{ "schema": "annalist.dataset/0.1", "company": { "id": "johnson-and-johnson", "name": "Johnson & Johnson", "country": "US", "template": "corporate", "cik": "0000200406", "tickers": [ "JNJ" ], "entity_name": "Johnson & Johnson", "fiscal_year_end": "0103", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-28", "release_date": "2026-07-23" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2019-12-30", "end": "2020-03-29", "values": { "revenue": 20691000000.0, "cost_of_revenue": 7062000000.0, "gross_profit": 13629000000.0, "rnd": 2580000000.0, "sga": 5203000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 6509000000.0, "income_tax": 713000000.0, "net_income_incl_nci": null, "net_income": 5796000000.0, "net_income_common": null, "eps_basic": 2.2, "eps_diluted": 2.17, "shares_basic": 2633700000.0, "shares_diluted": 2671000000.0, "dps_declared": 0.95, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-21-000036" ], "value_sources": { "revenue": [ "10-Q:0000200406-21-000036" ], "cost_of_revenue": [ "10-Q:0000200406-21-000036" ], "gross_profit": [ "10-Q:0000200406-21-000036" ], "rnd": [ "10-Q:0000200406-21-000036" ], "sga": [ "10-Q:0000200406-21-000036" ], "pretax_income": [ "10-Q:0000200406-21-000036" ], "income_tax": [ "10-Q:0000200406-21-000036" ], "net_income": [ "10-Q:0000200406-21-000036" ], "eps_basic": [ "10-Q:0000200406-21-000036" ], "eps_diluted": [ "10-Q:0000200406-21-000036" ], "shares_basic": [ "10-Q:0000200406-21-000036" ], "shares_diluted": [ "10-Q:0000200406-21-000036" ], "dps_declared": [ "10-Q:0000200406-21-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "revenue": 18336000000.0, "cost_of_revenue": 6579000000.0, "gross_profit": 11757000000.0, "rnd": 2707000000.0, "sga": 4993000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 3940000000.0, "income_tax": 314000000.0, "net_income_incl_nci": null, "net_income": 3626000000.0, "net_income_common": null, "eps_basic": 1.38, "eps_diluted": 1.36, "shares_basic": 2632900000.0, "shares_diluted": 2665500000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-21-000057" ], "value_sources": { "revenue": [ "10-Q:0000200406-21-000057" ], "cost_of_revenue": [ "10-Q:0000200406-21-000057" ], "gross_profit": [ "10-Q:0000200406-21-000057" ], "rnd": [ "10-Q:0000200406-21-000057" ], "sga": [ "10-Q:0000200406-21-000057" ], "pretax_income": [ "10-Q:0000200406-21-000057" ], "income_tax": [ "10-Q:0000200406-21-000057" ], "net_income": [ "10-Q:0000200406-21-000057" ], "eps_basic": [ "10-Q:0000200406-21-000057" ], "eps_diluted": [ "10-Q:0000200406-21-000057" ], "shares_basic": [ "10-Q:0000200406-21-000057" ], "shares_diluted": [ "10-Q:0000200406-21-000057" ], "dps_declared": [ "10-Q:0000200406-21-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "revenue": 21082000000.0, "cost_of_revenue": 6972000000.0, "gross_profit": 14110000000.0, "rnd": 2840000000.0, "sga": 5431000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 4401000000.0, "income_tax": 847000000.0, "net_income_incl_nci": null, "net_income": 3554000000.0, "net_income_common": null, "eps_basic": 1.35, "eps_diluted": 1.33, "shares_basic": 2632500000.0, "shares_diluted": 2669300000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-21-000070" ], "value_sources": { "revenue": [ "10-Q:0000200406-21-000070" ], "cost_of_revenue": [ "10-Q:0000200406-21-000070" ], "gross_profit": [ "10-Q:0000200406-21-000070" ], "rnd": [ "10-Q:0000200406-21-000070" ], "sga": [ "10-Q:0000200406-21-000070" ], "pretax_income": [ "10-Q:0000200406-21-000070" ], "income_tax": [ "10-Q:0000200406-21-000070" ], "net_income": [ "10-Q:0000200406-21-000070" ], "eps_basic": [ "10-Q:0000200406-21-000070" ], "eps_diluted": [ "10-Q:0000200406-21-000070" ], "shares_basic": [ "10-Q:0000200406-21-000070" ], "shares_diluted": [ "10-Q:0000200406-21-000070" ], "dps_declared": [ "10-Q:0000200406-21-000070" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2021-01-03", "values": { "revenue": 22475000000.0, "cost_of_revenue": 7814000000.0, "gross_profit": 14661000000.0, "rnd": 4032000000.0, "sga": 6457000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1647000000.0, "income_tax": -91000000.0, "net_income_incl_nci": null, "net_income": 1738000000.0, "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:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "value_sources": { "revenue": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "cost_of_revenue": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "gross_profit": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "rnd": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "sga": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "pretax_income": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "income_tax": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "net_income": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-04", "end": "2021-04-04", "values": { "revenue": 22321000000.0, "cost_of_revenue": 7063000000.0, "gross_profit": 15258000000.0, "rnd": 3178000000.0, "sga": 5432000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 7429000000.0, "income_tax": 1232000000.0, "net_income_incl_nci": null, "net_income": 6197000000.0, "net_income_common": null, "eps_basic": 2.35, "eps_diluted": 2.32, "shares_basic": 2631600000.0, "shares_diluted": 2672700000.0, "dps_declared": 1.