000.0, "rnd": 4362000000.0, "sga": 1752000000.0, "operating_income": 4341000000.0, "interest_expense": 124000000.0, "pretax_income": 9661000000.0, "income_tax": 1548000000.0, "net_income_incl_nci": 8113000000.0, "net_income": 8113000000.0, "net_income_common": null, "eps_basic": 1.99, "eps_diluted": 1.98, "shares_basic": 4079000000.0, "shares_diluted": 4107000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-23-000028" ], "value_sources": { "revenue": [ "10-Q:0000050863-23-000028" ], "cost_of_revenue": [ "10-Q:0000050863-23-000028" ], "gross_profit": [ "10-Q:0000050863-23-000028" ], "rnd": [ "10-Q:0000050863-23-000028" ], "sga": [ "10-Q:0000050863-23-000028" ], "operating_income": [ "10-Q:0000050863-23-000028" ], "interest_expense": [ "10-Q:0000050863-23-000028" ], "pretax_income": [ "10-Q:0000050863-23-000028" ], "income_tax": [ "10-Q:0000050863-23-000028" ], "net_income_incl_nci": [ "10-Q:0000050863-23-000028" ], "net_income": [ "10-Q:0000050863-23-000028" ], "eps_basic": [ "10-Q:0000050863-23-000028" ], "eps_diluted": [ "10-Q:0000050863-23-000028" ], "shares_basic": [ "10-Q:0000050863-23-000028" ], "shares_diluted": [ "10-Q:0000050863-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-03", "end": "2022-07-02", "values": { "revenue": 15321000000.0, "cost_of_revenue": 9734000000.0, "gross_profit": 5587000000.0, "rnd": 4400000000.0, "sga": 1800000000.0, "operating_income": -700000000.0, "interest_expense": 109000000.0, "pretax_income": -909000000.0, "income_tax": -455000000.0, "net_income_incl_nci": -454000000.0, "net_income": -454000000.0, "net_income_common": null, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 4100000000.0, "shares_diluted": 4100000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-23-000069" ], "value_sources": { "revenue": [ "10-Q:0000050863-23-000069" ], "cost_of_revenue": [ "10-Q:0000050863-23-000069" ], "gross_profit": [ "10-Q:0000050863-23-000069" ], "rnd": [ "10-Q:0000050863-23-000069" ], "sga": [ "10-Q:0000050863-23-000069" ], "operating_income": [ "10-Q:0000050863-23-000069" ], "interest_expense": [ "10-Q:0000050863-23-000069" ], "pretax_income": [ "10-Q:0000050863-23-000069" ], "income_tax": [ "10-Q:0000050863-23-000069" ], "net_income_incl_nci": [ "10-Q:0000050863-23-000069" ], "net_income": [ "10-Q:0000050863-23-000069" ], "eps_basic": [ "10-Q:0000050863-23-000069" ], "eps_diluted": [ "10-Q:0000050863-23-000069" ], "shares_basic": [ "10-Q:0000050863-23-000069" ], "shares_diluted": [ "10-Q:0000050863-23-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-03", "end": "2022-10-01", "values": { "revenue": 15338000000.0, "cost_of_revenue": 8803000000.0, "gross_profit": 6535000000.0, "rnd": 4302000000.0, "sga": 1744000000.0, "operating_income": -175000000.0, "interest_expense": 114000000.0, "pretax_income": -188000000.0, "income_tax": -1207000000.0, "net_income_incl_nci": 1019000000.0, "net_income": 1019000000.0, "net_income_common": null, "eps_basic": 0.25, "eps_diluted": 0.25, "shares_basic": 4118000000.0, "shares_diluted": 4125000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-23-000103" ], "value_sources": { "revenue": [ "10-Q:0000050863-23-000103" ], "cost_of_revenue": [ "10-Q:0000050863-23-000103" ], "gross_profit": [ "10-Q:0000050863-23-000103" ], "rnd": [ "10-Q:0000050863-23-000103" ], "sga": [ "10-Q:0000050863-23-000103" ], "operating_income": [ "10-Q:0000050863-23-000103" ], "interest_expense": [ "10-Q:0000050863-23-000103" ], "pretax_income": [ "10-Q:0000050863-23-000103" ], "income_tax": [ "10-Q:0000050863-23-000103" ], "net_income_incl_nci": [ "10-Q:0000050863-23-000103" ], "net_income": [ "10-Q:0000050863-23-000103" ], "eps_basic": [ "10-Q:0000050863-23-000103" ], "eps_diluted": [ "10-Q:0000050863-23-000103" ], "shares_basic": [ "10-Q:0000050863-23-000103" ], "shares_diluted": [ "10-Q:0000050863-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-02", "end": "2022-12-31", "values": { "revenue": 14042000000.0, "cost_of_revenue": 8542000000.0, "gross_profit": 5500000000.0, "rnd": 4464000000.0, "sga": 1706000000.0, "operating_income": -1132000000.0, "interest_expense": 149000000.0, "pretax_income": -796000000.0, "income_tax": -135000000.0, "net_income_incl_nci": -661000000.0, "net_income": -664000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "value_sources": { "revenue": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "cost_of_revenue": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "gross_profit": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "rnd": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "sga": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "operating_income": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "interest_expense": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "pretax_income": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "income_tax": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "net_income_incl_nci": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "net_income": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ] }, "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" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "revenue": 11715000000.0, "cost_of_revenue": 7707000000.0, "gross_profit": 4008000000.0, "rnd": 4109000000.0, "sga": 1303000000.0, "operating_income": -1468000000.0, "interest_expense": 193000000.0, "pretax_income": -1158000000.0, "income_tax": 1610000000.0, "net_income_incl_nci": -2768000000.0, "net_income": -2758000000.0, "net_income_common": null, "eps_basic": -0.66, "eps_diluted": -0.66, "shares_basic": 4154000000.0, "shares_diluted": 4154000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-24-000076" ], "value_sources": { "revenue": [ "10-Q:0000050863-24-000076" ], "cost_of_revenue": [ "10-Q:0000050863-24-000076" ], "gross_profit": [ "10-Q:0000050863-24-000076" ], "rnd": [ "10-Q:0000050863-24-000076" ], "sga": [ "10-Q:0000050863-24-000076" ], "operating_income": [ "10-Q:0000050863-24-000076" ], "interest_expense": [ "10-Q:0000050863-24-000076" ], "pretax_income": [ "10-Q:0000050863-24-000076" ], "income_tax": [ "10-Q:0000050863-24-000076" ], "net_income_incl_nci": [ "10-Q:0000050863-24-000076" ], "net_income": [ "10-Q:0000050863-24-000076" ], "eps_basic": [ "10-Q:0000050863-24-000076" ], "eps_diluted": [ "10-Q:0000050863-24-000076" ], "shares_basic": [ "10-Q:0000050863-24-000076" ], "shares_diluted": [ "10-Q:0000050863-24-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "revenue": 12949000000.0, "cost_of_revenue": 8311000000.0, "gross_profit": 4638000000.0, "rnd": 4080000000.0, "sga": 1374000000.0, "operating_income": -1016000000.0, "interest_expense": 214000000.0, "pretax_income": -816000000.0, "income_tax": -2289000000.0, "net_income_incl_nci": 1473000000.0, "net_income": 1481000000.0, "net_income_common": null, "eps_basic": 0.35, "eps_diluted": 0.35, "shares_basic": 4182000000.0, "shares_diluted": 4196000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-24-000124" ], "value_sources": { "revenue": [ "10-Q:0000050863-24-000124" ], "cost_of_revenue": [ "10-Q:0000050863-24-000124" ], "gross_profit": [ "10-Q:0000050863-24-000124" ], "rnd": [ "10-Q:0000050863-24-000124" ], "sga": [ "10-Q:0000050863-24-000124" ], "operating_income": [ "10-Q:0000050863-24-000124" ], "interest_expense": [ "10-Q:0000050863-24-000124" ], "pretax_income": [ "10-Q:0000050863-24-000124" ], "income_tax": [ "10-Q:0000050863-24-000124" ], "net_income_incl_nci": [ "10-Q:0000050863-24-000124" ], "net_income": [ "10-Q:0000050863-24-000124" ], "eps_basic": [ "10-Q:0000050863-24-000124" ], "eps_diluted": [ "10-Q:0000050863-24-000124" ], "shares_basic": [ "10-Q:0000050863-24-000124" ], "shares_diluted": [ "10-Q:0000050863-24-000124" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "revenue": 14158000000.0, "cost_of_revenue": 8140000000.0, "gross_profit": 6018000000.0, "rnd": 3870000000.0, "sga": 1340000000.0, "operating_income": -8000000.0, "interest_expense": 204000000.0, "pretax_income": -52000000.0, "income_tax": -362000000.0, "net_income_incl_nci": 310000000.0, "net_income": 297000000.0, "net_income_common": null, "eps_basic": 0.07, "eps_diluted": 0.07, "shares_basic": 4202000000.0, "shares_diluted": 4229000000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-24-000149" ], "value_sources": { "revenue": [ "10-Q:0000050863-24-000149" ], "cost_of_revenue": [ "10-Q:0000050863-24-000149" ], "gross_profit": [ "10-Q:0000050863-24-000149" ], "rnd": [ "10-Q:0000050863-24-000149" ], "sga": [ "10-Q:0000050863-24-000149" ], "operating_income": [ "10-Q:0000050863-24-000149" ], "interest_expense": [ "10-Q:0000050863-24-000149" ], "pretax_income": [ "10-Q:0000050863-24-000149" ], "income_tax": [ "10-Q:0000050863-24-000149" ], "net_income_incl_nci": [ "10-Q:0000050863-24-000149" ], "net_income": [ "10-Q:0000050863-24-000149" ], "eps_basic": [ "10-Q:0000050863-24-000149" ], "eps_diluted": [ "10-Q:0000050863-24-000149" ], "shares_basic": [ "10-Q:0000050863-24-000149" ], "shares_diluted": [ "10-Q:0000050863-24-000149" ], "dps_declared": [ "10-Q:0000050863-24-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "revenue": 15406000000.0, "cost_of_revenue": 8359000000.0, "gross_profit": 7047000000.0, "rnd": 3987000000.0, "sga": 1617000000.0, "operating_income": 2585000000.0, "interest_expense": 267000000.0, "pretax_income": 2788000000.0, "income_tax": 128000000.0, "net_income_incl_nci": 2660000000.0, "net_income": 2669000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "value_sources": { "revenue": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "cost_of_revenue": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "gross_profit": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "rnd": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "sga": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "operating_income": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "interest_expense": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "pretax_income": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "income_tax": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "net_income_incl_nci": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "net_income": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ] }, "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" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-31", "end": "2024-03-30", "values": { "revenue": 12724000000.0, "cost_of_revenue": 7507000000.0, "gross_profit": 5217000000.0, "rnd": 4382000000.0, "sga": 1556000000.0, "operating_income": -1069000000.0, "interest_expense": 258000000.0, "pretax_income": -719000000.0, "income_tax": -282000000.0, "net_income_incl_nci": -437000000.0, "net_income": -381000000.0, "net_income_common": null, "eps_basic": -0.09, "eps_diluted": -0.09, "shares_basic": 4242000000.0, "shares_diluted": 4242000000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-25-000074" ], "value_sources": { "revenue": [ "10-Q:0000050863-25-000074" ], "cost_of_revenue": [ "10-Q:0000050863-25-000074" ], "gross_profit": [ "10-Q:0000050863-25-000074" ], "rnd": [ "10-Q:0000050863-25-000074" ], "sga": [ "10-Q:0000050863-25-000074" ], "operating_income": [ "10-Q:0000050863-25-000074" ], "interest_expense": [ "10-Q:0000050863-25-000074" ], "pretax_income": [ "10-Q:0000050863-25-000074" ], "income_tax": [ "10-Q:0000050863-25-000074" ], "net_income_incl_nci": [ "10-Q:0000050863-25-000074" ], "net_income": [ "10-Q:0000050863-25-000074" ], "eps_basic": [ "10-Q:0000050863-25-000074" ], "eps_diluted": [ "10-Q:0000050863-25-000074" ], "shares_basic": [ "10-Q:0000050863-25-000074" ], "shares_diluted": [ "10-Q:0000050863-25-000074" ], "dps_declared": [ "10-Q:0000050863-25-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "revenue": 12833000000.0, "cost_of_revenue": 8286000000.0, "gross_profit": 4547000000.0, "rnd": 4239000000.0, "sga": 1329000000.0, "operating_income": -1964000000.0, "interest_expense": 294000000.0, "pretax_income": -2004000000.0, "income_tax": -350000000.0, "net_income_incl_nci": -1654000000.0, "net_income": -1610000000.0, "net_income_common": null, "eps_basic": -0.38, "eps_diluted": -0.38, "shares_basic": 4267000000.0, "shares_diluted": 4267000000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-25-000109" ], "value_sources": { "revenue": [ "10-Q:0000050863-25-000109" ], "cost_of_revenue": [ "10-Q:0000050863-25-000109" ], "gross_profit": [ "10-Q:0000050863-25-000109" ], "rnd": [ "10-Q:0000050863-25-000109" ], "sga": [ "10-Q:0000050863-25-000109" ], "operating_income": [ "10-Q:0000050863-25-000109" ], "interest_expense": [ "10-Q:0000050863-25-000109" ], "pretax_income": [ "10-Q:0000050863-25-000109" ], "income_tax": [ "10-Q:0000050863-25-000109" ], "net_income_incl_nci": [ "10-Q:0000050863-25-000109" ], "net_income": [ "10-Q:0000050863-25-000109" ], "eps_basic": [ "10-Q:0000050863-25-000109" ], "eps_diluted": [ "10-Q:0000050863-25-000109" ], "shares_basic": [ "10-Q:0000050863-25-000109" ], "shares_diluted": [ "10-Q:0000050863-25-000109" ], "dps_declared": [ "10-Q:0000050863-25-000109" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "revenue": 13284000000.0, "cost_of_revenue": 11287000000.0, "gross_profit": 1997000000.0, "rnd": 4049000000.0, "sga": 1383000000.0, "operating_income": -9057000000.0, "interest_expense": 248000000.0, "pretax_income": -9086000000.0, "income_tax": 7903000000.0, "net_income_incl_nci": -16989000000.0, "net_income": -16639000000.0, "net_income_common": null, "eps_basic": -3.88, "eps_diluted": -3.88, "shares_basic": 4292000000.0, "shares_diluted": 4292000000.0, "dps_declared": 0.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-25-000179" ], "value_sources": { "revenue": [ "10-Q:0000050863-25-000179" ], "cost_of_revenue": [ "10-Q:0000050863-25-000179" ], "gross_profit": [ "10-Q:0000050863-25-000179" ], "rnd": [ "10-Q:0000050863-25-000179" ], "sga": [ "10-Q:0000050863-25-000179" ], "operating_income": [ "10-Q:0000050863-25-000179" ], "interest_expense": [ "10-Q:0000050863-25-000179" ], "pretax_income": [ "10-Q:0000050863-25-000179" ], "income_tax": [ "10-Q:0000050863-25-000179" ], "net_income_incl_nci": [ "10-Q:0000050863-25-000179" ], "net_income": [ "10-Q:0000050863-25-000179" ], "eps_basic": [ "10-Q:0000050863-25-000179" ], "eps_diluted": [ "10-Q:0000050863-25-000179" ], "shares_basic": [ "10-Q:0000050863-25-000179" ], "shares_diluted": [ "10-Q:0000050863-25-000179" ], "dps_declared": [ "10-Q:0000050863-25-000179" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-28", "values": { "revenue": 14260000000.0, "cost_of_revenue": 8676000000.0, "gross_profit": 5584000000.0, "rnd": 3876000000.0, "sga": 1239000000.0, "operating_income": 412000000.0, "interest_expense": 234000000.0, "pretax_income": 599000000.0, "income_tax": 752000000.0, "net_income_incl_nci": -153000000.0, "net_income": -126000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "value_sources": { "revenue": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cost_of_revenue": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "gross_profit": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "rnd": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "sga": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "operating_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "interest_expense": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "pretax_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "income_tax": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "net_income_incl_nci": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "net_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ] }, "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" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-29", "values": { "revenue": 12667000000.0, "cost_of_revenue": 7995000000.0, "gross_profit": 4672000000.0, "rnd": 3640000000.0, "sga": 1177000000.0, "operating_income": -301000000.0, "interest_expense": 299000000.0, "pretax_income": -586000000.0, "income_tax": 301000000.0, "net_income_incl_nci": -887000000.0, "net_income": -821000000.0, "net_income_common": null, "eps_basic": -0.19, "eps_diluted": -0.19, "shares_basic": 4343000000.0, "shares_diluted": 4343000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-26-000079" ], "value_sources": { "revenue": [ "10-Q:0000050863-26-000079" ], "cost_of_revenue": [ "10-Q:0000050863-26-000079" ], "gross_profit": [ "10-Q:0000050863-26-000079" ], "rnd": [ "10-Q:0000050863-26-000079" ], "sga": [ "10-Q:0000050863-26-000079" ], "operating_income": [ "10-Q:0000050863-26-000079" ], "interest_expense": [ "10-Q:0000050863-26-000079" ], "pretax_income": [ "10-Q:0000050863-26-000079" ], "income_tax": [ "10-Q:0000050863-26-000079" ], "net_income_incl_nci": [ "10-Q:0000050863-26-000079" ], "net_income": [ "10-Q:0000050863-26-000079" ], "eps_basic": [ "10-Q:0000050863-26-000079" ], "eps_diluted": [ "10-Q:0000050863-26-000079" ], "shares_basic": [ "10-Q:0000050863-26-000079" ], "shares_diluted": [ "10-Q:0000050863-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "revenue": 12859000000.0, "cost_of_revenue": 9317000000.0, "gross_profit": 3542000000.0, "rnd": 3684000000.0, "sga": 1144000000.0, "operating_income": -3176000000.0, "interest_expense": 