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-22-000048" ], "value_sources": { "revenue": [ "10-Q:0000200406-22-000048" ], "cost_of_revenue": [ "10-Q:0000200406-22-000048" ], "gross_profit": [ "10-Q:0000200406-22-000048" ], "rnd": [ "10-Q:0000200406-22-000048" ], "sga": [ "10-Q:0000200406-22-000048" ], "pretax_income": [ "10-Q:0000200406-22-000048" ], "income_tax": [ "10-Q:0000200406-22-000048" ], "net_income": [ "10-Q:0000200406-22-000048" ], "eps_basic": [ "10-Q:0000200406-22-000048" ], "eps_diluted": [ "10-Q:0000200406-22-000048" ], "shares_basic": [ "10-Q:0000200406-22-000048" ], "shares_diluted": [ "10-Q:0000200406-22-000048" ], "dps_declared": [ "10-Q:0000200406-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-05", "end": "2021-07-04", "values": { "revenue": 23312000000.0, "cost_of_revenue": 7587000000.0, "gross_profit": 15725000000.0, "rnd": 3394000000.0, "sga": 6073000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 6662000000.0, "income_tax": 384000000.0, "net_income_incl_nci": null, "net_income": 6278000000.0, "net_income_common": null, "eps_basic": 2.38, "eps_diluted": 2.35, "shares_basic": 2632500000.0, "shares_diluted": 2671600000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-22-000071" ], "value_sources": { "revenue": [ "10-Q:0000200406-22-000071" ], "cost_of_revenue": [ "10-Q:0000200406-22-000071" ], "gross_profit": [ "10-Q:0000200406-22-000071" ], "rnd": [ "10-Q:0000200406-22-000071" ], "sga": [ "10-Q:0000200406-22-000071" ], "pretax_income": [ "10-Q:0000200406-22-000071" ], "income_tax": [ "10-Q:0000200406-22-000071" ], "net_income": [ "10-Q:0000200406-22-000071" ], "eps_basic": [ "10-Q:0000200406-22-000071" ], "eps_diluted": [ "10-Q:0000200406-22-000071" ], "shares_basic": [ "10-Q:0000200406-22-000071" ], "shares_diluted": [ "10-Q:0000200406-22-000071" ], "dps_declared": [ "10-Q:0000200406-22-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-05", "end": "2021-10-03", "values": { "revenue": 23338000000.0, "cost_of_revenue": 7250000000.0, "gross_profit": 16088000000.0, "rnd": 3422000000.0, "sga": 6000000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 3849000000.0, "income_tax": 182000000.0, "net_income_incl_nci": null, "net_income": 3667000000.0, "net_income_common": null, "eps_basic": 1.39, "eps_diluted": 1.37, "shares_basic": 2632600000.0, "shares_diluted": 2674900000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-22-000086" ], "value_sources": { "revenue": [ "10-Q:0000200406-22-000086" ], "cost_of_revenue": [ "10-Q:0000200406-22-000086" ], "gross_profit": [ "10-Q:0000200406-22-000086" ], "rnd": [ "10-Q:0000200406-22-000086" ], "sga": [ "10-Q:0000200406-22-000086" ], "pretax_income": [ "10-Q:0000200406-22-000086" ], "income_tax": [ "10-Q:0000200406-22-000086" ], "net_income": [ "10-Q:0000200406-22-000086" ], "eps_basic": [ "10-Q:0000200406-22-000086" ], "eps_diluted": [ "10-Q:0000200406-22-000086" ], "shares_basic": [ "10-Q:0000200406-22-000086" ], "shares_diluted": [ "10-Q:0000200406-22-000086" ], "dps_declared": [ "10-Q:0000200406-22-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-04", "end": "2022-01-02", "values": { "revenue": 24804000000.0, "cost_of_revenue": 7955000000.0, "gross_profit": 16849000000.0, "rnd": 4720000000.0, "sga": 7154000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 4836000000.0, "income_tax": 100000000.0, "net_income_incl_nci": null, "net_income": 4736000000.0, "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:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "value_sources": { "revenue": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "cost_of_revenue": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "gross_profit": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "rnd": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "sga": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "pretax_income": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "income_tax": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "net_income": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-03", "end": "2022-04-03", "values": { "revenue": 23426000000.0, "cost_of_revenue": 7598000000.0, "gross_profit": 15828000000.0, "rnd": 3462000000.0, "sga": 5938000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 5862000000.0, "income_tax": 713000000.0, "net_income_incl_nci": null, "net_income": 5149000000.0, "net_income_common": null, "eps_basic": 1.96, "eps_diluted": 1.93, "shares_basic": 2629200000.0, "shares_diluted": 2666500000.0, "dps_declared": 1.06, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-23-000056" ], "value_sources": { "revenue": [ "10-Q:0000200406-23-000056" ], "cost_of_revenue": [ "10-Q:0000200406-23-000056" ], "gross_profit": [ "10-Q:0000200406-23-000056" ], "rnd": [ "10-Q:0000200406-23-000056" ], "sga": [ "10-Q:0000200406-23-000056" ], "pretax_income": [ "10-Q:0000200406-23-000056" ], "income_tax": [ "10-Q:0000200406-23-000056" ], "net_income": [ "10-Q:0000200406-23-000056" ], "eps_basic": [ "10-Q:0000200406-23-000056" ], "eps_diluted": [ "10-Q:0000200406-23-000056" ], "shares_basic": [ "10-Q:0000200406-23-000056" ], "shares_diluted": [ "10-Q:0000200406-23-000056" ], "dps_declared": [ "10-Q:0000200406-23-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-04", "end": "2022-07-03", "values": { "revenue": 24020000000.0, "cost_of_revenue": 7919000000.0, "gross_profit": 16101000000.0, "rnd": 3703000000.0, "sga": 6226000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 5840000000.0, "income_tax": 1026000000.0, "net_income_incl_nci": null, "net_income": 4814000000.0, "net_income_common": null, "eps_basic": 1.83, "eps_diluted": 1.8, "shares_basic": 2629600000.0, "shares_diluted": 2667900000.0, "dps_declared": 1.