227000000.0, "pretax_income": -2769000000.0, "income_tax": 255000000.0, "net_income_incl_nci": -3024000000.0, "net_income": -2918000000.0, "net_income_common": null, "eps_basic": -0.67, "eps_diluted": -0.67, "shares_basic": 4369000000.0, "shares_diluted": 4369000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-26-000157" ], "value_sources": { "revenue": [ "10-Q:0000050863-26-000157" ], "cost_of_revenue": [ "10-Q:0000050863-26-000157" ], "gross_profit": [ "10-Q:0000050863-26-000157" ], "rnd": [ "10-Q:0000050863-26-000157" ], "sga": [ "10-Q:0000050863-26-000157" ], "operating_income": [ "10-Q:0000050863-26-000157" ], "interest_expense": [ "10-Q:0000050863-26-000157" ], "pretax_income": [ "10-Q:0000050863-26-000157" ], "income_tax": [ "10-Q:0000050863-26-000157" ], "net_income_incl_nci": [ "10-Q:0000050863-26-000157" ], "net_income": [ "10-Q:0000050863-26-000157" ], "eps_basic": [ "10-Q:0000050863-26-000157" ], "eps_diluted": [ "10-Q:0000050863-26-000157" ], "shares_basic": [ "10-Q:0000050863-26-000157" ], "shares_diluted": [ "10-Q:0000050863-26-000157" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "revenue": 13653000000.0, "cost_of_revenue": 8435000000.0, "gross_profit": 5218000000.0, "rnd": 3231000000.0, "sga": 1129000000.0, "operating_income": 683000000.0, "interest_expense": 282000000.0, "pretax_income": 4574000000.0, "income_tax": 304000000.0, "net_income_incl_nci": 4270000000.0, "net_income": 4063000000.0, "net_income_common": null, "eps_basic": 0.9, "eps_diluted": 0.9, "shares_basic": 4514000000.0, "shares_diluted": 4531000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-25-000179" ], "value_sources": { "revenue": [ "10-Q:0000050863-25-000179" ], "cost_of_revenue": [ "10-Q:0000050863-25-000179" ], "gross_profit": [ "10-Q:0000050863-25-000179" ], "rnd": [ "10-Q:0000050863-25-000179" ], "sga": [ "10-Q:0000050863-25-000179" ], "operating_income": [ "10-Q:0000050863-25-000179" ], "interest_expense": [ "10-Q:0000050863-25-000179" ], "pretax_income": [ "10-Q:0000050863-25-000179" ], "income_tax": [ "10-Q:0000050863-25-000179" ], "net_income_incl_nci": [ "10-Q:0000050863-25-000179" ], "net_income": [ "10-Q:0000050863-25-000179" ], "eps_basic": [ "10-Q:0000050863-25-000179" ], "eps_diluted": [ "10-Q:0000050863-25-000179" ], "shares_basic": [ "10-Q:0000050863-25-000179" ], "shares_diluted": [ "10-Q:0000050863-25-000179" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-27", "values": { "revenue": 13674000000.0, "cost_of_revenue": 8731000000.0, "gross_profit": 4943000000.0, "rnd": 3219000000.0, "sga": 1174000000.0, "operating_income": 580000000.0, "interest_expense": 283000000.0, "pretax_income": 338000000.0, "income_tax": 671000000.0, "net_income_incl_nci": -333000000.0, "net_income": -591000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "value_sources": { "revenue": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cost_of_revenue": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "gross_profit": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "rnd": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "sga": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "operating_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "interest_expense": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "pretax_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "income_tax": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "net_income_incl_nci": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "net_income": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ] }, "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" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-28", "values": { "revenue": 13577000000.0, "cost_of_revenue": 8230000000.0, "gross_profit": 5347000000.0, "rnd": 3375000000.0, "sga": 1038000000.0, "operating_income": -3136000000.0, "interest_expense": 264000000.0, "pretax_income": -3946000000.0, "income_tax": 335000000.0, "net_income_incl_nci": -4281000000.0, "net_income": -3728000000.0, "net_income_common": null, "eps_basic": -0.73, "eps_diluted": -0.73, "shares_basic": 5083000000.0, "shares_diluted": 5083000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-26-000079" ], "value_sources": { "revenue": [ "10-Q:0000050863-26-000079" ], "cost_of_revenue": [ "10-Q:0000050863-26-000079" ], "gross_profit": [ "10-Q:0000050863-26-000079" ], "rnd": [ "10-Q:0000050863-26-000079" ], "sga": [ "10-Q:0000050863-26-000079" ], "operating_income": [ "10-Q:0000050863-26-000079" ], "interest_expense": [ "10-Q:0000050863-26-000079" ], "pretax_income": [ "10-Q:0000050863-26-000079" ], "income_tax": [ "10-Q:0000050863-26-000079" ], "net_income_incl_nci": [ "10-Q:0000050863-26-000079" ], "net_income": [ "10-Q:0000050863-26-000079" ], "eps_basic": [ "10-Q:0000050863-26-000079" ], "eps_diluted": [ "10-Q:0000050863-26-000079" ], "shares_basic": [ "10-Q:0000050863-26-000079" ], "shares_diluted": [ "10-Q:0000050863-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "revenue": 16128000000.0, "cost_of_revenue": 9619000000.0, "gross_profit": 6509000000.0, "rnd": 3368000000.0, "sga": 1175000000.0, "operating_income": 1796000000.0, "interest_expense": 321000000.0, "pretax_income": -10819000000.0, "income_tax": 29000000.0, "net_income_incl_nci": -10848000000.0, "net_income": -11033000000.0, "net_income_common": null, "eps_basic": -2.16, "eps_diluted": -2.16, "shares_basic": 5104000000.0, "shares_diluted": 5104000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000050863-26-000157" ], "value_sources": { "revenue": [ "10-Q:0000050863-26-000157" ], "cost_of_revenue": [ "10-Q:0000050863-26-000157" ], "gross_profit": [ "10-Q:0000050863-26-000157" ], "rnd": [ "10-Q:0000050863-26-000157" ], "sga": [ "10-Q:0000050863-26-000157" ], "operating_income": [ "10-Q:0000050863-26-000157" ], "interest_expense": [ "10-Q:0000050863-26-000157" ], "pretax_income": [ "10-Q:0000050863-26-000157" ], "income_tax": [ "10-Q:0000050863-26-000157" ], "net_income_incl_nci": [ "10-Q:0000050863-26-000157" ], "net_income": [ "10-Q:0000050863-26-000157" ], "eps_basic": [ "10-Q:0000050863-26-000157" ], "eps_diluted": [ "10-Q:0000050863-26-000157" ], "shares_basic": [ "10-Q:0000050863-26-000157" ], "shares_diluted": [ "10-Q:0000050863-26-000157" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 79024000000.0, "cost_of_revenue": 35209000000.0, "gross_profit": 43815000000.0, "rnd": 15190000000.0, "sga": 6543000000.0, "operating_income": 19456000000.0, "interest_expense": 597000000.0, "pretax_income": 21703000000.0, "income_tax": 1835000000.0, "net_income_incl_nci": 19868000000.0, "net_income": 19868000000.0, "net_income_common": null, "eps_basic": 4.89, "eps_diluted": 4.86, "shares_basic": 4059000000.0, "shares_diluted": 4090000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-24-000010" ], "value_sources": { "revenue": [ "10-K:0000050863-24-000010" ], "cost_of_revenue": [ "10-K:0000050863-24-000010" ], "gross_profit": [ "10-K:0000050863-24-000010" ], "rnd": [ "10-K:0000050863-24-000010" ], "sga": [ "10-K:0000050863-24-000010" ], "operating_income": [ "10-K:0000050863-24-000010" ], "interest_expense": [ "10-K:0000050863-24-000010" ], "pretax_income": [ "10-K:0000050863-24-000010" ], "income_tax": [ "10-K:0000050863-24-000010" ], "net_income_incl_nci": [ "10-K:0000050863-24-000010" ], "net_income": [ "10-K:0000050863-24-000010" ], "eps_basic": [ "10-K:0000050863-24-000010" ], "eps_diluted": [ "10-K:0000050863-24-000010" ], "shares_basic": [ "10-K:0000050863-24-000010" ], "shares_diluted": [ "10-K:0000050863-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 63054000000.0, "cost_of_revenue": 36188000000.0, "gross_profit": 26866000000.0, "rnd": 17528000000.0, "sga": 7002000000.0, "operating_income": 2334000000.0, "interest_expense": 496000000.0, "pretax_income": 7768000000.0, "income_tax": -249000000.0, "net_income_incl_nci": 8017000000.0, "net_income": 8014000000.0, "net_income_common": null, "eps_basic": 1.95, "eps_diluted": 1.94, "shares_basic": 4108000000.0, "shares_diluted": 4123000000.0, "dps_declared": 1.46, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-25-000009" ], "value_sources": { "revenue": [ "10-K:0000050863-25-000009" ], "cost_of_revenue": [ "10-K:0000050863-25-000009" ], "gross_profit": [ "10-K:0000050863-25-000009" ], "rnd": [ "10-K:0000050863-25-000009" ], "sga": [ "10-K:0000050863-25-000009" ], "operating_income": [ "10-K:0000050863-25-000009" ], "interest_expense": [ "10-K:0000050863-25-000009" ], "pretax_income": [ "10-K:0000050863-25-000009" ], "income_tax": [ "10-K:0000050863-25-000009" ], "net_income_incl_nci": [ "10-K:0000050863-25-000009" ], "net_income": [ "10-K:0000050863-25-000009" ], "eps_basic": [ "10-K:0000050863-25-000009" ], "eps_diluted": [ "10-K:0000050863-25-000009" ], "shares_basic": [ "10-K:0000050863-25-000009" ], "shares_diluted": [ "10-K:0000050863-25-000009" ], "dps_declared": [ "10-K:0000050863-25-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 54228000000.0, "cost_of_revenue": 32517000000.0, "gross_profit": 21711000000.0, "rnd": 16046000000.0, "sga": 5634000000.0, "operating_income": 93000000.0, "interest_expense": 878000000.0, "pretax_income": 762000000.0, "income_tax": -913000000.0, "net_income_incl_nci": 1675000000.0, "net_income": 1689000000.0, "net_income_common": null, "eps_basic": 0.4, "eps_diluted": 0.4, "shares_basic": 4190000000.0, "shares_diluted": 4212000000.0, "dps_declared": 0.74, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-26-000011" ], "value_sources": { "revenue": [ "10-K:0000050863-26-000011" ], "cost_of_revenue": [ "10-K:0000050863-26-000011" ], "gross_profit": [ "10-K:0000050863-26-000011" ], "rnd": [ "10-K:0000050863-26-000011" ], "sga": [ "10-K:0000050863-26-000011" ], "operating_income": [ "10-K:0000050863-26-000011" ], "interest_expense": [ "10-K:0000050863-26-000011" ], "pretax_income": [ "10-K:0000050863-26-000011" ], "income_tax": [ "10-K:0000050863-26-000011" ], "net_income_incl_nci": [ "10-K:0000050863-26-000011" ], "net_income": [ "10-K:0000050863-26-000011" ], "eps_basic": [ "10-K:0000050863-26-000011" ], "eps_diluted": [ "10-K:0000050863-26-000011" ], "shares_basic": [ "10-K:0000050863-26-000011" ], "shares_diluted": [ "10-K:0000050863-26-000011" ], "dps_declared": [ "10-K:0000050863-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 53101000000.0, "cost_of_revenue": 35756000000.0, "gross_profit": 17345000000.0, "rnd": 16546000000.0, "sga": 5507000000.0, "operating_income": -11678000000.0, "interest_expense": 1034000000.0, "pretax_income": -11210000000.0, "income_tax": 8023000000.0, "net_income_incl_nci": -19233000000.0, "net_income": -18756000000.0, "net_income_common": null, "eps_basic": -4.38, "eps_diluted": -4.38, "shares_basic": 4280000000.0, "shares_diluted": 4280000000.0, "dps_declared": 0.38, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-26-000011" ], "value_sources": { "revenue": [ "10-K:0000050863-26-000011" ], "cost_of_revenue": [ "10-K:0000050863-26-000011" ], "gross_profit": [ "10-K:0000050863-26-000011" ], "rnd": [ "10-K:0000050863-26-000011" ], "sga": [ "10-K:0000050863-26-000011" ], "operating_income": [ "10-K:0000050863-26-000011" ], "interest_expense": [ "10-K:0000050863-26-000011" ], "pretax_income": [ "10-K:0000050863-26-000011" ], "income_tax": [ "10-K:0000050863-26-000011" ], "net_income_incl_nci": [ "10-K:0000050863-26-000011" ], "net_income": [ "10-K:0000050863-26-000011" ], "eps_basic": [ "10-K:0000050863-26-000011" ], "eps_diluted": [ "10-K:0000050863-26-000011" ], "shares_basic": [ "10-K:0000050863-26-000011" ], "shares_diluted": [ "10-K:0000050863-26-000011" ], "dps_declared": [ "10-K:0000050863-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 52853000000.0, "cost_of_revenue": 34478000000.0, "gross_profit": 18375000000.0, "rnd": 13774000000.0, "sga": 4624000000.0, "operating_income": -2214000000.0, "interest_expense": 1091000000.0, "pretax_income": 1557000000.0, "income_tax": 1531000000.0, "net_income_incl_nci": 26000000.0, "net_income": -267000000.0, "net_income_common": null, "eps_basic": -0.06, "eps_diluted": -0.06, "shares_basic": 4530000000.0, "shares_diluted": 4530000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000050863-26-000011" ], "value_sources": { "revenue": [ "10-K:0000050863-26-000011" ], "cost_of_revenue": [ "10-K:0000050863-26-000011" ], "gross_profit": [ "10-K:0000050863-26-000011" ], "rnd": [ "10-K:0000050863-26-000011" ], "sga": [ "10-K:0000050863-26-000011" ], "operating_income": [ "10-K:0000050863-26-000011" ], "interest_expense": [ "10-K:0000050863-26-000011" ], "pretax_income": [ "10-K:0000050863-26-000011" ], "income_tax": [ "10-K:0000050863-26-000011" ], "net_income_incl_nci": [ "10-K:0000050863-26-000011" ], "net_income": [ "10-K:0000050863-26-000011" ], "eps_basic": [ "10-K:0000050863-26-000011" ], "eps_diluted": [ "10-K:0000050863-26-000011" ], "shares_basic": [ "10-K:0000050863-26-000011" ], "shares_diluted": [ "10-K:0000050863-26-000011" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-27", "values": { "cash": 5192000000.0, "short_term_investments": 2417000000.0, "receivables": 7208000000.0, "inventory": 8487000000.0, "current_assets": 45773000000.0, "ppe_net": 57330000000.0, "goodwill": 26971000000.0, "intangibles": 8408000000.0, "total_assets": 150622000000.0, "accounts_payable": 5434000000.0, "short_term_borrowings": null, "debt_current": 2647000000.0, "current_liabilities": 24151000000.0, "long_term_debt": 33237000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 79807000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 150622000000.0, "shares_outstanding": 4038000000.0, "retained_earnings": 54638000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 17000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-21-000018" ], "value_sources": { "cash": [ "10-Q:0000050863-21-000018" ], "short_term_investments": [ "10-Q:0000050863-21-000018" ], "receivables": [ "10-Q:0000050863-21-000018" ], "inventory": [ "10-Q:0000050863-21-000018" ], "current_assets": [ "10-Q:0000050863-21-000018" ], "ppe_net": [ "10-Q:0000050863-21-000018" ], "goodwill": [ "10-Q:0000050863-21-000018" ], "intangibles": [ "10-Q:0000050863-21-000018" ], "total_assets": [ "10-Q:0000050863-21-000018" ], "accounts_payable": [ "10-Q:0000050863-21-000018" ], "debt_current": [ "10-Q:0000050863-21-000018" ], "current_liabilities": [ "10-Q:0000050863-21-000018" ], "long_term_debt": [ "10-Q:0000050863-21-000018" ], "equity_parent": [ "10-Q:0000050863-21-000018" ], "liabilities_and_equity": [ "10-Q:0000050863-21-000018" ], "shares_outstanding": [ "10-Q:0000050863-21-000018" ], "retained_earnings": [ "10-Q:0000050863-21-000018" ], "equity_method_investments": [ "10-Q:0000050863-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-26", "values": { "cash": 4746000000.0, "short_term_investments": 3014000000.0, "receivables": 7460000000.0, "inventory": 8817000000.0, "current_assets": 49372000000.0, "ppe_net": 58166000000.0, "goodwill": 26768000000.0, "intangibles": 8018000000.0, "total_assets": 154597000000.0, "accounts_payable": 5917000000.0, "short_term_borrowings": null, "debt_current": 3695000000.0, "current_liabilities": 24836000000.0, "long_term_debt": 31714000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 85207000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 154597000000.0, "shares_outstanding": 4057000000.0, "retained_earnings": 59647000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 17000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-21-000030" ], "value_sources": { "cash": [ "10-Q:0000050863-21-000030" ], "short_term_investments": [ "10-Q:0000050863-21-000030" ], "receivables": [ "10-Q:0000050863-21-000030" ], "inventory": [ "10-Q:0000050863-21-000030" ], "current_assets": [ "10-Q:0000050863-21-000030" ], "ppe_net": [ "10-Q:0000050863-21-000030" ], "goodwill": [ "10-Q:0000050863-21-000030" ], "intangibles": [ "10-Q:0000050863-21-000030" ], "total_assets": [ "10-Q:0000050863-21-000030" ], "accounts_payable": [ "10-Q:0000050863-21-000030" ], "debt_current": [ "10-Q:0000050863-21-000030" ], "current_liabilities": [ "10-Q:0000050863-21-000030" ], "long_term_debt": [ "10-Q:0000050863-21-000030" ], "equity_parent": [ "10-Q:0000050863-21-000030" ], "liabilities_and_equity": [ "10-Q:0000050863-21-000030" ], "shares_outstanding": [ "10-Q:0000050863-21-000030" ], "retained_earnings": [ "10-Q:0000050863-21-000030" ], "equity_method_investments": [ "10-Q:0000050863-21-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-25", "values": { "cash": 7870000000.0, "short_term_investments": 4004000000.0, "receivables": 8400000000.0, "inventory": 9798000000.0, "current_assets": 61304000000.0, "ppe_net": 59733000000.0, "goodwill": 26786000000.0, "intangibles": 7684000000.0, "total_assets": 167962000000.0, "accounts_payable": 6792000000.0, "short_term_borrowings": null, "debt_current": 4694000000.0, "current_liabilities": 29572000000.0, "long_term_debt": 35610000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 90087000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 167962000000.0, "shares_outstanding": 4067000000.0, "retained_earnings": 63642000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 