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-23-000082" ], "value_sources": { "revenue": [ "10-Q:0000200406-23-000082" ], "cost_of_revenue": [ "10-Q:0000200406-23-000082" ], "gross_profit": [ "10-Q:0000200406-23-000082" ], "rnd": [ "10-Q:0000200406-23-000082" ], "sga": [ "10-Q:0000200406-23-000082" ], "pretax_income": [ "10-Q:0000200406-23-000082" ], "income_tax": [ "10-Q:0000200406-23-000082" ], "net_income": [ "10-Q:0000200406-23-000082" ], "eps_basic": [ "10-Q:0000200406-23-000082" ], "eps_diluted": [ "10-Q:0000200406-23-000082" ], "shares_basic": [ "10-Q:0000200406-23-000082" ], "shares_diluted": [ "10-Q:0000200406-23-000082" ], "dps_declared": [ "10-Q:0000200406-23-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-04", "end": "2022-10-02", "values": { "revenue": 23791000000.0, "cost_of_revenue": 7807000000.0, "gross_profit": 15984000000.0, "rnd": 3597000000.0, "sga": 6089000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 5822000000.0, "income_tax": 1364000000.0, "net_income_incl_nci": null, "net_income": 4458000000.0, "net_income_common": null, "eps_basic": 1.7, "eps_diluted": 1.68, "shares_basic": 2627900000.0, "shares_diluted": 2661300000.0, "dps_declared": 1.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-22-000086" ], "value_sources": { "revenue": [ "10-Q:0000200406-22-000086" ], "cost_of_revenue": [ "10-Q:0000200406-22-000086" ], "gross_profit": [ "10-Q:0000200406-22-000086" ], "rnd": [ "10-Q:0000200406-22-000086" ], "sga": [ "10-Q:0000200406-22-000086" ], "pretax_income": [ "10-Q:0000200406-22-000086" ], "income_tax": [ "10-Q:0000200406-22-000086" ], "net_income": [ "10-Q:0000200406-22-000086" ], "eps_basic": [ "10-Q:0000200406-22-000086" ], "eps_diluted": [ "10-Q:0000200406-22-000086" ], "shares_basic": [ "10-Q:0000200406-22-000086" ], "shares_diluted": [ "10-Q:0000200406-22-000086" ], "dps_declared": [ "10-Q:0000200406-22-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-03", "end": "2023-01-01", "values": { "revenue": 19939000000.0, "cost_of_revenue": 6084000000.0, "gross_profit": 13855000000.0, "rnd": 3710000000.0, "sga": 5339000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 3840000000.0, "income_tax": 613000000.0, "net_income_incl_nci": null, "net_income": 3520000000.0, "net_income_common": null, "eps_basic": 1.35, "eps_diluted": 1.33, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "value_sources": { "revenue": [ "10-K:0000200406-24-000013" ], "cost_of_revenue": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "gross_profit": [ "10-K:0000200406-24-000013" ], "rnd": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "sga": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "pretax_income": [ "10-K:0000200406-24-000013" ], "income_tax": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "net_income": [ "10-K:0000200406-24-000013" ], "eps_basic": [ "10-K:0000200406-24-000013" ], "eps_diluted": [ "10-K:0000200406-24-000013" ] }, "comparison": { "pretax_income": { "value": 4201000000.0, "earlier": 4836000000.0, "sources": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "basis": "FY2022" }, "revenue": { "value": 23706000000.0, "earlier": 24804000000.0, "sources": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "income_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-02", "end": "2023-04-02", "values": { "revenue": 20894000000.0, "cost_of_revenue": 6687000000.0, "gross_profit": 14207000000.0, "rnd": 3455000000.0, "sga": 4906000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -1287000000.0, "income_tax": -796000000.0, "net_income_incl_nci": null, "net_income": -68000000.0, "net_income_common": null, "eps_basic": -0.03, "eps_diluted": -0.03, "shares_basic": 2605500000.0, "shares_diluted": 2605500000.0, "dps_declared": 1.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-24-000049" ], "value_sources": { "revenue": [ "10-Q:0000200406-24-000049" ], "cost_of_revenue": [ "10-Q:0000200406-24-000049" ], "gross_profit": [ "10-Q:0000200406-24-000049" ], "rnd": [ "10-Q:0000200406-24-000049" ], "sga": [ "10-Q:0000200406-24-000049" ], "pretax_income": [ "10-Q:0000200406-24-000049" ], "income_tax": [ "10-Q:0000200406-24-000049" ], "net_income": [ "10-Q:0000200406-24-000049" ], "eps_basic": [ "10-Q:0000200406-24-000049" ], "eps_diluted": [ "10-Q:0000200406-24-000049" ], "shares_basic": [ "10-Q:0000200406-24-000049" ], "shares_diluted": [ "10-Q:0000200406-24-000049" ], "dps_declared": [ "10-Q:0000200406-24-000049" ] }, "comparison": { "pretax_income": { "value": -737000000.0, "earlier": 5862000000.0, "sources": [ "10-Q:0000200406-23-000056" ], "basis": "FY2023" }, "revenue": { "value": 24746000000.0, "earlier": 23426000000.0, "sources": [ "10-Q:0000200406-23-000056" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "revenue": 21519000000.0, "cost_of_revenue": 