16000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-21-000038" ], "value_sources": { "cash": [ "10-Q:0000050863-21-000038" ], "short_term_investments": [ "10-Q:0000050863-21-000038" ], "receivables": [ "10-Q:0000050863-21-000038" ], "inventory": [ "10-Q:0000050863-21-000038" ], "current_assets": [ "10-Q:0000050863-21-000038" ], "ppe_net": [ "10-Q:0000050863-21-000038" ], "goodwill": [ "10-Q:0000050863-21-000038" ], "intangibles": [ "10-Q:0000050863-21-000038" ], "total_assets": [ "10-Q:0000050863-21-000038" ], "accounts_payable": [ "10-Q:0000050863-21-000038" ], "debt_current": [ "10-Q:0000050863-21-000038" ], "current_liabilities": [ "10-Q:0000050863-21-000038" ], "long_term_debt": [ "10-Q:0000050863-21-000038" ], "equity_parent": [ "10-Q:0000050863-21-000038" ], "liabilities_and_equity": [ "10-Q:0000050863-21-000038" ], "shares_outstanding": [ "10-Q:0000050863-21-000038" ], "retained_earnings": [ "10-Q:0000050863-21-000038" ], "equity_method_investments": [ "10-Q:0000050863-21-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-25", "values": { "cash": null, "short_term_investments": 24426000000.0, "receivables": 9457000000.0, "inventory": 10776000000.0, "current_assets": 58558000000.0, "ppe_net": 63245000000.0, "goodwill": 26963000000.0, "intangibles": 7270000000.0, "total_assets": 168406000000.0, "accounts_payable": 5747000000.0, "short_term_borrowings": 0.0, "debt_current": 4591000000.0, "current_liabilities": 27462000000.0, "long_term_debt": 33510000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 95391000000.0, "nci": 0.0, "equity_total": 95391000000.0, "liabilities_and_equity": 168406000000.0, "shares_outstanding": 4070000000.0, "retained_earnings": 68265000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 16000000.0, "accrued_taxes_current": 1076000000.0, "commercial_paper": 0.0, "operating_lease_liability": 1455000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 183000000.0, "operating_lease_payments_total": 499000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 4586000000.0, "debt_maturity_y2": 400000000.0, "debt_maturity_y3": 1850000000.0, "debt_maturity_y4": 3750000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 26109000000.0 }, "sources": [ "10-K:0000050863-22-000007", "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "value_sources": { "short_term_investments": [ "10-K:0000050863-23-000006" ], "receivables": [ "10-K:0000050863-23-000006" ], "inventory": [ "10-K:0000050863-23-000006" ], "current_assets": [ "10-K:0000050863-23-000006" ], "ppe_net": [ "10-Q:0000050863-22-000038" ], "goodwill": [ "10-K:0000050863-23-000006" ], "intangibles": [ "10-K:0000050863-23-000006" ], "total_assets": [ "10-K:0000050863-23-000006" ], "accounts_payable": [ "10-K:0000050863-23-000006" ], "short_term_borrowings": [ "10-K:0000050863-23-000006" ], "debt_current": [ "10-K:0000050863-23-000006" ], "current_liabilities": [ "10-K:0000050863-23-000006" ], "long_term_debt": [ "10-K:0000050863-23-000006" ], "equity_parent": [ "10-K:0000050863-23-000006" ], "nci": [ "10-K:0000050863-23-000006" ], "equity_total": [ "10-K:0000050863-23-000006" ], "liabilities_and_equity": [ "10-K:0000050863-23-000006" ], "shares_outstanding": [ "10-K:0000050863-23-000006" ], "retained_earnings": [ "10-K:0000050863-23-000006" ], "preferred_stock": [ "10-K:0000050863-23-000006" ], "equity_method_investments": [ "10-K:0000050863-23-000006" ], "accrued_taxes_current": [ "10-K:0000050863-23-000006" ], "commercial_paper": [ "10-K:0000050863-23-000006" ], "operating_lease_liability": [ "10-K:0000050863-22-000007" ], "operating_lease_discount_rate": [ "10-K:0000050863-22-000007" ], "operating_lease_payments_y1": [ "10-K:0000050863-22-000007" ], "operating_lease_payments_total": [ "10-K:0000050863-22-000007" ], "debt_maturity_y1": [ "10-K:0000050863-22-000007" ], "debt_maturity_y2": [ "10-K:0000050863-22-000007" ], "debt_maturity_y3": [ "10-K:0000050863-22-000007" ], "debt_maturity_y4": [ "10-K:0000050863-22-000007" ], "debt_maturity_y5": [ "10-K:0000050863-22-000007" ], "debt_maturity_after_y5": [ "10-K:0000050863-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-04-02", "values": { "cash": null, "short_term_investments": 32481000000.0, "receivables": 7074000000.0, "inventory": 11935000000.0, "current_assets": 62568000000.0, "ppe_net": 66718000000.0, "goodwill": 27011000000.0, "intangibles": 6813000000.0, "total_assets": 176356000000.0, "accounts_payable": 7210000000.0, "short_term_borrowings": null, "debt_current": 4459000000.0, "current_liabilities": 29322000000.0, "long_term_debt": 32788000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 103136000000.0, "nci": null, "equity_total": 103136000000.0, "liabilities_and_equity": 176356000000.0, "shares_outstanding": 4089000000.0, "retained_earnings": 74894000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 14000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-23-000069" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-22-000020" ], "receivables": [ "10-Q:0000050863-22-000020" ], "inventory": [ "10-Q:0000050863-22-000020" ], "current_assets": [ "10-Q:0000050863-22-000020" ], "ppe_net": [ "10-Q:0000050863-22-000020" ], "goodwill": [ "10-Q:0000050863-22-000020" ], "intangibles": [ "10-Q:0000050863-22-000020" ], "total_assets": [ "10-Q:0000050863-22-000020" ], "accounts_payable": [ "10-Q:0000050863-22-000020" ], "debt_current": [ "10-Q:0000050863-22-000020" ], "current_liabilities": [ "10-Q:0000050863-22-000020" ], "long_term_debt": [ "10-Q:0000050863-22-000020" ], "equity_parent": [ "10-Q:0000050863-22-000020" ], "equity_total": [ "10-Q:0000050863-23-000069" ], "liabilities_and_equity": [ "10-Q:0000050863-22-000020" ], "shares_outstanding": [ "10-Q:0000050863-22-000020" ], "retained_earnings": [ "10-Q:0000050863-22-000020" ], "equity_method_investments": [ "10-Q:0000050863-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-07-02", "values": { "cash": null, "short_term_investments": 22654000000.0, "receivables": 6063000000.0, "inventory": 12174000000.0, "current_assets": 50588000000.0, "ppe_net": 71660000000.0, "goodwill": 27587000000.0, "intangibles": 6427000000.0, "total_assets": 170418000000.0, "accounts_payable": 7945000000.0, "short_term_borrowings": null, "debt_current": 2882000000.0, "current_liabilities": 27218000000.0, "long_term_debt": 32548000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 101218000000.0, "nci": null, "equity_total": 101218000000.0, "liabilities_and_equity": 170418000000.0, "shares_outstanding": 4106000000.0, "retained_earnings": 72985000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 13000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-23-000103" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-22-000030" ], "receivables": [ "10-Q:0000050863-22-000030" ], "inventory": [ "10-Q:0000050863-22-000030" ], "current_assets": [ "10-Q:0000050863-22-000030" ], "ppe_net": [ "10-Q:0000050863-22-000030" ], "goodwill": [ "10-Q:0000050863-22-000030" ], "intangibles": [ "10-Q:0000050863-22-000030" ], "total_assets": [ "10-Q:0000050863-22-000030" ], "accounts_payable": [ "10-Q:0000050863-22-000030" ], "debt_current": [ "10-Q:0000050863-22-000030" ], "current_liabilities": [ "10-Q:0000050863-22-000030" ], "long_term_debt": [ "10-Q:0000050863-22-000030" ], "equity_parent": [ "10-Q:0000050863-22-000030" ], "equity_total": [ "10-Q:0000050863-23-000103" ], "liabilities_and_equity": [ "10-Q:0000050863-22-000030" ], "shares_outstanding": [ "10-Q:0000050863-22-000030" ], "retained_earnings": [ "10-Q:0000050863-22-000030" ], "equity_method_investments": [ "10-Q:0000050863-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-10-01", "values": { "cash": null, "short_term_investments": 18030000000.0, "receivables": 7469000000.0, "inventory": 12831000000.0, "current_assets": 49263000000.0, "ppe_net": 75763000000.0, "goodwill": 27591000000.0, "intangibles": 6268000000.0, "total_assets": 174841000000.0, "accounts_payable": 7133000000.0, "short_term_borrowings": null, "debt_current": 2283000000.0, "current_liabilities": 27813000000.0, "long_term_debt": 37240000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99885000000.0, "nci": null, "equity_total": 99885000000.0, "liabilities_and_equity": 174841000000.0, "shares_outstanding": 4127000000.0, "retained_earnings": 71024000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 11000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-22-000038", "10-Q:0000050863-23-000103" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-22-000038" ], "receivables": [ "10-Q:0000050863-22-000038" ], "inventory": [ "10-Q:0000050863-22-000038" ], "current_assets": [ "10-Q:0000050863-22-000038" ], "ppe_net": [ "10-Q:0000050863-22-000038" ], "goodwill": [ "10-Q:0000050863-22-000038" ], "intangibles": [ "10-Q:0000050863-22-000038" ], "total_assets": [ "10-Q:0000050863-22-000038" ], "accounts_payable": [ "10-Q:0000050863-22-000038" ], "debt_current": [ "10-Q:0000050863-22-000038" ], "current_liabilities": [ "10-Q:0000050863-22-000038" ], "long_term_debt": [ "10-Q:0000050863-22-000038" ], "equity_parent": [ "10-Q:0000050863-22-000038" ], "equity_total": [ "10-Q:0000050863-23-000103" ], "liabilities_and_equity": [ "10-Q:0000050863-22-000038" ], "shares_outstanding": [ "10-Q:0000050863-22-000038" ], "retained_earnings": [ "10-Q:0000050863-22-000038" ], "equity_method_investments": [ "10-Q:0000050863-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": null, "short_term_investments": 17194000000.0, "receivables": 4133000000.0, "inventory": 13224000000.0, "current_assets": 50407000000.0, "ppe_net": 80860000000.0, "goodwill": 27591000000.0, "intangibles": 6018000000.0, "total_assets": 182103000000.0, "accounts_payable": 9595000000.0, "short_term_borrowings": 3900000000.0, "debt_current": 467000000.0, "current_liabilities": 32155000000.0, "long_term_debt": 37684000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 101423000000.0, "nci": 1863000000.0, "equity_total": 103286000000.0, "liabilities_and_equity": 182103000000.0, "shares_outstanding": 4137000000.0, "retained_earnings": 70405000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 10000000.0, "accrued_taxes_current": 2251000000.0, "commercial_paper": 3900000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 179000000.0, "operating_lease_payments_total": 446000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 423000000.0, "debt_maturity_y2": 2288000000.0, "debt_maturity_y3": 3750000000.0, "debt_maturity_y4": 1000000000.0, "debt_maturity_y5": 3826000000.0, "debt_maturity_after_y5": 27998000000.0 }, "sources": [ "10-K:0000050863-23-000006", "10-K:0000050863-24-000010" ], "value_sources": { "short_term_investments": [ "10-K:0000050863-24-000010" ], "receivables": [ "10-K:0000050863-24-000010" ], "inventory": [ "10-K:0000050863-24-000010" ], "current_assets": [ "10-K:0000050863-24-000010" ], "ppe_net": [ "10-K:0000050863-24-000010" ], "goodwill": [ "10-K:0000050863-24-000010" ], "intangibles": [ "10-K:0000050863-24-000010" ], "total_assets": [ "10-K:0000050863-24-000010" ], "accounts_payable": [ "10-K:0000050863-24-000010" ], "short_term_borrowings": [ "10-K:0000050863-24-000010" ], "debt_current": [ "10-K:0000050863-24-000010" ], "current_liabilities": [ "10-K:0000050863-24-000010" ], "long_term_debt": [ "10-K:0000050863-24-000010" ], "equity_parent": [ "10-K:0000050863-24-000010" ], "nci": [ "10-K:0000050863-24-000010" ], "equity_total": [ "10-K:0000050863-24-000010" ], "liabilities_and_equity": [ "10-K:0000050863-24-000010" ], "shares_outstanding": [ "10-K:0000050863-24-000010" ], "retained_earnings": [ "10-K:0000050863-24-000010" ], "preferred_stock": [ "10-K:0000050863-24-000010" ], "equity_method_investments": [ "10-K:0000050863-24-000010" ], "accrued_taxes_current": [ "10-K:0000050863-24-000010" ], "commercial_paper": [ "10-K:0000050863-24-000010" ], "operating_lease_discount_rate": [ "10-K:0000050863-23-000006" ], "operating_lease_payments_y1": [ "10-K:0000050863-23-000006" ], "operating_lease_payments_total": [ "10-K:0000050863-23-000006" ], "debt_maturity_y1": [ "10-K:0000050863-23-000006" ], "debt_maturity_y2": [ "10-K:0000050863-23-000006" ], "debt_maturity_y3": [ "10-K:0000050863-23-000006" ], "debt_maturity_y4": [ "10-K:0000050863-23-000006" ], "debt_maturity_y5": [ "10-K:0000050863-23-000006" ], "debt_maturity_after_y5": [ "10-K:0000050863-23-000006" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q1", "date": "2023-04-01", "values": { "cash": null, "short_term_investments": 19302000000.0, "receivables": 3847000000.0, "inventory": 12993000000.0, "current_assets": 48314000000.0, "ppe_net": 85734000000.0, "goodwill": 27591000000.0, "intangibles": 5567000000.0, "total_assets": 185303000000.0, "accounts_payable": 8083000000.0, "short_term_borrowings": 1000000000.0, "debt_current": 437000000.0, "current_liabilities": 27393000000.0, "long_term_debt": 48836000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 98059000000.0, "nci": 2344000000.0, "equity_total": 100403000000.0, "liabilities_and_equity": 185303000000.0, "shares_outstanding": null, "retained_earnings": 65649000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 10000000.0, "accrued_taxes_current": 4046000000.0, "commercial_paper": 1000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-23-000028" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-23-000028" ], "receivables": [ "10-Q:0000050863-23-000028" ], "inventory": [ "10-Q:0000050863-23-000028" ], "current_assets": [ "10-Q:0000050863-23-000028" ], "ppe_net": [ "10-Q:0000050863-23-000028" ], "goodwill": [ "10-Q:0000050863-23-000028" ], "intangibles": [ "10-Q:0000050863-23-000028" ], "total_assets": [ "10-Q:0000050863-23-000028" ], "accounts_payable": [ "10-Q:0000050863-23-000028" ], "short_term_borrowings": [ "10-Q:0000050863-23-000028" ], "debt_current": [ "10-Q:0000050863-23-000028" ], "current_liabilities": [ "10-Q:0000050863-23-000028" ], "long_term_debt": [ "10-Q:0000050863-23-000028" ], "equity_parent": [ "10-Q:0000050863-23-000028" ], "nci": [ "10-Q:0000050863-23-000028" ], "equity_total": [ "10-Q:0000050863-23-000028" ], "liabilities_and_equity": [ "10-Q:0000050863-23-000028" ], "retained_earnings": [ "10-Q:0000050863-23-000028" ], "equity_method_investments": [ "10-Q:0000050863-23-000028" ], "accrued_taxes_current": [ "10-Q:0000050863-23-000028" ], "commercial_paper": [ "10-Q:0000050863-23-000028" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q2", "date": "2023-07-01", "values": { "cash": null, "short_term_investments": 15908000000.0, "receivables": 2996000000.0, "inventory": 11984000000.0, "current_assets": 43356000000.0, "ppe_net": 90945000000.0, "goodwill": 27591000000.0, "intangibles": 5173000000.0, "total_assets": 185629000000.0, "accounts_payable": 8757000000.0, "short_term_borrowings": null, "debt_current": 2711000000.0, "current_liabilities": 27180000000.0, "long_term_debt": 46335000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 101017000000.0, "nci": 3454000000.0, "equity_total": 104471000000.0, "liabilities_and_equity": 185629000000.0, "shares_outstanding": null, "retained_earnings": 67231000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9000000.0, "accrued_taxes_current": 2169000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-23-000069" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-23-000069" ], "receivables": [ "10-Q:0000050863-23-000069" ], "inventory": [ "10-Q:0000050863-23-000069" ], "current_assets": [ "10-Q:0000050863-23-000069" ], "ppe_net": [ "10-Q:0000050863-23-000069" ], "goodwill": [ "10-Q:0000050863-23-000069" ], "intangibles": [ "10-Q:0000050863-23-000069" ], "total_assets": [ "10-Q:0000050863-23-000069" ], "accounts_payable": [ "10-Q:0000050863-23-000069" ], "debt_current": [ "10-Q:0000050863-23-000069" ], "current_liabilities": [ "10-Q:0000050863-23-000069" ], "long_term_debt": [ "10-Q:0000050863-23-000069" ], "equity_parent": [ "10-Q:0000050863-23-000069" ], "nci": [ "10-Q:0000050863-23-000069" ], "equity_total": [ "10-Q:0000050863-23-000069" ], "liabilities_and_equity": [ "10-Q:0000050863-23-000069" ], "retained_earnings": [ "10-Q:0000050863-23-000069" ], "equity_method_investments": [ "10-Q:0000050863-23-000069" ], "accrued_taxes_current": [ "10-Q:0000050863-23-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": null, "short_term_investments": 17409000000.0, "receivables": 2843000000.0, "inventory": 11466000000.0, "current_assets": 43811000000.0, "ppe_net": 93352000000.0, "goodwill": 27591000000.0, "intangibles": 4970000000.0, "total_assets": 188837000000.0, "accounts_payable": 8669000000.0, "short_term_borrowings": null, "debt_current": 2288000000.0, "current_liabilities": 28614000000.0, "long_term_debt": 46591000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 101813000000.0, "nci": 3873000000.0, "equity_total": 105686000000.0, "liabilities_and_equity": 188837000000.0, "shares_outstanding": 4216000000.0, "retained_earnings": 67021000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5000000.0, "accrued_taxes_current": 2112000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-23-000103" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-23-000103" ], "receivables": [ "10-Q:0000050863-23-000103" ], "inventory": [ "10-Q:0000050863-23-000103" ], "current_assets": [ "10-Q:0000050863-23-000103" ], "ppe_net": [ "10-Q:0000050863-23-000103" ], "goodwill": [ "10-Q:0000050863-23-000103" ], "intangibles": [ "10-Q:0000050863-23-000103" ], "total_assets": [ "10-Q:0000050863-23-000103" ], "accounts_payable": [ "10-Q:0000050863-23-000103" ], "debt_current": [ "10-Q:0000050863-23-000103" ], "current_liabilities": [ "10-Q:0000050863-23-000103" ], "long_term_debt": [ "10-Q:0000050863-23-000103" ], "equity_parent": [ "10-Q:0000050863-23-000103" ], "nci": [ "10-Q:0000050863-23-000103" ], "equity_total": [ "10-Q:0000050863-23-000103" ], "liabilities_and_equity": [ "10-Q:0000050863-23-000103" ], "shares_outstanding": [ "10-Q:0000050863-23-000103" ], "retained_earnings": [ "10-Q:0000050863-23-000103" ], "equity_method_investments": [ "10-Q:0000050863-23-000103" ], "accrued_taxes_current": [ "10-Q:0000050863-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-30", "values": { "cash": null, "short_term_investments": 17955000000.0, "receivables": 3402000000.0, "inventory": 11127000000.0, "current_assets": 43269000000.0, "ppe_net": 96647000000.0, "goodwill": 27591000000.0, "intangibles": 4589000000.0, "total_assets": 191572000000.0, "accounts_payable": 8578000000.0, "short_term_borrowings": 0.0, "debt_current": 2288000000.0, "current_liabilities": 28053000000.0, "long_term_debt": 46978000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 105590000000.0, "nci": 4375000000.0, "equity_total": 109965000000.0, "liabilities_and_equity": 191572000000.0, "shares_outstanding": 4228000000.0, "retained_earnings": 69156000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 5000000.0, "accrued_taxes_current": 1107000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 149000000.0, "operating_lease_payments_total": 499000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2288000000.0, "debt_maturity_y2": 3750000000.0, "debt_maturity_y3": 2500000000.0, "debt_maturity_y4": 3826000000.0, "debt_maturity_y5": 3174000000.0, "debt_maturity_after_y5": 34747000000.0 }, "sources": [ "10-K:0000050863-24-000010", "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "value_sources": { "short_term_investments": [ "10-K:0000050863-25-000009" ], "receivables": [ "10-K:0000050863-25-000009" ], "inventory": [ "10-K:0000050863-25-000009" ], "current_assets": [ "10-K:0000050863-25-000009" ], "ppe_net": [ "10-K:0000050863-25-000009" ], "goodwill": [ "10-K:0000050863-25-000009" ], "intangibles": [ "10-K:0000050863-25-000009" ], "total_assets": [ "10-K:0000050863-25-000009" ], "accounts_payable": [ "10-K:0000050863-25-000009" ], "short_term_borrowings": [ "10-K:0000050863-25-000009" ], "debt_current": [ "10-K:0000050863-25-000009" ], "current_liabilities": [ "10-K:0000050863-25-000009" ], "long_term_debt": [ "10-K:0000050863-25-000009" ], "equity_parent": [ "10-K:0000050863-25-000009" ], "nci": [ "10-K:0000050863-25-000009" ], "equity_total": [ "10-K:0000050863-25-000009" ], "liabilities_and_equity": [ "10-K:0000050863-25-000009" ], "shares_outstanding": [ "10-K:0000050863-25-000009" ], "retained_earnings": [ "10-K:0000050863-25-000009" ], "preferred_stock": [ "10-K:0000050863-25-000009" ], "equity_method_investments": [ "10-Q:0000050863-24-000149" ], "accrued_taxes_current": [ "10-K:0000050863-25-000009" ], "commercial_paper": [ "10-K:0000050863-25-000009" ], "operating_lease_discount_rate": [ "10-K:0000050863-24-000010" ], "operating_lease_payments_y1": [ "10-K:0000050863-24-000010" ], "operating_lease_payments_total": [ "10-K:0000050863-24-000010" ], "debt_maturity_y1": [ "10-K:0000050863-24-000010" ], "debt_maturity_y2": [ "10-K:0000050863-24-000010" ], "debt_maturity_y3": [ "10-K:0000050863-24-000010" ], "debt_maturity_y4": [ "10-K:0000050863-24-000010" ], "debt_maturity_y5": [ "10-K:0000050863-24-000010" ], "debt_maturity_after_y5": [ "10-K:0000050863-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-30", "values": { "cash": null, "short_term_investments": 14388000000.0, "receivables": 3323000000.0, "inventory": 11494000000.0, "current_assets": 42608000000.0, "ppe_net": 99924000000.0, "goodwill": 27440000000.0, "intangibles": 4675000000.0, "total_assets": 192733000000.0, "accounts_payable": 8559000000.0, "short_term_borrowings": 793000000.0, "debt_current": 3788000000.0, "current_liabilities": 27213000000.0, "long_term_debt": 47869000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 105973000000.0, "nci": 4783000000.0, "equity_total": 110756000000.0, "liabilities_and_equity": 192733000000.0, "shares_outstanding": 4257000000.0, "retained_earnings": 68224000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 4000000.0, "accrued_taxes_current": 346000000.0, "commercial_paper": 793000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-24-000076" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-24-000076" ], "receivables": [ "10-Q:0000050863-24-000076" ], "inventory": [ "10-Q:0000050863-24-000076" ], "current_assets": [ "10-Q:0000050863-24-000076" ], "ppe_net": [ "10-Q:0000050863-24-000076" ], "goodwill": [ "10-Q:0000050863-24-000076" ], "intangibles": [ "10-Q:0000050863-24-000076" ], "total_assets": [ "10-Q:0000050863-24-000076" ], "accounts_payable": [ "10-Q:0000050863-24-000076" ], "short_term_borrowings": [ "10-Q:0000050863-24-000076" ], "debt_current": [ "10-Q:0000050863-24-000076" ], "current_liabilities": [ "10-Q:0000050863-24-000076" ], "long_term_debt": [ "10-Q:0000050863-24-000076" ], "equity_parent": [ "10-Q:0000050863-24-000076" ], "nci": [ "10-Q:0000050863-24-000076" ], "equity_total": [ "10-Q:0000050863-24-000076" ], "liabilities_and_equity": [ "10-Q:0000050863-24-000076" ], "shares_outstanding": [ "10-Q:0000050863-24-000076" ], "retained_earnings": [ "10-Q:0000050863-24-000076" ], "equity_method_investments": [ "10-Q:0000050863-24-000076" ], "accrued_taxes_current": [ "10-Q:0000050863-24-000076" ], "commercial_paper": [ "10-Q:0000050863-24-000076" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-29", "values": { "cash": null, "short_term_investments": 17986000000.0, "receivables": 3131000000.0, "inventory": 11244000000.0, "current_assets": 50829000000.0, "ppe_net": 103398000000.0, "goodwill": 27442000000.0, "intangibles": 4383000000.0, "total_assets": 206205000000.0, "accounts_payable": 9618000000.0, "short_term_borrowings": 3200000000.0, "debt_current": 1495000000.0, "current_liabilities": 32027000000.0, "long_term_debt": 48334000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 115229000000.0, "nci": 5205000000.0, "equity_total": 120434000000.0, "liabilities_and_equity": 206205000000.0, "shares_outstanding": 4276000000.0, "retained_earnings": 66162000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 4000000.0, "accrued_taxes_current": 1856000000.0, "commercial_paper": 3200000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-24-000124" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-24-000124" ], "receivables": [ "10-Q:0000050863-24-000124" ], "inventory": [ "10-Q:0000050863-24-000124" ], "current_assets": [ "10-Q:0000050863-24-000124" ], "ppe_net": [ "10-Q:0000050863-24-000124" ], "goodwill": [ "10-Q:0000050863-24-000124" ], "intangibles": [ "10-Q:0000050863-24-000124" ], "total_assets": [ "10-Q:0000050863-24-000124" ], "accounts_payable": [ "10-Q:0000050863-24-000124" ], "short_term_borrowings": [ "10-Q:0000050863-24-000124" ], "debt_current": [ "10-Q:0000050863-24-000124" ], "current_liabilities": [ "10-Q:0000050863-24-000124" ], "long_term_debt": [ "10-Q:0000050863-24-000124" ], "equity_parent": [ "10-Q:0000050863-24-000124" ], "nci": [ "10-Q:0000050863-24-000124" ], "equity_total": [ "10-Q:0000050863-24-000124" ], "liabilities_and_equity": [ "10-Q:0000050863-24-000124" ], "shares_outstanding": [ "10-Q:0000050863-24-000124" ], "retained_earnings": [ "10-Q:0000050863-24-000124" ], "equity_method_investments": [ "10-Q:0000050863-24-000124" ], "accrued_taxes_current": [ "10-Q:0000050863-24-000124" ], "commercial_paper": [ "10-Q:0000050863-24-000124" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q3", "date": "2024-09-28", "values": { "cash": null, "short_term_investments": 15301000000.0, "receivables": 3121000000.0, "inventory": 12062000000.0, "current_assets": 46137000000.0, "ppe_net": 104248000000.0, "goodwill": 24680000000.0, "intangibles": 3975000000.0, "total_assets": 193542000000.0, "accounts_payable": 11074000000.0, "short_term_borrowings": 0.0, "debt_current": 3765000000.0, "current_liabilities": 35159000000.0, "long_term_debt": 46471000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99532000000.0, "nci": 5332000000.0, "equity_total": 104864000000.0, "liabilities_and_equity": 193542000000.0, "shares_outstanding": null, "retained_earnings": 49052000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3000000.0, "accrued_taxes_current": 2440000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-24-000149" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-24-000149" ], "receivables": [ "10-Q:0000050863-24-000149" ], "inventory": [ "10-Q:0000050863-24-000149" ], "current_assets": [ "10-Q:0000050863-24-000149" ], "ppe_net": [ "10-Q:0000050863-24-000149" ], "goodwill": [ "10-Q:0000050863-24-000149" ], "intangibles": [ "10-Q:0000050863-24-000149" ], "total_assets": [ "10-Q:0000050863-24-000149" ], "accounts_payable": [ "10-Q:0000050863-24-000149" ], "short_term_borrowings": [ "10-Q:0000050863-24-000149" ], "debt_current": [ "10-Q:0000050863-24-000149" ], "current_liabilities": [ "10-Q:0000050863-24-000149" ], "long_term_debt": [ "10-Q:0000050863-24-000149" ], "equity_parent": [ "10-Q:0000050863-24-000149" ], "nci": [ "10-Q:0000050863-24-000149" ], "equity_total": [ "10-Q:0000050863-24-000149" ], "liabilities_and_equity": [ "10-Q:0000050863-24-000149" ], "retained_earnings": [ "10-Q:0000050863-24-000149" ], "equity_method_investments": [ "10-Q:0000050863-24-000149" ], "accrued_taxes_current": [ "10-Q:0000050863-24-000149" ], "commercial_paper": [ "10-Q:0000050863-24-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-28", "values": { "cash": 8249000000.0, "short_term_investments": 13813000000.0, "receivables": 3478000000.0, "inventory": 12198000000.0, "current_assets": 47324000000.0, "ppe_net": 107919000000.0, "goodwill": 24693000000.0, "intangibles": 3691000000.0, "total_assets": 196485000000.0, "accounts_payable": 12556000000.0, "short_term_borrowings": 0.0, "debt_current": 3729000000.0, "current_liabilities": 35666000000.0, "long_term_debt": 46282000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99270000000.0, "nci": 5762000000.0, "equity_total": 105032000000.0, "liabilities_and_equity": 196485000000.0, "shares_outstanding": 4330000000.0, "retained_earnings": 49032000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1756000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": 112000000.0, "operating_lease_payments_total": 452000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 3750000000.0, "debt_maturity_y2": 2500000000.0, "debt_maturity_y3": 3826000000.0, "debt_maturity_y4": 3173000000.0, "debt_maturity_y5": 3288000000.0, "debt_maturity_after_y5": 34448000000.0 }, "sources": [ "10-K:0000050863-25-000009", "10-K:0000050863-26-000011" ], "value_sources": { "cash": [ "10-K:0000050863-26-000011" ], "short_term_investments": [ "10-K:0000050863-26-000011" ], "receivables": [ "10-K:0000050863-26-000011" ], "inventory": [ "10-K:0000050863-26-000011" ], "current_assets": [ "10-K:0000050863-26-000011" ], "ppe_net": [ "10-K:0000050863-26-000011" ], "goodwill": [ "10-K:0000050863-26-000011" ], "intangibles": [ "10-K:0000050863-26-000011" ], "total_assets": [ "10-K:0000050863-26-000011" ], "accounts_payable": [ "10-K:0000050863-26-000011" ], "short_term_borrowings": [ "10-K:0000050863-26-000011" ], "debt_current": [ "10-K:0000050863-26-000011" ], "current_liabilities": [ "10-K:0000050863-26-000011" ], "long_term_debt": [ "10-K:0000050863-26-000011" ], "equity_parent": [ "10-K:0000050863-26-000011" ], "nci": [ "10-K:0000050863-26-000011" ], "equity_total": [ "10-K:0000050863-26-000011" ], "liabilities_and_equity": [ "10-K:0000050863-26-000011" ], "shares_outstanding": [ "10-K:0000050863-26-000011" ], "retained_earnings": [ "10-K:0000050863-26-000011" ], "preferred_stock": [ "10-K:0000050863-26-000011" ], "accrued_taxes_current": [ "10-K:0000050863-26-000011" ], "commercial_paper": [ "10-K:0000050863-26-000011" ], "operating_lease_discount_rate": [ "10-K:0000050863-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000050863-25-000009" ], "operating_lease_payments_total": [ "10-K:0000050863-25-000009" ], "debt_maturity_y1": [ "10-K:0000050863-25-000009" ], "debt_maturity_y2": [ "10-K:0000050863-25-000009" ], "debt_maturity_y3": [ "10-K:0000050863-25-000009" ], "debt_maturity_y4": [ "10-K:0000050863-25-000009" ], "debt_maturity_y5": [ "10-K:0000050863-25-000009" ], "debt_maturity_after_y5": [ "10-K:0000050863-25-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-29", "values": { "cash": null, "short_term_investments": 12101000000.0, "receivables": 3064000000.0, "inventory": 12281000000.0, "current_assets": 42134000000.0, "ppe_net": 109763000000.0, "goodwill": 24693000000.0, "intangibles": 3568000000.0, "total_assets": 192242000000.0, "accounts_payable": 10896000000.0, "short_term_borrowings": 1500000000.0, "debt_current": 3740000000.0, "current_liabilities": 32174000000.0, "long_term_debt": 44911000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99756000000.0, "nci": 6657000000.0, "equity_total": 106413000000.0, "liabilities_and_equity": 192242000000.0, "shares_outstanding": null, "retained_earnings": 48322000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1873000000.0, "commercial_paper": 1500000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-25-000074" ], "value_sources": { "short_term_investments": [ "10-Q:0000050863-25-000074" ], "receivables": [ "10-Q:0000050863-25-000074" ], "inventory": [ "10-Q:0000050863-25-000074" ], "current_assets": [ "10-Q:0000050863-25-000074" ], "ppe_net": [ "10-Q:0000050863-25-000074" ], "goodwill": [ "10-Q:0000050863-25-000074" ], "intangibles": [ "10-Q:0000050863-25-000074" ], "total_assets": [ "10-Q:0000050863-25-000074" ], "accounts_payable": [ "10-Q:0000050863-25-000074" ], "short_term_borrowings": [ "10-Q:0000050863-25-000074" ], "debt_current": [ "10-Q:0000050863-25-000074" ], "current_liabilities": [ "10-Q:0000050863-25-000074" ], "long_term_debt": [ "10-Q:0000050863-25-000074" ], "equity_parent": [ "10-Q:0000050863-25-000074" ], "nci": [ "10-Q:0000050863-25-000074" ], "equity_total": [ "10-Q:0000050863-25-000074" ], "liabilities_and_equity": [ "10-Q:0000050863-25-000074" ], "retained_earnings": [ "10-Q:0000050863-25-000074" ], "accrued_taxes_current": [ "10-Q:0000050863-25-000074" ], "commercial_paper": [ "10-Q:0000050863-25-000074" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q2", "date": "2025-06-28", "values": { "cash": 9643000000.0, "short_term_investments": 11563000000.0, "receivables": 2360000000.0, "inventory": 11377000000.0, "current_assets": 43375000000.0, "ppe_net": 109510000000.0, "goodwill": 23912000000.0, "intangibles": 3057000000.0, "total_assets": 192520000000.0, "accounts_payable": 10666000000.0, "short_term_borrowings": 2000000000.0, "debt_current": 4731000000.0, "current_liabilities": 34966000000.0, "long_term_debt": 44026000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 97883000000.0, "nci": 7868000000.0, "equity_total": 105751000000.0, "liabilities_and_equity": 192520000000.0, "shares_outstanding": null, "retained_earnings": 45484000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 887000000.0, "commercial_paper": 2000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-25-000109" ], "value_sources": { "cash": [ "10-Q:0000050863-25-000109" ], "short_term_investments": [ "10-Q:0000050863-25-000109" ], "receivables": [ "10-Q:0000050863-25-000109" ], "inventory": [ "10-Q:0000050863-25-000109" ], "current_assets": [ "10-Q:0000050863-25-000109" ], "ppe_net": [ "10-Q:0000050863-25-000109" ], "goodwill": [ "10-Q:0000050863-25-000109" ], "intangibles": [ "10-Q:0000050863-25-000109" ], "total_assets": [ "10-Q:0000050863-25-000109" ], "accounts_payable": [ "10-Q:0000050863-25-000109" ], "short_term_borrowings": [ "10-Q:0000050863-25-000109" ], "debt_current": [ "10-Q:0000050863-25-000109" ], "current_liabilities": [ "10-Q:0000050863-25-000109" ], "long_term_debt": [ "10-Q:0000050863-25-000109" ], "equity_parent": [ "10-Q:0000050863-25-000109" ], "nci": [ "10-Q:0000050863-25-000109" ], "equity_total": [ "10-Q:0000050863-25-000109" ], "liabilities_and_equity": [ "10-Q:0000050863-25-000109" ], "retained_earnings": [ "10-Q:0000050863-25-000109" ], "accrued_taxes_current": [ "10-Q:0000050863-25-000109" ], "commercial_paper": [ "10-Q:0000050863-25-000109" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-27", "values": { "cash": 11141000000.0, "short_term_investments": 19794000000.0, "receivables": 3202000000.0, "inventory": 11489000000.0, "current_assets": 51731000000.0, "ppe_net": 105047000000.0, "goodwill": 23912000000.0, "intangibles": 2877000000.0, "total_assets": 204514000000.0, "accounts_payable": 10268000000.0, "short_term_borrowings": null, "debt_current": 