6462000000.0, "gross_profit": 15057000000.0, "rnd": 3703000000.0, "sga": 5396000000.0, "operating_income": null, "interest_expense": 217000000.0, "pretax_income": 6306000000.0, "income_tax": 930000000.0, "net_income_incl_nci": null, "net_income": 5144000000.0, "net_income_common": null, "eps_basic": 1.98, "eps_diluted": 1.96, "shares_basic": 2598400000.0, "shares_diluted": 2625700000.0, "dps_declared": 1.19, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-24-000075" ], "value_sources": { "revenue": [ "10-Q:0000200406-24-000075" ], "cost_of_revenue": [ "10-Q:0000200406-24-000075" ], "gross_profit": [ "10-Q:0000200406-24-000075" ], "rnd": [ "10-Q:0000200406-24-000075" ], "sga": [ "10-Q:0000200406-24-000075" ], "interest_expense": [ "10-Q:0000200406-24-000075" ], "pretax_income": [ "10-Q:0000200406-24-000075" ], "income_tax": [ "10-Q:0000200406-24-000075" ], "net_income": [ "10-Q:0000200406-24-000075" ], "eps_basic": [ "10-Q:0000200406-24-000075" ], "eps_diluted": [ "10-Q:0000200406-24-000075" ], "shares_basic": [ "10-Q:0000200406-24-000075" ], "shares_diluted": [ "10-Q:0000200406-24-000075" ], "dps_declared": [ "10-Q:0000200406-24-000075" ] }, "comparison": { "pretax_income": { "value": 6762000000.0, "earlier": 5840000000.0, "sources": [ "10-Q:0000200406-23-000082" ], "basis": "FY2023" }, "revenue": { "value": 25530000000.0, "earlier": 24020000000.0, "sources": [ "10-Q:0000200406-23-000082" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "revenue": 21351000000.0, "cost_of_revenue": 6606000000.0, "gross_profit": 14745000000.0, "rnd": 3447000000.0, "sga": 5400000000.0, "operating_income": null, "interest_expense": 192000000.0, "pretax_income": 5217000000.0, "income_tax": 908000000.0, "net_income_incl_nci": null, "net_income": 26028000000.0, "net_income_common": null, "eps_basic": 10.32, "eps_diluted": 10.21, "shares_basic": 2522900000.0, "shares_diluted": 2549700000.0, "dps_declared": 1.19, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-24-000096" ], "value_sources": { "revenue": [ "10-Q:0000200406-24-000096" ], "cost_of_revenue": [ "10-Q:0000200406-24-000096" ], "gross_profit": [ "10-Q:0000200406-24-000096" ], "rnd": [ "10-Q:0000200406-24-000096" ], "sga": [ "10-Q:0000200406-24-000096" ], "interest_expense": [ "10-Q:0000200406-24-000096" ], "pretax_income": [ "10-Q:0000200406-24-000096" ], "income_tax": [ "10-Q:0000200406-24-000096" ], "net_income": [ "10-Q:0000200406-24-000096" ], "eps_basic": [ "10-Q:0000200406-24-000096" ], "eps_diluted": [ "10-Q:0000200406-24-000096" ], "shares_basic": [ "10-Q:0000200406-24-000096" ], "shares_diluted": [ "10-Q:0000200406-24-000096" ], "dps_declared": [ "10-Q:0000200406-24-000096" ] }, "comparison": { "pretax_income": { "value": 4211000000.0, "earlier": 3817000000.0, "sources": [ "10-Q:0000200406-23-000082", "10-Q:0000200406-23-000102" ], "basis": "FY2023" }, "revenue": { "value": 13488000000.0, "earlier": 12605000000.0, "sources": [ "10-Q:0000200406-23-000082", "10-Q:0000200406-23-000102" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "revenue": 21395000000.0, "cost_of_revenue": 6798000000.0, "gross_profit": 14597000000.0, "rnd": 4480000000.0, "sga": 5810000000.0, "operating_income": null, "interest_expense": 151000000.0, "pretax_income": 4826000000.0, "income_tax": 694000000.0, "net_income_incl_nci": null, "net_income": 4049000000.0, "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:0000200406-24-000013", "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "value_sources": { "revenue": [ "10-K:0000200406-24-000013" ], "cost_of_revenue": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "gross_profit": [ "10-K:0000200406-24-000013" ], "rnd": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "sga": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "interest_expense": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "pretax_income": [ "10-K:0000200406-24-000013" ], "income_tax": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "net_income": [ "10-K:0000200406-24-000013" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "income_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 21383000000.0, "cost_of_revenue": 6511000000.0, "gross_profit": 14872000000.0, "rnd": 3542000000.0, "sga": 5257000000.0, "operating_income": null, "interest_expense": 155000000.0, "pretax_income": 3714000000.0, "income_tax": 459000000.0, "net_income_incl_nci": null, "net_income": 3255000000.0, "net_income_common": null, "eps_basic": 1.35, "eps_diluted": 1.34, "shares_basic": 2408200000.0, "shares_diluted": 2430100000.0, "dps_declared": 1.19, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-25-000119" ], "value_sources": { "revenue": [ "10-Q:0000200406-25-000119" ], "cost_of_revenue": [ "10-Q:0000200406-25-000119" ], "gross_profit": [ "10-Q:0000200406-25-000119" ], "rnd": [ "10-Q:0000200406-25-000119" ], "sga": [ "10-Q:0000200406-25-000119" ], "interest_expense": [ "10-Q:0000200406-25-000119" ], "pretax_income": [ "10-Q:0000200406-25-000119" ], "income_tax": [ "10-Q:0000200406-25-000119" ], "net_income": [ "10-Q:0000200406-25-000119" ], "eps_basic": [ "10-Q:0000200406-25-000119" ], "eps_diluted": [ "10-Q:0000200406-25-000119" ], "shares_basic": [ "10-Q:0000200406-25-000119" ], "shares_diluted": [ "10-Q:0000200406-25-000119" ], "dps_declared": [ "10-Q:0000200406-25-000119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 22447000000.0, "cost_of_revenue": 6869000000.0, "gross_profit": 15578000000.0, "rnd": 3440000000.0, "sga": 5681000000.0, "operating_income": null, "interest_expense": 270000000.0, "pretax_income": 5748000000.0, "income_tax": 1062000000.0, "net_income_incl_nci": null, "net_income": 4686000000.0, "net_income_common": null, "eps_basic": 1.95, "eps_diluted": 1.93, "shares_basic": 2406800000.0, "shares_diluted": 2422000000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-25-000178" ], "value_sources": { "revenue": [ "10-Q:0000200406-25-000178" ], "cost_of_revenue": [ "10-Q:0000200406-25-000178" ], "gross_profit": [ "10-Q:0000200406-25-000178" ], "rnd": [ "10-Q:0000200406-25-000178" ], "sga": [ "10-Q:0000200406-25-000178" ], "interest_expense": [ "10-Q:0000200406-25-000178" ], "pretax_income": [ "10-Q:0000200406-25-000178" ], "income_tax": [ "10-Q:0000200406-25-000178" ], "net_income": [ "10-Q:0000200406-25-000178" ], "eps_basic": [ "10-Q:0000200406-25-000178" ], "eps_diluted": [ "10-Q:0000200406-25-000178" ], "shares_basic": [ "10-Q:0000200406-25-000178" ], "shares_diluted": [ "10-Q:0000200406-25-000178" ], "dps_declared": [ "10-Q:0000200406-25-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "revenue": 22471000000.0, "cost_of_revenue": 6963000000.0, "gross_profit": 15508000000.0, "rnd": 4952000000.0, "sga": 5478000000.0, "operating_income": null, "interest_expense": 193000000.0, "pretax_income": 3338000000.0, "income_tax": 644000000.0, "net_income_incl_nci": null, "net_income": 2694000000.0, "net_income_common": null, "eps_basic": 1.12, "eps_diluted": 1.11, "shares_basic": 2407200000.0, "shares_diluted": 2427900000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-25-000209" ], "value_sources": { "revenue": [ "10-Q:0000200406-25-000209" ], "cost_of_revenue": [ "10-Q:0000200406-25-000209" ], "gross_profit": [ "10-Q:0000200406-25-000209" ], "rnd": [ "10-Q:0000200406-25-000209" ], "sga": [ "10-Q:0000200406-25-000209" ], "interest_expense": [ "10-Q:0000200406-25-000209" ], "pretax_income": [ "10-Q:0000200406-25-000209" ], "income_tax": [ "10-Q:0000200406-25-000209" ], "net_income": [ "10-Q:0000200406-25-000209" ], "eps_basic": [ "10-Q:0000200406-25-000209" ], "eps_diluted": [ "10-Q:0000200406-25-000209" ], "shares_basic": [ "10-Q:0000200406-25-000209" ], "shares_diluted": [ "10-Q:0000200406-25-000209" ], "dps_declared": [ "10-Q:0000200406-25-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-29", "values": { "revenue": 22520000000.0, "cost_of_revenue": 7128000000.0, "gross_profit": 15392000000.0, "rnd": 5298000000.0, "sga": 6453000000.0, "operating_income": null, "interest_expense": 137000000.0, "pretax_income": 3887000000.0, "income_tax": 456000000.0, "net_income_incl_nci": null, "net_income": 3431000000.0, "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:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "value_sources": { "revenue": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cost_of_revenue": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "gross_profit": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "rnd": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "sga": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "interest_expense": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "pretax_income": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "income_tax": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "net_income": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-30", "end": "2025-03-30", "values": { "revenue": 21893000000.0, "cost_of_revenue": 7357000000.0, "gross_profit": 14536000000.0, "rnd": 3225000000.0, "sga": 5112000000.0, "operating_income": null, "interest_expense": 204000000.0, "pretax_income": 13631000000.0, "income_tax": 2632000000.0, "net_income_incl_nci": null, "net_income": 10999000000.0, "net_income_common": null, "eps_basic": 4.57, "eps_diluted": 4.54, "shares_basic": 2407200000.0, "shares_diluted": 2423800000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-26-000087" ], "value_sources": { "revenue": [ "10-Q:0000200406-26-000087" ], "cost_of_revenue": [ "10-Q:0000200406-26-000087" ], "gross_profit": [ "10-Q:0000200406-26-000087" ], "rnd": [ "10-Q:0000200406-26-000087" ], "sga": [ "10-Q:0000200406-26-000087" ], "interest_expense": [ "10-Q:0000200406-26-000087" ], "pretax_income": [ "10-Q:0000200406-26-000087" ], "income_tax": [ "10-Q:0000200406-26-000087" ], "net_income": [ "10-Q:0000200406-26-000087" ], "eps_basic": [ "10-Q:0000200406-26-000087" ], "eps_diluted": [ "10-Q:0000200406-26-000087" ], "shares_basic": [ "10-Q:0000200406-26-000087" ], "shares_diluted": [ "10-Q:0000200406-26-000087" ], "dps_declared": [ "10-Q:0000200406-26-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "revenue": 23743000000.0, "cost_of_revenue": 7628000000.0, "gross_profit": 16115000000.0, "rnd": 3516000000.0, "sga": 5889000000.0, "operating_income": null, "interest_expense": 308000000.0, "pretax_income": 6491000000.0, "income_tax": 954000000.0, "net_income_incl_nci": null, "net_income": 5537000000.0, "net_income_common": null, "eps_basic": 2.3, "eps_diluted": 2.29, "shares_basic": 2406300000.0, "shares_diluted": 