2496000000.0, "current_liabilities": 32297000000.0, "long_term_debt": 44057000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 106376000000.0, "nci": 10354000000.0, "equity_total": 116730000000.0, "liabilities_and_equity": 204514000000.0, "shares_outstanding": 4766000000.0, "retained_earnings": 49602000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 825000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-25-000179" ], "value_sources": { "cash": [ "10-Q:0000050863-25-000179" ], "short_term_investments": [ "10-Q:0000050863-25-000179" ], "receivables": [ "10-Q:0000050863-25-000179" ], "inventory": [ "10-Q:0000050863-25-000179" ], "current_assets": [ "10-Q:0000050863-25-000179" ], "ppe_net": [ "10-Q:0000050863-25-000179" ], "goodwill": [ "10-Q:0000050863-25-000179" ], "intangibles": [ "10-Q:0000050863-25-000179" ], "total_assets": [ "10-Q:0000050863-25-000179" ], "accounts_payable": [ "10-Q:0000050863-25-000179" ], "debt_current": [ "10-Q:0000050863-25-000179" ], "current_liabilities": [ "10-Q:0000050863-25-000179" ], "long_term_debt": [ "10-Q:0000050863-25-000179" ], "equity_parent": [ "10-Q:0000050863-25-000179" ], "nci": [ "10-Q:0000050863-25-000179" ], "equity_total": [ "10-Q:0000050863-25-000179" ], "liabilities_and_equity": [ "10-Q:0000050863-25-000179" ], "shares_outstanding": [ "10-Q:0000050863-25-000179" ], "retained_earnings": [ "10-Q:0000050863-25-000179" ], "accrued_taxes_current": [ "10-Q:0000050863-25-000179" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-27", "values": { "cash": 14265000000.0, "short_term_investments": 23151000000.0, "receivables": 3839000000.0, "inventory": 11618000000.0, "current_assets": 63688000000.0, "ppe_net": 105414000000.0, "goodwill": 23912000000.0, "intangibles": 2772000000.0, "total_assets": 211429000000.0, "accounts_payable": 9882000000.0, "short_term_borrowings": 0.0, "debt_current": 2499000000.0, "current_liabilities": 31575000000.0, "long_term_debt": 44086000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 114281000000.0, "nci": 12079000000.0, "equity_total": 126360000000.0, "liabilities_and_equity": 211429000000.0, "shares_outstanding": 4994000000.0, "retained_earnings": 48983000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 604000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 94000000.0, "operating_lease_payments_total": 422000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2500000000.0, "debt_maturity_y2": 3826000000.0, "debt_maturity_y3": 3173000000.0, "debt_maturity_y4": 3288000000.0, "debt_maturity_y5": 2750000000.0, "debt_maturity_after_y5": 31698000000.0 }, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-26-000157" ], "value_sources": { "cash": [ "10-Q:0000050863-26-000157" ], "short_term_investments": [ "10-Q:0000050863-26-000157" ], "receivables": [ "10-Q:0000050863-26-000157" ], "inventory": [ "10-Q:0000050863-26-000157" ], "current_assets": [ "10-Q:0000050863-26-000157" ], "ppe_net": [ "10-Q:0000050863-26-000157" ], "goodwill": [ "10-Q:0000050863-26-000157" ], "intangibles": [ "10-Q:0000050863-26-000157" ], "total_assets": [ "10-Q:0000050863-26-000157" ], "accounts_payable": [ "10-Q:0000050863-26-000157" ], "short_term_borrowings": [ "10-K:0000050863-26-000011" ], "debt_current": [ "10-Q:0000050863-26-000157" ], "current_liabilities": [ "10-Q:0000050863-26-000157" ], "long_term_debt": [ "10-Q:0000050863-26-000157" ], "equity_parent": [ "10-Q:0000050863-26-000157" ], "nci": [ "10-Q:0000050863-26-000157" ], "equity_total": [ "10-Q:0000050863-26-000157" ], "liabilities_and_equity": [ "10-Q:0000050863-26-000157" ], "shares_outstanding": [ "10-Q:0000050863-26-000157" ], "retained_earnings": [ "10-Q:0000050863-26-000157" ], "preferred_stock": [ "10-K:0000050863-26-000011" ], "accrued_taxes_current": [ "10-K:0000050863-26-000011" ], "commercial_paper": [ "10-K:0000050863-26-000011" ], "operating_lease_discount_rate": [ "10-K:0000050863-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000050863-26-000011" ], "operating_lease_payments_total": [ "10-K:0000050863-26-000011" ], "debt_maturity_y1": [ "10-K:0000050863-26-000011" ], "debt_maturity_y2": [ "10-K:0000050863-26-000011" ], "debt_maturity_y3": [ "10-K:0000050863-26-000011" ], "debt_maturity_y4": [ "10-K:0000050863-26-000011" ], "debt_maturity_y5": [ "10-K:0000050863-26-000011" ], "debt_maturity_after_y5": [ "10-K:0000050863-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-28", "values": { "cash": 17247000000.0, "short_term_investments": 15542000000.0, "receivables": 4066000000.0, "inventory": 12426000000.0, "current_assets": 62157000000.0, "ppe_net": 104458000000.0, "goodwill": 20465000000.0, "intangibles": 2722000000.0, "total_assets": 205332000000.0, "accounts_payable": 7159000000.0, "short_term_borrowings": null, "debt_current": 2004000000.0, "current_liabilities": 26885000000.0, "long_term_debt": 43027000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 111394000000.0, "nci": 13595000000.0, "equity_total": 124989000000.0, "liabilities_and_equity": 205332000000.0, "shares_outstanding": 5023000000.0, "retained_earnings": 45179000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-26-000079" ], "value_sources": { "cash": [ "10-Q:0000050863-26-000079" ], "short_term_investments": [ "10-Q:0000050863-26-000079" ], "receivables": [ "10-Q:0000050863-26-000079" ], "inventory": [ "10-Q:0000050863-26-000079" ], "current_assets": [ "10-Q:0000050863-26-000079" ], "ppe_net": [ "10-Q:0000050863-26-000079" ], "goodwill": [ "10-Q:0000050863-26-000079" ], "intangibles": [ "10-Q:0000050863-26-000079" ], "total_assets": [ "10-Q:0000050863-26-000079" ], "accounts_payable": [ "10-Q:0000050863-26-000079" ], "debt_current": [ "10-Q:0000050863-26-000079" ], "current_liabilities": [ "10-Q:0000050863-26-000079" ], "long_term_debt": [ "10-Q:0000050863-26-000079" ], "equity_parent": [ "10-Q:0000050863-26-000079" ], "nci": [ "10-Q:0000050863-26-000079" ], "equity_total": [ "10-Q:0000050863-26-000079" ], "liabilities_and_equity": [ "10-Q:0000050863-26-000079" ], "shares_outstanding": [ "10-Q:0000050863-26-000079" ], "retained_earnings": [ "10-Q:0000050863-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-27", "values": { "cash": 12874000000.0, "short_term_investments": 16853000000.0, "receivables": 4033000000.0, "inventory": 12492000000.0, "current_assets": 57213000000.0, "ppe_net": 105741000000.0, "goodwill": 20465000000.0, "intangibles": 2545000000.0, "total_assets": 202439000000.0, "accounts_payable": 8756000000.0, "short_term_borrowings": null, "debt_current": 1988000000.0, "current_liabilities": 35670000000.0, "long_term_debt": 48549000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 87542000000.0, "nci": 15601000000.0, "equity_total": 103143000000.0, "liabilities_and_equity": 202439000000.0, "shares_outstanding": 5043000000.0, "retained_earnings": 33842000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000050863-26-000157" ], "value_sources": { "cash": [ "10-Q:0000050863-26-000157" ], "short_term_investments": [ "10-Q:0000050863-26-000157" ], "receivables": [ "10-Q:0000050863-26-000157" ], "inventory": [ "10-Q:0000050863-26-000157" ], "current_assets": [ "10-Q:0000050863-26-000157" ], "ppe_net": [ "10-Q:0000050863-26-000157" ], "goodwill": [ "10-Q:0000050863-26-000157" ], "intangibles": [ "10-Q:0000050863-26-000157" ], "total_assets": [ "10-Q:0000050863-26-000157" ], "accounts_payable": [ "10-Q:0000050863-26-000157" ], "debt_current": [ "10-Q:0000050863-26-000157" ], "current_liabilities": [ "10-Q:0000050863-26-000157" ], "long_term_debt": [ "10-Q:0000050863-26-000157" ], "equity_parent": [ "10-Q:0000050863-26-000157" ], "nci": [ "10-Q:0000050863-26-000157" ], "equity_total": [ "10-Q:0000050863-26-000157" ], "liabilities_and_equity": [ "10-Q:0000050863-26-000157" ], "shares_outstanding": [ "10-Q:0000050863-26-000157" ], "retained_earnings": [ "10-Q:0000050863-26-000157" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-27", "values": { "cfo": 5348000000.0, "cfi": -2001000000.0, "cff": -4020000000.0, "capex": 3972000000.0, "d_and_a": 2902000000.0, "sbc": 425000000.0, "dividends_paid": 1411000000.0, "buybacks": 2301000000.0, "interest_paid": 161000000.0, "taxes_paid": 172000000.0, "depreciation": 2454000000.0, "amortisation_intangibles": 448000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 426000000.0, "change_inventories": -180000000.0, "change_payables": 303000000.0, "change_contract_liabilities": -1566000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000050863-22-000020" ], "value_sources": { "cfo": [ "10-Q:0000050863-22-000020" ], "cfi": [ "10-Q:0000050863-22-000020" ], "cff": [ "10-Q:0000050863-22-000020" ], "capex": [ "10-Q:0000050863-22-000020" ], "d_and_a": [ "10-Q:0000050863-22-000020" ], "sbc": [ "10-Q:0000050863-22-000020" ], "dividends_paid": [ "10-Q:0000050863-22-000020" ], "buybacks": [ "10-Q:0000050863-22-000020" ], "interest_paid": [ "10-Q:0000050863-22-000020" ], "taxes_paid": [ "10-Q:0000050863-22-000020" ], "depreciation": [ "10-Q:0000050863-22-000020" ], "amortisation_intangibles": [ "10-Q:0000050863-22-000020" ], "change_receivables": [ "10-Q:0000050863-22-000020" ], "change_inventories": [ "10-Q:0000050863-22-000020" ], "change_payables": [ "10-Q:0000050863-22-000020" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000020" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "cfo": 8801000000.0, "cfi": -6913000000.0, "cff": -2334000000.0, "capex": 3602000000.0, "d_and_a": 2857000000.0, "sbc": 619000000.0, "dividends_paid": 1410000000.0, "buybacks": 114000000.0, "interest_paid": 122000000.0, "taxes_paid": 938000000.0, "depreciation": 2408000000.0, "amortisation_intangibles": 449000000.0, "goodwill_impairment": 237000000.0, "deferred_tax": null, "change_receivables": 252000000.0, "change_inventories": 306000000.0, "change_payables": 122000000.0, "change_contract_liabilities": -5000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "value_sources": { "cfo": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "cfi": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "cff": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "capex": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "d_and_a": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "sbc": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "dividends_paid": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "buybacks": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "interest_paid": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "taxes_paid": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "depreciation": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "amortisation_intangibles": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "goodwill_impairment": [ "10-Q:0000050863-22-000030" ], "change_receivables": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "change_inventories": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "change_payables": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "cfo": 9904000000.0, "cfi": -10629000000.0, "cff": 3849000000.0, "capex": 4005000000.0, "d_and_a": 2959000000.0, "sbc": 543000000.0, "dividends_paid": 1410000000.0, "buybacks": 0.0, "interest_paid": -12000000.0, "taxes_paid": 721000000.0, "depreciation": 2495000000.0, "amortisation_intangibles": 464000000.0, "goodwill_impairment": 237000000.0, "deferred_tax": null, "change_receivables": 940000000.0, "change_inventories": 1086000000.0, "change_payables": 670000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "value_sources": { "cfo": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "cfi": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "cff": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "capex": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "d_and_a": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "sbc": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "dividends_paid": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "buybacks": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "interest_paid": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "taxes_paid": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "depreciation": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "amortisation_intangibles": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "goodwill_impairment": [ "10-Q:0000050863-22-000038" ], "change_receivables": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "change_inventories": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "change_payables": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "cfo": 5403000000.0, "cfi": -4906000000.0, "cff": -3540000000.0, "capex": 7154000000.0, "d_and_a": 3074000000.0, "sbc": 449000000.0, "dividends_paid": 1413000000.0, "buybacks": 0.0, "interest_paid": 274000000.0, "taxes_paid": 432000000.0, "depreciation": 2596000000.0, "amortisation_intangibles": 478000000.0, "goodwill_impairment": 238000000.0, "deferred_tax": null, "change_receivables": 1056000000.0, "change_inventories": 1127000000.0, "change_payables": 95000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "value_sources": { "cfo": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "cfi": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "cff": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "capex": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "d_and_a": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "sbc": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "dividends_paid": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "buybacks": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "interest_paid": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "taxes_paid": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "depreciation": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "amortisation_intangibles": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "goodwill_impairment": [ "10-K:0000050863-23-000006" ], "change_receivables": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "change_inventories": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "change_payables": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "change_contract_liabilities": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ], "proceeds_debt_issuance": [ "10-K:0000050863-23-000006", "10-Q:0000050863-22-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": "2021-12-26", "end": "2022-04-02", "values": { "cfo": 5891000000.0, "cfi": -2639000000.0, "cff": -1864000000.0, "capex": 4604000000.0, "d_and_a": 3348000000.0, "sbc": 707000000.0, "dividends_paid": 1487000000.0, "buybacks": 0.0, "interest_paid": 177000000.0, "taxes_paid": 335000000.0, "depreciation": 2847000000.0, "amortisation_intangibles": 501000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -2384000000.0, "change_inventories": 1147000000.0, "change_payables": -128000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-23-000028" ], "value_sources": { "cfo": [ "10-Q:0000050863-23-000028" ], "cfi": [ "10-Q:0000050863-23-000028" ], "cff": [ "10-Q:0000050863-23-000028" ], "capex": [ "10-Q:0000050863-23-000028" ], "d_and_a": [ "10-Q:0000050863-23-000028" ], "sbc": [ "10-Q:0000050863-23-000028" ], "dividends_paid": [ "10-Q:0000050863-23-000028" ], "buybacks": [ "10-Q:0000050863-22-000020" ], "interest_paid": [ "10-Q:0000050863-23-000028" ], "taxes_paid": [ "10-Q:0000050863-23-000028" ], "depreciation": [ "10-Q:0000050863-23-000028" ], "amortisation_intangibles": [ "10-Q:0000050863-23-000028" ], "change_receivables": [ "10-Q:0000050863-23-000028" ], "change_inventories": [ "10-Q:0000050863-23-000028" ], "change_payables": [ "10-Q:0000050863-23-000028" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000020" ], "proceeds_debt_issuance": [ "10-Q:0000050863-23-000028" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-03", "end": "2022-07-02", "values": { "cfo": 809000000.0, "cfi": 220000000.0, "cff": -2854000000.0, "capex": 7242000000.0, "d_and_a": 3148000000.0, "sbc": 892000000.0, "dividends_paid": 1499000000.0, "buybacks": 0.0, "interest_paid": 37000000.0, "taxes_paid": 2991000000.0, "depreciation": 2681000000.0, "amortisation_intangibles": 467000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -1013000000.0, "change_inventories": 239000000.0, "change_payables": 245000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030", "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "value_sources": { "cfo": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "cfi": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "cff": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "capex": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "d_and_a": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "sbc": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "dividends_paid": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "buybacks": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "interest_paid": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "taxes_paid": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "depreciation": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "amortisation_intangibles": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "change_receivables": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "change_inventories": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "change_payables": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000020", "10-Q:0000050863-22-000030" ], "proceeds_debt_issuance": [ "10-Q:0000050863-23-000028", "10-Q:0000050863-23-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": "2022-07-03", "end": "2022-10-01", "values": { "cfo": 1030000000.0, "cfi": -4571000000.0, "cff": 3680000000.0, "capex": 7299000000.0, "d_and_a": 3252000000.0, "sbc": 793000000.0, "dividends_paid": 1502000000.0, "buybacks": 0.0, "interest_paid": 101000000.0, "taxes_paid": 634000000.0, "depreciation": 2781000000.0, "amortisation_intangibles": 471000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1406000000.0, "change_inventories": 657000000.0, "change_payables": -602000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6103000000.0 }, "sources": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038", "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "value_sources": { "cfo": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "cfi": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "cff": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "capex": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "d_and_a": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "sbc": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "dividends_paid": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "buybacks": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "interest_paid": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "taxes_paid": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "depreciation": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "amortisation_intangibles": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "change_receivables": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "change_inventories": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "change_payables": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ], "change_contract_liabilities": [ "10-Q:0000050863-22-000030", "10-Q:0000050863-22-000038" ], "proceeds_debt_issuance": [ "10-Q:0000050863-23-000069", "10-Q:0000050863-23-000103" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": "2022-10-02", "end": "2022-12-31", "values": { "cfo": 7703000000.0, "cfi": -3241000000.0, "cff": 2153000000.0, "capex": 5699000000.0, "d_and_a": 3287000000.0, "sbc": 736000000.0, "dividends_paid": 1509000000.0, "buybacks": 0.0, "interest_paid": 144000000.0, "taxes_paid": 322000000.0, "depreciation": 2819000000.0, "amortisation_intangibles": 468000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -3336000000.0, "change_inventories": 393000000.0, "change_payables": 456000000.0, "change_contract_liabilities": -6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 445000000.0 }, "sources": [ "10-K:0000050863-24-000010", "10-Q:0000050863-22-000038", "10-Q:0000050863-23-000103" ], "value_sources": { "cfo": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "cfi": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "cff": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "capex": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "d_and_a": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "sbc": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "dividends_paid": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "buybacks": [ "10-K:0000050863-24-000010", "10-Q:0000050863-22-000038" ], "interest_paid": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "taxes_paid": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "depreciation": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "amortisation_intangibles": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "change_receivables": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "change_inventories": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "change_payables": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ], "change_contract_liabilities": [ "10-K:0000050863-24-000010", "10-Q:0000050863-22-000038" ], "proceeds_debt_issuance": [ "10-K:0000050863-24-000010", "10-Q:0000050863-23-000103" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": "2023-01-01", "end": "2023-04-01", "values": { "cfo": -1785000000.0, "cfi": -8521000000.0, "cff": 7394000000.0, "capex": 7413000000.0, "d_and_a": 2366000000.0, "sbc": 739000000.0, "dividends_paid": 1512000000.0, "buybacks": null, "interest_paid": 239000000.0, "taxes_paid": 267000000.0, "depreciation": 1901000000.0, "amortisation_intangibles": 465000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -286000000.0, "change_inventories": -231000000.0, "change_payables": -771000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10968000000.0 }, "sources": [ "10-Q:0000050863-24-000076" ], "value_sources": { "cfo": [ "10-Q:0000050863-24-000076" ], "cfi": [ "10-Q:0000050863-24-000076" ], "cff": [ "10-Q:0000050863-24-000076" ], "capex": [ "10-Q:0000050863-24-000076" ], "d_and_a": [ "10-Q:0000050863-24-000076" ], "sbc": [ "10-Q:0000050863-24-000076" ], "dividends_paid": [ "10-Q:0000050863-24-000076" ], "interest_paid": [ "10-Q:0000050863-24-000076" ], "taxes_paid": [ "10-Q:0000050863-24-000076" ], "depreciation": [ "10-Q:0000050863-24-000076" ], "amortisation_intangibles": [ "10-Q:0000050863-24-000076" ], "change_receivables": [ "10-Q:0000050863-24-000076" ], "change_inventories": [ "10-Q:0000050863-24-000076" ], "change_payables": [ "10-Q:0000050863-24-000076" ], "proceeds_debt_issuance": [ "10-Q:0000050863-24-000076" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "cfo": 2808000000.0, "cfi": -2808000000.0, "cff": 117000000.0, "capex": 5888000000.0, "d_and_a": 2276000000.0, "sbc": 922000000.0, "dividends_paid": 524000000.0, "buybacks": null, "interest_paid": -78000000.0, "taxes_paid": 1253000000.0, "depreciation": 1832000000.0, "amortisation_intangibles": 444000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -851000000.0, "change_inventories": -1009000000.0, "change_payables": -331000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "value_sources": { "cfo": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "cfi": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "cff": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "capex": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "d_and_a": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "sbc": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "dividends_paid": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "interest_paid": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "taxes_paid": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "depreciation": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "amortisation_intangibles": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "change_receivables": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "change_inventories": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "change_payables": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ], "proceeds_debt_issuance": [ "10-Q:0000050863-24-000076", "10-Q:0000050863-24-000124" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "cfo": 5824000000.0, "cfi": -7394000000.0, "cff": 842000000.0, "capex": 5753000000.0, "d_and_a": 2447000000.0, "sbc": 772000000.0, "dividends_paid": 525000000.0, "buybacks": null, "interest_paid": 502000000.0, "taxes_paid": 129000000.0, "depreciation": 2020000000.0, "amortisation_intangibles": 427000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -153000000.0, "change_inventories": -518000000.0, "change_payables": 20000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 423000000.0 }, "sources": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "value_sources": { "cfo": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "cfi": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "cff": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "capex": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "d_and_a": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "sbc": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "dividends_paid": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "interest_paid": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "taxes_paid": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "depreciation": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "amortisation_intangibles": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "change_receivables": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "change_inventories": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "change_payables": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ], "proceeds_debt_issuance": [ "10-Q:0000050863-24-000124", "10-Q:0000050863-24-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "cfo": 4624000000.0, "cfi": -5318000000.0, "cff": 152000000.0, "capex": 6696000000.0, "d_and_a": 2513000000.0, "sbc": 796000000.0, "dividends_paid": 527000000.0, "buybacks": null, "interest_paid": -50000000.0, "taxes_paid": 972000000.0, "depreciation": 2094000000.0, "amortisation_intangibles": 419000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 559000000.0, "change_inventories": -339000000.0, "change_payables": 281000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "value_sources": { "cfo": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "cfi": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "cff": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "capex": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "d_and_a": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "sbc": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "dividends_paid": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "interest_paid": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "taxes_paid": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "depreciation": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "amortisation_intangibles": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "change_receivables": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "change_inventories": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "change_payables": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ], "proceeds_debt_issuance": [ "10-K:0000050863-25-000009", "10-Q:0000050863-24-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-31", "end": "2024-03-30", "values": { "cfo": -1223000000.0, "cfi": -2563000000.0, "cff": 3630000000.0, "capex": 5970000000.0, "d_and_a": 2551000000.0, "sbc": 1179000000.0, "dividends_paid": 529000000.0, "buybacks": null, "interest_paid": 540000000.0, "taxes_paid": 315000000.0, "depreciation": 2200000000.0, "amortisation_intangibles": 351000000.0, "goodwill_impairment": 222000000.0, "deferred_tax": null, "change_receivables": -80000000.0, "change_inventories": 366000000.0, "change_payables": -386000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2537000000.0 }, "sources": [ "10-Q:0000050863-25-000074" ], "value_sources": { "cfo": [ "10-Q:0000050863-25-000074" ], "cfi": [ "10-Q:0000050863-25-000074" ], "cff": [ "10-Q:0000050863-25-000074" ], "capex": [ "10-Q:0000050863-25-000074" ], "d_and_a": [ "10-Q:0000050863-25-000074" ], "sbc": [ "10-Q:0000050863-25-000074" ], "dividends_paid": [ "10-Q:0000050863-25-000074" ], "interest_paid": [ "10-Q:0000050863-25-000074" ], "taxes_paid": [ "10-Q:0000050863-25-000074" ], "depreciation": [ "10-Q:0000050863-25-000074" ], "amortisation_intangibles": [ "10-Q:0000050863-25-000074" ], "goodwill_impairment": [ "10-Q:0000050863-25-000074" ], "change_receivables": [ "10-Q:0000050863-25-000074" ], "change_inventories": [ "10-Q:0000050863-25-000074" ], "change_payables": [ "10-Q:0000050863-25-000074" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000074" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "cfo": 2292000000.0, "cfi": -9165000000.0, "cff": 11237000000.0, "capex": 5682000000.0, "d_and_a": 2569000000.0, "sbc": 780000000.0, "dividends_paid": 534000000.0, "buybacks": null, "interest_paid": -52000000.0, "taxes_paid": 1240000000.0, "depreciation": 2203000000.0, "amortisation_intangibles": 366000000.0, "goodwill_impairment": 222000000.0, "deferred_tax": null, "change_receivables": -192000000.0, "change_inventories": -250000000.0, "change_payables": 567000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 438000000.0 }, "sources": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "value_sources": { "cfo": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "cfi": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "cff": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "capex": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "d_and_a": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "sbc": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "dividends_paid": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "interest_paid": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "taxes_paid": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "depreciation": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "amortisation_intangibles": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "goodwill_impairment": [ "10-Q:0000050863-25-000109" ], "change_receivables": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "change_inventories": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "change_payables": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "cfo": 4054000000.0, "cfi": -2764000000.0, "cff": -3792000000.0, "capex": 6458000000.0, "d_and_a": 3612000000.0, "sbc": 800000000.0, "dividends_paid": 536000000.0, "buybacks": null, "interest_paid": 611000000.0, "taxes_paid": 325000000.0, "depreciation": 3248000000.0, "amortisation_intangibles": 364000000.0, "goodwill_impairment": 2556000000.0, "deferred_tax": null, "change_receivables": -10000000.0, "change_inventories": 853000000.0, "change_payables": 385000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "value_sources": { "cfo": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "cfi": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "cff": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "capex": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "d_and_a": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "sbc": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "dividends_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "interest_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "taxes_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "depreciation": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "amortisation_intangibles": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "goodwill_impairment": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_receivables": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_inventories": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_payables": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-28", "values": { "cfo": 3165000000.0, "cfi": -3764000000.0, "cff": 63000000.0, "capex": 5834000000.0, "d_and_a": 2647000000.0, "sbc": 651000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": -112000000.0, "taxes_paid": 322000000.0, "depreciation": 2300000000.0, "amortisation_intangibles": 347000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 357000000.0, "change_inventories": 136000000.0, "change_payables": 68000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "value_sources": { "cfo": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cfi": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cff": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "capex": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "d_and_a": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "sbc": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "dividends_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "interest_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "taxes_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "depreciation": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "amortisation_intangibles": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_receivables": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_inventories": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_payables": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "proceeds_debt_issuance": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-29", "values": { "cfo": 813000000.0, "cfi": 81000000.0, "cff": -196000000.0, "capex": 5183000000.0, "d_and_a": 2674000000.0, "sbc": 684000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 635000000.0, "taxes_paid": 221000000.0, "depreciation": 2425000000.0, "amortisation_intangibles": 249000000.0, "goodwill_impairment": 2800000000.0, "deferred_tax": null, "change_receivables": -414000000.0, "change_inventories": 83000000.0, "change_payables": -240000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-26-000079" ], "value_sources": { "cfo": [ "10-Q:0000050863-26-000079" ], "cfi": [ "10-Q:0000050863-26-000079" ], "cff": [ "10-Q:0000050863-26-000079" ], "capex": [ "10-Q:0000050863-26-000079" ], "d_and_a": [ "10-Q:0000050863-26-000079" ], "sbc": [ "10-Q:0000050863-26-000079" ], "dividends_paid": [ "10-Q:0000050863-25-000074" ], "interest_paid": [ "10-Q:0000050863-26-000079" ], "taxes_paid": [ "10-Q:0000050863-26-000079" ], "depreciation": [ "10-Q:0000050863-26-000079" ], "amortisation_intangibles": [ "10-Q:0000050863-26-000079" ], "goodwill_impairment": [ "10-Q:0000050863-25-000074" ], "change_receivables": [ "10-Q:0000050863-26-000079" ], "change_inventories": [ "10-Q:0000050863-26-000079" ], "change_payables": [ "10-Q:0000050863-26-000079" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000074" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "cfo": 2050000000.0, "cfi": -2086000000.0, "cff": 782000000.0, "capex": 3550000000.0, "d_and_a": 3013000000.0, "sbc": 664000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": -121000000.0, "taxes_paid": 1572000000.0, "depreciation": 2788000000.0, "amortisation_intangibles": 225000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -590000000.0, "change_inventories": -182000000.0, "change_payables": 354000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109", "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "value_sources": { "cfo": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "cfi": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "cff": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "capex": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "d_and_a": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "sbc": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "dividends_paid": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-25-000109" ], "interest_paid": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "taxes_paid": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "depreciation": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "amortisation_intangibles": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_receivables": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_inventories": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_payables": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000074", "10-Q:0000050863-26-000157" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "cfo": 2546000000.0, "cfi": -6250000000.0, "cff": 5152000000.0, "capex": 2425000000.0, "d_and_a": 2992000000.0, "sbc": 548000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 642000000.0, "taxes_paid": 146000000.0, "depreciation": 2758000000.0, "amortisation_intangibles": 234000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 842000000.0, "change_inventories": 108000000.0, "change_payables": -395000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "value_sources": { "cfo": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "cfi": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "cff": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "capex": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "d_and_a": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "sbc": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "dividends_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "interest_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "taxes_paid": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "depreciation": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "amortisation_intangibles": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_receivables": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_inventories": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "change_payables": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ], "proceeds_debt_issuance": [ "10-Q:0000050863-25-000109", "10-Q:0000050863-25-000179" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-27", "values": { "cfo": 4288000000.0, "cfi": -6566000000.0, "cff": 5849000000.0, "capex": 3488000000.0, "d_and_a": 3027000000.0, "sbc": 538000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": -50000000.0, "taxes_paid": 360000000.0, "depreciation": 2786000000.0, "amortisation_intangibles": 241000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 611000000.0, "change_inventories": 129000000.0, "change_payables": 578000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "value_sources": { "cfo": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cfi": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "cff": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "capex": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "d_and_a": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "sbc": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "dividends_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "interest_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "taxes_paid": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "depreciation": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "amortisation_intangibles": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_receivables": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_inventories": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "change_payables": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "proceeds_debt_issuance": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-28", "values": { "cfo": 1096000000.0, "cfi": 3093000000.0, "cff": -1206000000.0, "capex": 3636000000.0, "d_and_a": 3136000000.0, "sbc": 621000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 600000000.0, "taxes_paid": 261000000.0, "depreciation": 2902000000.0, "amortisation_intangibles": 234000000.0, "goodwill_impairment": 3900000000.0, "deferred_tax": null, "change_receivables": 217000000.0, "change_inventories": 808000000.0, "change_payables": -142000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000050863-26-000079" ], "value_sources": { "cfo": [ "10-Q:0000050863-26-000079" ], "cfi": [ "10-Q:0000050863-26-000079" ], "cff": [ "10-Q:0000050863-26-000079" ], "capex": [ "10-Q:0000050863-26-000079" ], "d_and_a": [ "10-Q:0000050863-26-000079" ], "sbc": [ "10-Q:0000050863-26-000079" ], "interest_paid": [ "10-Q:0000050863-26-000079" ], "taxes_paid": [ "10-Q:0000050863-26-000079" ], "depreciation": [ "10-Q:0000050863-26-000079" ], "amortisation_intangibles": [ "10-Q:0000050863-26-000079" ], "goodwill_impairment": [ "10-Q:0000050863-26-000079" ], "change_receivables": [ "10-Q:0000050863-26-000079" ], "change_inventories": [ "10-Q:0000050863-26-000079" ], "change_payables": [ "10-Q:0000050863-26-000079" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "cfo": 7006000000.0, "cfi": -3762000000.0, "cff": -7342000000.0, "capex": 2556000000.0, "d_and_a": 3224000000.0, "sbc": 686000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": -69000000.0, "taxes_paid": 643000000.0, "depreciation": 2989000000.0, "amortisation_intangibles": 235000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 4000000.0, "change_inventories": 66000000.0, "change_payables": 452000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "value_sources": { "cfo": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "cfi": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "cff": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "capex": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "d_and_a": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "sbc": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "interest_paid": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "taxes_paid": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "depreciation": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "amortisation_intangibles": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "goodwill_impairment": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_receivables": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_inventories": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ], "change_payables": [ "10-Q:0000050863-26-000079", "10-Q:0000050863-26-000157" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 29456000000.0, "cfi": -24283000000.0, "cff": -6211000000.0, "capex": 18733000000.0, "d_and_a": 11792000000.0, "sbc": 2036000000.0, "dividends_paid": 5644000000.0, "buybacks": 2415000000.0, "interest_paid": 545000000.0, "taxes_paid": 2263000000.0, "depreciation": 9953000000.0, "amortisation_intangibles": 1839000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2674000000.0, "change_inventories": 2339000000.0, "change_payables": 1190000000.0, "change_contract_liabilities": -1583000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4974000000.0 }, "sources": [ "10-K:0000050863-24-000010" ], "value_sources": { "cfo": [ "10-K:0000050863-24-000010" ], "cfi": [ "10-K:0000050863-24-000010" ], "cff": [ "10-K:0000050863-24-000010" ], "capex": [ "10-K:0000050863-24-000010" ], "d_and_a": [ "10-K:0000050863-24-000010" ], "sbc": [ "10-K:0000050863-24-000010" ], "dividends_paid": [ "10-K:0000050863-24-000010" ], "buybacks": [ "10-K:0000050863-24-000010" ], "interest_paid": [ "10-K:0000050863-24-000010" ], "taxes_paid": [ "10-K:0000050863-24-000010" ], "depreciation": [ "10-K:0000050863-24-000010" ], "amortisation_intangibles": [ "10-K:0000050863-24-000010" ], "change_receivables": [ "10-K:0000050863-24-000010" ], "change_inventories": [ "10-K:0000050863-24-000010" ], "change_payables": [ "10-K:0000050863-24-000010" ], "change_contract_liabilities": [ "10-K:0000050863-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000050863-24-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 15433000000.0, "cfi": -10231000000.0, "cff": 1115000000.0, "capex": 24844000000.0, "d_and_a": 13035000000.0, "sbc": 3128000000.0, "dividends_paid": 5997000000.0, "buybacks": 0.0, "interest_paid": 459000000.0, "taxes_paid": 4282000000.0, "depreciation": 11128000000.0, "amortisation_intangibles": 1907000000.0, "goodwill_impairment": null, "deferred_tax": -5148000000.0, "change_receivables": -5327000000.0, "change_inventories": 2436000000.0, "change_payables": -29000000.0, "change_contract_liabilities": -24000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6548000000.0 }, "sources": [ "10-K:0000050863-24-000010", "10-K:0000050863-25-000009" ], "value_sources": { "cfo": [ "10-K:0000050863-25-000009" ], "cfi": [ "10-K:0000050863-25-000009" ], "cff": [ "10-K:0000050863-25-000009" ], "capex": [ "10-K:0000050863-25-000009" ], "d_and_a": [ "10-K:0000050863-25-000009" ], "sbc": [ "10-K:0000050863-25-000009" ], "dividends_paid": [ "10-K:0000050863-25-000009" ], "buybacks": [ "10-K:0000050863-24-000010" ], "interest_paid": [ "10-K:0000050863-25-000009" ], "taxes_paid": [ "10-K:0000050863-25-000009" ], "depreciation": [ "10-K:0000050863-25-000009" ], "amortisation_intangibles": [ "10-K:0000050863-25-000009" ], "deferred_tax": [ "10-K:0000050863-25-000009" ], "change_receivables": [ "10-K:0000050863-25-000009" ], "change_inventories": [ "10-K:0000050863-25-000009" ], "change_payables": [ "10-K:0000050863-25-000009" ], "change_contract_liabilities": [ "10-K:0000050863-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000050863-25-000009" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 11471000000.0, "cfi": -24041000000.0, "cff": 8505000000.0, "capex": 25750000000.0, "d_and_a": 9602000000.0, "sbc": 3229000000.0, "dividends_paid": 3088000000.0, "buybacks": 0.0, "interest_paid": 613000000.0, "taxes_paid": 2621000000.0, "depreciation": 7847000000.0, "amortisation_intangibles": 1755000000.0, "goodwill_impairment": null, "deferred_tax": -2033000000.0, "change_receivables": -731000000.0, "change_inventories": -2097000000.0, "change_payables": -801000000.0, "change_contract_liabilities": 0.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 11391000000.0 }, "sources": [ "10-K:0000050863-24-000010", "10-K:0000050863-26-000011" ], "value_sources": { "cfo": [ "10-K:0000050863-26-000011" ], "cfi": [ "10-K:0000050863-26-000011" ], "cff": [ "10-K:0000050863-26-000011" ], "capex": [ "10-K:0000050863-26-000011" ], "d_and_a": [ "10-K:0000050863-26-000011" ], "sbc": [ "10-K:0000050863-26-000011" ], "dividends_paid": [ "10-K:0000050863-26-000011" ], "buybacks": [ "10-K:0000050863-24-000010" ], "interest_paid": [ "10-K:0000050863-26-000011" ], "taxes_paid": [ "10-K:0000050863-26-000011" ], "depreciation": [ "10-K:0000050863-26-000011" ], "amortisation_intangibles": [ "10-K:0000050863-26-000011" ], "deferred_tax": [ "10-K:0000050863-26-000011" ], "change_receivables": [ "10-K:0000050863-26-000011" ], "change_inventories": [ "10-K:0000050863-26-000011" ], "change_payables": [ "10-K:0000050863-26-000011" ], "change_contract_liabilities": [ "10-K:0000050863-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000050863-26-000011" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8288000000.0, "cfi": -18256000000.0, "cff": 11138000000.0, "capex": 23944000000.0, "d_and_a": 11379000000.0, "sbc": 3410000000.0, "dividends_paid": 1599000000.0, "buybacks": null, "interest_paid": 987000000.0, "taxes_paid": 2202000000.0, "depreciation": 9951000000.0, "amortisation_intangibles": 1428000000.0, "goodwill_impairment": 2984000000.0, "deferred_tax": 6132000000.0, "change_receivables": 75000000.0, "change_inventories": 1105000000.0, "change_payables": 634000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2975000000.0 }, "sources": [ "10-K:0000050863-26-000011" ], "value_sources": { "cfo": [ "10-K:0000050863-26-000011" ], "cfi": [ "10-K:0000050863-26-000011" ], "cff": [ "10-K:0000050863-26-000011" ], "capex": [ "10-K:0000050863-26-000011" ], "d_and_a": [ "10-K:0000050863-26-000011" ], "sbc": [ "10-K:0000050863-26-000011" ], "dividends_paid": [ "10-K:0000050863-26-000011" ], "interest_paid": [ "10-K:0000050863-26-000011" ], "taxes_paid": [ "10-K:0000050863-26-000011" ], "depreciation": [ "10-K:0000050863-26-000011" ], "amortisation_intangibles": [ "10-K:0000050863-26-000011" ], "goodwill_impairment": [ "10-K:0000050863-26-000011" ], "deferred_tax": [ "10-K:0000050863-26-000011" ], "change_receivables": [ "10-K:0000050863-26-000011" ], "change_inventories": [ "10-K:0000050863-26-000011" ], "change_payables": [ "10-K:0000050863-26-000011" ], "proceeds_debt_issuance": [ "10-K:0000050863-26-000011" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 9697000000.0, "cfi": -14821000000.0, "cff": 11587000000.0, "capex": 14646000000.0, "d_and_a": 11706000000.0, "sbc": 2434000000.0, "dividends_paid": 0.0, "buybacks": null, "interest_paid": 1106000000.0, "taxes_paid": 2299000000.0, "depreciation": 10757000000.0, "amortisation_intangibles": 949000000.0, "goodwill_impairment": 0.0, "deferred_tax": 328000000.0, "change_receivables": 449000000.0, "change_inventories": 138000000.0, "change_payables": 297000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000050863-26-000011" ], "value_sources": { "cfo": [ "10-K:0000050863-26-000011" ], "cfi": [ "10-K:0000050863-26-000011" ], "cff": [ "10-K:0000050863-26-000011" ], "capex": [ "10-K:0000050863-26-000011" ], "d_and_a": [ "10-K:0000050863-26-000011" ], "sbc": [ "10-K:0000050863-26-000011" ], "dividends_paid": [ "10-K:0000050863-26-000011" ], "interest_paid": [ "10-K:0000050863-26-000011" ], "taxes_paid": [ "10-K:0000050863-26-000011" ], "depreciation": [ "10-K:0000050863-26-000011" ], "amortisation_intangibles": [ "10-K:0000050863-26-000011" ], "goodwill_impairment": [ "10-K:0000050863-26-000011" ], "deferred_tax": [ "10-K:0000050863-26-000011" ], "change_receivables": [ "10-K:0000050863-26-000011" ], "change_inventories": [ "10-K:0000050863-26-000011" ], "change_payables": [ "10-K:0000050863-26-000011" ], "proceeds_debt_issuance": [ "10-K:0000050863-26-000011" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000050863-22-000007": { "kind": "filing", "form": "10-K", "accession": "0000050863-22-000007", "report_date": "2021-12-25", "filed": "2022-01-27", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000007/intc-20211225.