2419100000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-26-000153" ], "value_sources": { "revenue": [ "10-Q:0000200406-26-000153" ], "cost_of_revenue": [ "10-Q:0000200406-26-000153" ], "gross_profit": [ "10-Q:0000200406-26-000153" ], "rnd": [ "10-Q:0000200406-26-000153" ], "sga": [ "10-Q:0000200406-26-000153" ], "interest_expense": [ "10-Q:0000200406-26-000153" ], "pretax_income": [ "10-Q:0000200406-26-000153" ], "income_tax": [ "10-Q:0000200406-26-000153" ], "net_income": [ "10-Q:0000200406-26-000153" ], "eps_basic": [ "10-Q:0000200406-26-000153" ], "eps_diluted": [ "10-Q:0000200406-26-000153" ], "shares_basic": [ "10-Q:0000200406-26-000153" ], "shares_diluted": [ "10-Q:0000200406-26-000153" ], "dps_declared": [ "10-Q:0000200406-26-000153" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "revenue": 23993000000.0, "cost_of_revenue": 7303000000.0, "gross_profit": 16690000000.0, "rnd": 3672000000.0, "sga": 5922000000.0, "operating_income": null, "interest_expense": 245000000.0, "pretax_income": 7493000000.0, "income_tax": 2341000000.0, "net_income_incl_nci": null, "net_income": 5152000000.0, "net_income_common": null, "eps_basic": 2.14, "eps_diluted": 2.12, "shares_basic": 2408300000.0, "shares_diluted": 2428600000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-25-000209" ], "value_sources": { "revenue": [ "10-Q:0000200406-25-000209" ], "cost_of_revenue": [ "10-Q:0000200406-25-000209" ], "gross_profit": [ "10-Q:0000200406-25-000209" ], "rnd": [ "10-Q:0000200406-25-000209" ], "sga": [ "10-Q:0000200406-25-000209" ], "interest_expense": [ "10-Q:0000200406-25-000209" ], "pretax_income": [ "10-Q:0000200406-25-000209" ], "income_tax": [ "10-Q:0000200406-25-000209" ], "net_income": [ "10-Q:0000200406-25-000209" ], "eps_basic": [ "10-Q:0000200406-25-000209" ], "eps_diluted": [ "10-Q:0000200406-25-000209" ], "shares_basic": [ "10-Q:0000200406-25-000209" ], "shares_diluted": [ "10-Q:0000200406-25-000209" ], "dps_declared": [ "10-Q:0000200406-25-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-28", "values": { "revenue": 24564000000.0, "cost_of_revenue": 7968000000.0, "gross_profit": 16596000000.0, "rnd": 4252000000.0, "sga": 6753000000.0, "operating_income": null, "interest_expense": 214000000.0, "pretax_income": 4966000000.0, "income_tax": -150000000.0, "net_income_incl_nci": null, "net_income": 5116000000.0, "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:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "value_sources": { "revenue": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cost_of_revenue": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "gross_profit": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "rnd": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "sga": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "interest_expense": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "pretax_income": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "income_tax": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "net_income": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-29", "end": "2026-03-29", "values": { "revenue": 24062000000.0, "cost_of_revenue": 8106000000.0, "gross_profit": 15956000000.0, "rnd": 3527000000.0, "sga": 6034000000.0, "operating_income": null, "interest_expense": 272000000.0, "pretax_income": 5990000000.0, "income_tax": 755000000.0, "net_income_incl_nci": null, "net_income": 5235000000.0, "net_income_common": null, "eps_basic": 2.17, "eps_diluted": 2.14, "shares_basic": 2408700000.0, "shares_diluted": 2445200000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-26-000087" ], "value_sources": { "revenue": [ "10-Q:0000200406-26-000087" ], "cost_of_revenue": [ "10-Q:0000200406-26-000087" ], "gross_profit": [ "10-Q:0000200406-26-000087" ], "rnd": [ "10-Q:0000200406-26-000087" ], "sga": [ "10-Q:0000200406-26-000087" ], "interest_expense": [ "10-Q:0000200406-26-000087" ], "pretax_income": [ "10-Q:0000200406-26-000087" ], "income_tax": [ "10-Q:0000200406-26-000087" ], "net_income": [ "10-Q:0000200406-26-000087" ], "eps_basic": [ "10-Q:0000200406-26-000087" ], "eps_diluted": [ "10-Q:0000200406-26-000087" ], "shares_basic": [ "10-Q:0000200406-26-000087" ], "shares_diluted": [ "10-Q:0000200406-26-000087" ], "dps_declared": [ "10-Q:0000200406-26-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "revenue": 25310000000.0, "cost_of_revenue": 8051000000.0, "gross_profit": 17259000000.0, "rnd": 3653000000.0, "sga": 6432000000.0, "operating_income": null, "interest_expense": 281000000.0, "pretax_income": 6747000000.0, "income_tax": 1213000000.0, "net_income_incl_nci": null, "net_income": 5534000000.0, "net_income_common": null, "eps_basic": 2.3, "eps_diluted": 2.27, "shares_basic": 2407400000.0, "shares_diluted": 2440100000.0, "dps_declared": 1.34, "operating_lease_cost": null }, "sources": [ "10-Q:0000200406-26-000153" ], "value_sources": { "revenue": [ "10-Q:0000200406-26-000153" ], "cost_of_revenue": [ "10-Q:0000200406-26-000153" ], "gross_profit": [ "10-Q:0000200406-26-000153" ], "rnd": [ "10-Q:0000200406-26-000153" ], "sga": [ "10-Q:0000200406-26-000153" ], "interest_expense": [ "10-Q:0000200406-26-000153" ], "pretax_income": [ "10-Q:0000200406-26-000153" ], "income_tax": [ "10-Q:0000200406-26-000153" ], "net_income": [ "10-Q:0000200406-26-000153" ], "eps_basic": [ "10-Q:0000200406-26-000153" ], "eps_diluted": [ "10-Q:0000200406-26-000153" ], "shares_basic": [ "10-Q:0000200406-26-000153" ], "shares_diluted": [ "10-Q:0000200406-26-000153" ], "dps_declared": [ "10-Q:0000200406-26-000153" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2019-12-30", "end": "2021-01-03", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 82584000000.0, "cost_of_revenue": 28427000000.0, "gross_profit": 54157000000.0, "rnd": 12159000000.0, "sga": 22084000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 16497000000.0, "income_tax": 1783000000.0, "net_income_incl_nci": null, "net_income": 14714000000.0, "net_income_common": null, "eps_basic": 5.59, "eps_diluted": 5.51, "shares_basic": 2632800000.0, "shares_diluted": 2670700000.0, "dps_declared": 3.98, "operating_lease_cost": 300000000.0 }, "sources": [ "10-K:0000200406-23-000016" ], "value_sources": { "revenue": [ "10-K:0000200406-23-000016" ], "cost_of_revenue": [ "10-K:0000200406-23-000016" ], "gross_profit": [ "10-K:0000200406-23-000016" ], "rnd": [ "10-K:0000200406-23-000016" ], "sga": [ "10-K:0000200406-23-000016" ], "pretax_income": [ "10-K:0000200406-23-000016" ], "income_tax": [ "10-K:0000200406-23-000016" ], "net_income": [ "10-K:0000200406-23-000016" ], "eps_basic": [ "10-K:0000200406-23-000016" ], "eps_diluted": [ "10-K:0000200406-23-000016" ], "shares_basic": [ "10-K:0000200406-23-000016" ], "shares_diluted": [ "10-K:0000200406-23-000016" ], "dps_declared": [ "10-K:0000200406-23-000016" ], "operating_lease_cost": [ "10-K:0000200406-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-04", "end": "2022-01-02", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 78740000000.0, "cost_of_revenue": 23402000000.0, "gross_profit": 55338000000.0, "rnd": 14277000000.0, "sga": 20118000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 19178000000.0, "income_tax": 1377000000.0, "net_income_incl_nci": null, "net_income": 20878000000.0, "net_income_common": null, "eps_basic": 7.93, "eps_diluted": 7.81, "shares_basic": 2632100000.0, "shares_diluted": 2674000000.0, "dps_declared": 4.19, "operating_lease_cost": 200000000.0 }, "sources": [ "10-K:0000200406-24-000013" ], "value_sources": { "revenue": [ "10-K:0000200406-24-000013" ], "cost_of_revenue": [ "10-K:0000200406-24-000013" ], "gross_profit": [ "10-K:0000200406-24-000013" ], "rnd": [ "10-K:0000200406-24-000013" ], "sga": [ "10-K:0000200406-24-000013" ], "pretax_income": [ "10-K:0000200406-24-000013" ], "income_tax": [ "10-K:0000200406-24-000013" ], "net_income": [ "10-K:0000200406-24-000013" ], "eps_basic": [ "10-K:0000200406-24-000013" ], "eps_diluted": [ "10-K:0000200406-24-000013" ], "shares_basic": [ "10-K:0000200406-24-000013" ], "shares_diluted": [ "10-K:0000200406-24-000013" ], "dps_declared": [ "10-K:0000200406-24-000013" ], "operating_lease_cost": [ "10-K:0000200406-24-000013" ] }, "comparison": { "pretax_income": { "value": 22776000000.0, "earlier": 16497000000.0, "sources": [ "10-K:0000200406-23-000016" ], "basis": "FY2022" }, "revenue": { "value": 93775000000.0, "earlier": 82584000000.0, "sources": [ "10-K:0000200406-23-000016" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-03", "end": "2023-01-01", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 79990000000.0, "cost_of_revenue": 24596000000.0, "gross_profit": 55394000000.0, "rnd": 14135000000.0, "sga": 20246000000.0, "operating_income": null, "interest_expense": 276000000.0, "pretax_income": 19359000000.0, "income_tax": 2989000000.0, "net_income_incl_nci": null, "net_income": 17941000000.0, "net_income_common": null, "eps_basic": 6.83, "eps_diluted": 6.73, "shares_basic": 2625200000.0, "shares_diluted": 2663900000.0, "dps_declared": 4.45, "operating_lease_cost": 200000000.0 }, "sources": [ "10-K:0000200406-25-000038" ], "value_sources": { "revenue": [ "10-K:0000200406-25-000038" ], "cost_of_revenue": [ "10-K:0000200406-25-000038" ], "gross_profit": [ "10-K:0000200406-25-000038" ], "rnd": [ "10-K:0000200406-25-000038" ], "sga": [ "10-K:0000200406-25-000038" ], "interest_expense": [ "10-K:0000200406-25-000038" ], "pretax_income": [ "10-K:0000200406-25-000038" ], "income_tax": [ "10-K:0000200406-25-000038" ], "net_income": [ "10-K:0000200406-25-000038" ], "eps_basic": [ "10-K:0000200406-25-000038" ], "eps_diluted": [ "10-K:0000200406-25-000038" ], "shares_basic": [ "10-K:0000200406-25-000038" ], "shares_diluted": [ "10-K:0000200406-25-000038" ], "dps_declared": [ "10-K:0000200406-25-000038" ], "operating_lease_cost": [ "10-K:0000200406-25-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-02", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 85159000000.0, "cost_of_revenue": 26553000000.0, "gross_profit": 58606000000.0, "rnd": 15085000000.0, "sga": 21512000000.0, "operating_income": null, "interest_expense": 772000000.0, "pretax_income": 15062000000.0, "income_tax": 1736000000.0, "net_income_incl_nci": null, "net_income": 35153000000.0, "net_income_common": null, "eps_basic": 13.88, "eps_diluted": 13.72, "shares_basic": 2533500000.0, "shares_diluted": 2560400000.0, "dps_declared": 4.7, "operating_lease_cost": 200000000.