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000007/" }, "10-K:0000050863-23-000006": { "kind": "filing", "form": "10-K", "accession": "0000050863-23-000006", "report_date": "2022-12-31", "filed": "2023-01-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000006/intc-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000006/" }, "10-K:0000050863-24-000010": { "kind": "filing", "form": "10-K", "accession": "0000050863-24-000010", "report_date": "2023-12-30", "filed": "2024-01-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000010/intc-20231230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000010/" }, "10-K:0000050863-25-000009": { "kind": "filing", "form": "10-K", "accession": "0000050863-25-000009", "report_date": "2024-12-28", "filed": "2025-01-31", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000009/intc-20241228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000009/" }, "10-K:0000050863-26-000011": { "kind": "filing", "form": "10-K", "accession": "0000050863-26-000011", "report_date": "2025-12-27", "filed": "2026-01-23", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000011/intc-20251227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000011/" }, "10-Q:0000050863-21-000018": { "kind": "filing", "form": "10-Q", "accession": "0000050863-21-000018", "report_date": "2021-03-27", "filed": "2021-04-23", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000018/intc-20210327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000018/" }, "10-Q:0000050863-21-000030": { "kind": "filing", "form": "10-Q", "accession": "0000050863-21-000030", "report_date": "2021-06-26", "filed": "2021-07-23", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000030/intc-20210626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000030/" }, "10-Q:0000050863-21-000038": { "kind": "filing", "form": "10-Q", "accession": "0000050863-21-000038", "report_date": "2021-09-25", "filed": "2021-10-22", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000038/intc-20210925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086321000038/" }, "10-Q:0000050863-22-000020": { "kind": "filing", "form": "10-Q", "accession": "0000050863-22-000020", "report_date": "2022-04-02", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000020/intc-20220402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000020/" }, "10-Q:0000050863-22-000030": { "kind": "filing", "form": "10-Q", "accession": "0000050863-22-000030", "report_date": "2022-07-02", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000030/intc-20220702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000030/" }, "10-Q:0000050863-22-000038": { "kind": "filing", "form": "10-Q", "accession": "0000050863-22-000038", "report_date": "2022-10-01", "filed": "2022-10-28", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000038/intc-20221001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086322000038/" }, "10-Q:0000050863-23-000028": { "kind": "filing", "form": "10-Q", "accession": "0000050863-23-000028", "report_date": "2023-04-01", "filed": "2023-04-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000028/intc-20230401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000028/" }, "10-Q:0000050863-23-000069": { "kind": "filing", "form": "10-Q", "accession": "0000050863-23-000069", "report_date": "2023-07-01", "filed": "2023-07-28", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000069/intc-20230701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000069/" }, "10-Q:0000050863-23-000103": { "kind": "filing", "form": "10-Q", "accession": "0000050863-23-000103", "report_date": "2023-09-30", "filed": "2023-10-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000103/intc-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086323000103/" }, "10-Q:0000050863-24-000076": { "kind": "filing", "form": "10-Q", "accession": "0000050863-24-000076", "report_date": "2024-03-30", "filed": "2024-04-26", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000076/intc-20240330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000076/" }, "10-Q:0000050863-24-000124": { "kind": "filing", "form": "10-Q", "accession": "0000050863-24-000124", "report_date": "2024-06-29", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000124/intc-20240629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000124/" }, "10-Q:0000050863-24-000149": { "kind": "filing", "form": "10-Q", "accession": "0000050863-24-000149", "report_date": "2024-09-28", "filed": "2024-11-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000149/intc-20240928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086324000149/" }, "10-Q:0000050863-25-000074": { "kind": "filing", "form": "10-Q", "accession": "0000050863-25-000074", "report_date": "2025-03-29", "filed": "2025-04-25", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000074/intc-20250329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000074/" }, "10-Q:0000050863-25-000109": { "kind": "filing", "form": "10-Q", "accession": "0000050863-25-000109", "report_date": "2025-06-28", "filed": "2025-07-24", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000109/intc-20250628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000109/" }, "10-Q:0000050863-25-000179": { "kind": "filing", "form": "10-Q", "accession": "0000050863-25-000179", "report_date": "2025-09-27", "filed": "2025-11-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000179/intc-20250927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000179/" }, "10-Q:0000050863-26-000079": { "kind": "filing", "form": "10-Q", "accession": "0000050863-26-000079", "report_date": "2026-03-28", "filed": "2026-04-24", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000079/intc-20260328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000079/" }, "10-Q:0000050863-26-000157": { "kind": "filing", "form": "10-Q", "accession": "0000050863-26-000157", "report_date": "2026-06-27", "filed": "2026-07-24", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000157/intc-20260627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086326000157/" }, "8-K:0000050863-25-000060": { "kind": "filing", "form": "8-K", "accession": "0000050863-25-000060", "report_date": "2025-03-27", "filed": "2025-03-28", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000060/intc-20250327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000060/" }, "8-K:0000050863-25-000153": { "kind": "filing", "form": "8-K", "accession": "0000050863-25-000153", "report_date": "2025-09-12", "filed": "2025-09-15", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000153/intc-20250912.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000005086325000153/" }, "8-K:0001193125-22-291100": { "kind": "filing", "form": "8-K", "accession": "0001193125-22-291100", "report_date": "2022-11-22", "filed": "2022-11-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/50863/000119312522291100/d412415d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/50863/000119312522291100/" } }, "restatements": [ { "period": "FY2021 Q1", "item": "cff", "start": "2020-12-27", "end": "2021-03-27", "first": { "value": -3674000000.0, "source": "10-Q:0000050863-21-000018", "filed": "2021-04-23" }, "latest": { "value": -4020000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" }, "used": { "value": -4020000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" } }, { "period": "FY2021 Q1", "item": "cfi", "start": "2020-12-27", "end": "2021-03-27", "first": { "value": -2547000000.0, "source": "10-Q:0000050863-21-000018", "filed": "2021-04-23" }, "latest": { "value": -2001000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" }, "used": { "value": -2001000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" } }, { "period": "FY2021 Q1", "item": "cfo", "start": "2020-12-27", "end": "2021-03-27", "first": { "value": 5548000000.0, "source": "10-Q:0000050863-21-000018", "filed": "2021-04-23" }, "latest": { "value": 5348000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" }, "used": { "value": 5348000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" } }, { "period": "FY2021 Q2", "item": "cff", "start": "2020-12-27", "end": "2021-06-26", "first": { "value": -5962000000.0, "source": "10-Q:0000050863-21-000030", "filed": "2021-07-23" }, "latest": { "value": -6354000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" }, "used": { "value": -6354000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" } }, { "period": "FY2021 Q2", "item": "cfi", "start": "2020-12-27", "end": "2021-06-26", "first": { "value": -9451000000.0, "source": "10-Q:0000050863-21-000030", "filed": "2021-07-23" }, "latest": { "value": -8914000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" }, "used": { "value": -8914000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" } }, { "period": "FY2021 Q2", "item": "cfo", "start": "2020-12-27", "end": "2021-06-26", "first": { "value": 14294000000.0, "source": "10-Q:0000050863-21-000030", "filed": "2021-07-23" }, "latest": { "value": 14149000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" }, "used": { "value": 14149000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" } }, { "period": "FY2021 Q3", "item": "cff", "start": "2020-12-27", "end": "2021-09-25", "first": { "value": -2056000000.0, "source": "10-Q:0000050863-21-000038", "filed": "2021-10-22" }, "latest": { "value": -2505000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" }, "used": { "value": -2505000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" } }, { "period": "FY2021 Q3", "item": "cfi", "start": "2020-12-27", "end": "2021-09-25", "first": { "value": -20133000000.0, "source": "10-Q:0000050863-21-000038", "filed": "2021-10-22" }, "latest": { "value": -19543000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" }, "used": { "value": -19543000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" } }, { "period": "FY2021 Q3", "item": "cfo", "start": "2020-12-27", "end": "2021-09-25", "first": { "value": 24194000000.0, "source": "10-Q:0000050863-21-000038", "filed": "2021-10-22" }, "latest": { "value": 24053000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" }, "used": { "value": 24053000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" } }, { "period": "FY2021 Q4", "item": "accrued_taxes_current", "start": null, "end": "2021-12-25", "first": { "value": 1100000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": 1076000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" }, "used": { "value": 1076000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "cff", "start": "2020-12-27", "end": "2021-12-25", "first": { "value": -5862000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": -6211000000.0, "source": "10-K:0000050863-24-000010", "filed": "2024-01-26" }, "used": { "value": -6045000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "cfi", "start": "2020-12-27", "end": "2021-12-25", "first": { "value": -25167000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": -24283000000.0, "source": "10-K:0000050863-24-000010", "filed": "2024-01-26" }, "used": { "value": -24449000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2021", "item": "cfo", "start": "2020-12-27", "end": "2021-12-25", "first": { "value": 29991000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": 29456000000.0, "source": "10-K:0000050863-24-000010", "filed": "2024-01-26" }, "used": { "value": 29456000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2021 Q4", "item": "current_assets", "start": null, "end": "2021-12-25", "first": { "value": 57718000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": 58558000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" }, "used": { "value": 58558000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2021 Q4", "item": "short_term_investments", "start": null, "end": "2021-12-25", "first": { "value": 2103000000.0, "source": "10-K:0000050863-22-000007", "filed": "2022-01-27" }, "latest": { "value": 24426000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" }, "used": { "value": 24426000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" } }, { "period": "FY2022 Q1", "item": "cff", "start": "2021-12-26", "end": "2022-04-02", "first": { "value": -1863000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" }, "latest": { "value": -1864000000.0, "source": "10-Q:0000050863-23-000028", "filed": "2023-04-28" }, "used": { "value": -1864000000.0, "source": "10-Q:0000050863-23-000028", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "cfi", "start": "2021-12-26", "end": "2022-04-02", "first": { "value": -2640000000.0, "source": "10-Q:0000050863-22-000020", "filed": "2022-04-29" }, "latest": { "value": -2639000000.0, "source": "10-Q:0000050863-23-000028", "filed": "2023-04-28" }, "used": { "value": -2639000000.0, "source": "10-Q:0000050863-23-000028", "filed": "2023-04-28" } }, { "period": "FY2022 Q2", "item": "cff", "start": "2021-12-26", "end": "2022-07-02", "first": { "value": -4665000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" }, "latest": { "value": -4718000000.0, "source": "10-Q:0000050863-23-000069", "filed": "2023-07-28" }, "used": { "value": -4718000000.0, "source": "10-Q:0000050863-23-000069", "filed": "2023-07-28" } }, { "period": "FY2022 Q2", "item": "cfi", "start": "2021-12-26", "end": "2022-07-02", "first": { "value": -2472000000.0, "source": "10-Q:0000050863-22-000030", "filed": "2022-07-29" }, "latest": { "value": -2419000000.0, "source": "10-Q:0000050863-23-000069", "filed": "2023-07-28" }, "used": { "value": -2419000000.0, "source": "10-Q:0000050863-23-000069", "filed": "2023-07-28" } }, { "period": "FY2022 Q3", "item": "cff", "start": "2021-12-26", "end": "2022-10-01", "first": { "value": -982000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" }, "latest": { "value": -1038000000.0, "source": "10-Q:0000050863-23-000103", "filed": "2023-10-27" }, "used": { "value": -1038000000.0, "source": "10-Q:0000050863-23-000103", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "cfi", "start": "2021-12-26", "end": "2022-10-01", "first": { "value": -7046000000.0, "source": "10-Q:0000050863-22-000038", "filed": "2022-10-28" }, "latest": { "value": -6990000000.0, "source": "10-Q:0000050863-23-000103", "filed": "2023-10-27" }, "used": { "value": -6990000000.0, "source": "10-Q:0000050863-23-000103", "filed": "2023-10-27" } }, { "period": "FY2022", "item": "cff", "start": "2021-12-26", "end": "2022-12-31", "first": { "value": 1361000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" }, "latest": { "value": 1115000000.0, "source": "10-K:0000050863-25-000009", "filed": "2025-01-31" }, "used": { "value": 1115000000.0, "source": "10-K:0000050863-24-000010", "filed": "2024-01-26" } }, { "period": "FY2022", "item": "cfi", "start": "2021-12-26", "end": "2022-12-31", "first": { "value": -10477000000.0, "source": "10-K:0000050863-23-000006", "filed": "2023-01-27" }, "latest": { "value": -10231000000.0, "source": "10-K:0000050863-25-000009", "filed": "2025-01-31" }, "used": { "value": -10231000000.0, "source": "10-K:0000050863-24-000010", "filed": "2024-01-26" } }, { "period": "FY2023 Q1", "item": "interest_paid", "start": "2023-01-01", "end": "2023-04-01", "first": { "value": 313000000.0, "source": "10-Q:0000050863-23-000028", "filed": "2023-04-28" }, "latest": { "value": 239000000.0, "source": "10-Q:0000050863-24-000076", "filed": "2024-04-26" }, "used": { "value": 239000000.0, "source": "10-Q:0000050863-24-000076", "filed": "2024-04-26" } }, { "period": "FY2023 Q2", "item": "interest_paid", "start": "2023-01-01", "end": "2023-07-01", "first": { "value": 393000000.0, "source": "10-Q:0000050863-23-000069", "filed": "2023-07-28" }, "latest": { "value": 161000000.0, "source": "10-Q:0000050863-24-000124", "filed": "2024-08-02" }, "used": { "value": 161000000.0, "source": "10-Q:0000050863-24-000124", "filed": "2024-08-02" } }, { "period": "FY2023 Q3", "item": "interest_paid", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 968000000.0, "source": "10-Q:0000050863-23-000103", "filed": "2023-10-27" }, "latest": { "value": 663000000.0, "source": "10-Q:0000050863-24-000149", "filed": "2024-11-01" }, "used": { "value": 663000000.0, "source": "10-Q:0000050863-24-000149", "filed": "2024-11-01" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2023-12-31", "end": "2024-06-29", "first": { "value": 184000000.0, "source": "10-Q:0000050863-24-000124", "filed": "2024-08-02" }, "latest": { "value": 181000000.0, "source": "10-Q:0000050863-25-000109", "filed": "2025-07-24" }, "used": { "value": 181000000.0, "source": "10-Q:0000050863-25-000109", "filed": "2025-07-24" } }, { "period": "FY2024 Q3", "item": "goodwill_impairment", "start": "2023-12-31", "end": "2024-09-28", "first": { "value": 3000000000.0, "source": "10-Q:0000050863-24-000149", "filed": "2024-11-01" }, "latest": { "value": 3000000000.0, "source": "10-Q:0000050863-25-000179", "filed": "2025-11-06" }, "used": { "value": 3000000000.0, "source": "10-Q:0000050863-25-000179", "filed": "2025-11-06" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2024 Q4", "item": "goodwill_impairment", "value": -16000000.0, "sources": [ "10-K:0000050863-26-000011", "10-Q:0000050863-25-000179" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_disposals:2025-12-27:10-K:0000050863-26-000011", "type": "cash_disposals", "date": "2025-12-27", "fiscal_period": "FY2025", "text": "Received US$6.2 billion from sales of businesses in fiscal 2025.", "counterparty": null, "amount": { "value": 6157000000.0, "unit": "USD" }, "sources": [ "10-K:0000050863-26-000011" ] }, { "id": "acquisition_or_disposal:2025-09-15:8-K:0000050863-25-000153", "type": "acquisition_or_disposal", "date": "2025-09-15", "fiscal_period": "FY2025 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000050863-25-000153" ] }, { "id": "acquisition_or_disposal:2025-03-28:8-K:0000050863-25-000060", "type": "acquisition_or_disposal", "date": "2025-03-28", "fiscal_period": "FY2025 Q1", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000050863-25-000060" ] }, { "id": "cash_disposals:2022-12-31:10-K:0000050863-25-000009", "type": "cash_disposals", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Received US$6.6 billion from sales of businesses in fiscal 2022.", "counterparty": null, "amount": { "value": 6579000000.0, "unit": "USD" }, "sources": [ "10-K:0000050863-25-000009" ] }, { "id": "acquisition_or_disposal:2022-11-22:8-K:0001193125-22-291100", "type": "acquisition_or_disposal", "date": "2022-11-22", "fiscal_period": "FY2022 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-22-291100" ] } ] }