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "revenue": [ "10-K:0000200406-26-000016" ], "cost_of_revenue": [ "10-K:0000200406-26-000016" ], "gross_profit": [ "10-K:0000200406-26-000016" ], "rnd": [ "10-K:0000200406-26-000016" ], "sga": [ "10-K:0000200406-26-000016" ], "interest_expense": [ "10-K:0000200406-26-000016" ], "pretax_income": [ "10-K:0000200406-26-000016" ], "income_tax": [ "10-K:0000200406-26-000016" ], "net_income": [ "10-K:0000200406-26-000016" ], "eps_basic": [ "10-K:0000200406-26-000016" ], "eps_diluted": [ "10-K:0000200406-26-000016" ], "shares_basic": [ "10-K:0000200406-26-000016" ], "shares_diluted": [ "10-K:0000200406-26-000016" ], "dps_declared": [ "10-K:0000200406-26-000016" ], "operating_lease_cost": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-29", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 88821000000.0, "cost_of_revenue": 27471000000.0, "gross_profit": 61350000000.0, "rnd": 17232000000.0, "sga": 22869000000.0, "operating_income": null, "interest_expense": 755000000.0, "pretax_income": 16687000000.0, "income_tax": 2621000000.0, "net_income_incl_nci": null, "net_income": 14066000000.0, "net_income_common": null, "eps_basic": 5.84, "eps_diluted": 5.79, "shares_basic": 2407300000.0, "shares_diluted": 2429400000.0, "dps_declared": 4.91, "operating_lease_cost": 200000000.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "revenue": [ "10-K:0000200406-26-000016" ], "cost_of_revenue": [ "10-K:0000200406-26-000016" ], "gross_profit": [ "10-K:0000200406-26-000016" ], "rnd": [ "10-K:0000200406-26-000016" ], "sga": [ "10-K:0000200406-26-000016" ], "interest_expense": [ "10-K:0000200406-26-000016" ], "pretax_income": [ "10-K:0000200406-26-000016" ], "income_tax": [ "10-K:0000200406-26-000016" ], "net_income": [ "10-K:0000200406-26-000016" ], "eps_basic": [ "10-K:0000200406-26-000016" ], "eps_diluted": [ "10-K:0000200406-26-000016" ], "shares_basic": [ "10-K:0000200406-26-000016" ], "shares_diluted": [ "10-K:0000200406-26-000016" ], "dps_declared": [ "10-K:0000200406-26-000016" ], "operating_lease_cost": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-30", "end": "2025-12-28", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 94193000000.0, "cost_of_revenue": 30256000000.0, "gross_profit": 63937000000.0, "rnd": 14665000000.0, "sga": 23676000000.0, "operating_income": null, "interest_expense": 971000000.0, "pretax_income": 32581000000.0, "income_tax": 5777000000.0, "net_income_incl_nci": null, "net_income": 26804000000.0, "net_income_common": null, "eps_basic": 11.13, "eps_diluted": 11.03, "shares_basic": 2407400000.0, "shares_diluted": 2429400000.0, "dps_declared": 5.14, "operating_lease_cost": 200000000.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "revenue": [ "10-K:0000200406-26-000016" ], "cost_of_revenue": [ "10-K:0000200406-26-000016" ], "gross_profit": [ "10-K:0000200406-26-000016" ], "rnd": [ "10-K:0000200406-26-000016" ], "sga": [ "10-K:0000200406-26-000016" ], "interest_expense": [ "10-K:0000200406-26-000016" ], "pretax_income": [ "10-K:0000200406-26-000016" ], "income_tax": [ "10-K:0000200406-26-000016" ], "net_income": [ "10-K:0000200406-26-000016" ], "eps_basic": [ "10-K:0000200406-26-000016" ], "eps_diluted": [ "10-K:0000200406-26-000016" ], "shares_basic": [ "10-K:0000200406-26-000016" ], "shares_diluted": [ "10-K:0000200406-26-000016" ], "dps_declared": [ "10-K:0000200406-26-000016" ], "operating_lease_cost": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-29", "values": { "cash": 15530000000.0, "short_term_investments": 2494000000.0, "receivables": 14874000000.0, "inventory": 8868000000.0, "current_assets": 44226000000.0, "ppe_net": 17401000000.0, "goodwill": 33471000000.0, "intangibles": 47338000000.0, "total_assets": 155017000000.0, "accounts_payable": 7411000000.0, "short_term_borrowings": 2190000000.0, "debt_current": null, "current_liabilities": 33689000000.0, "long_term_debt": 25393000000.0, "total_liabilities": 93723000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 61294000000.0, "liabilities_and_equity": 155017000000.0, "shares_outstanding": null, "retained_earnings": 112901000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1930000000.0, "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:0000200406-20-000035" ], "value_sources": { "cash": [ "10-Q:0000200406-20-000035" ], "short_term_investments": [ "10-Q:0000200406-20-000035" ], "receivables": [ "10-Q:0000200406-20-000035" ], "inventory": [ "10-Q:0000200406-20-000035" ], "current_assets": [ "10-Q:0000200406-20-000035" ], "ppe_net": [ "10-Q:0000200406-20-000035" ], "goodwill": [ "10-Q:0000200406-20-000035" ], "intangibles": [ "10-Q:0000200406-20-000035" ], "total_assets": [ "10-Q:0000200406-20-000035" ], "accounts_payable": [ "10-Q:0000200406-20-000035" ], "short_term_borrowings": [ "10-Q:0000200406-20-000035" ], "current_liabilities": [ "10-Q:0000200406-20-000035" ], "long_term_debt": [ "10-Q:0000200406-20-000035" ], "total_liabilities": [ "10-Q:0000200406-20-000035" ], "equity_total": [ "10-Q:0000200406-20-000035" ], "liabilities_and_equity": [ "10-Q:0000200406-20-000035" ], "retained_earnings": [ "10-Q:0000200406-20-000035" ], "accrued_taxes_current": [ "10-Q:0000200406-20-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-28", "values": { "cash": 11174000000.0, "short_term_investments": 7961000000.0, "receivables": 14645000000.0, "inventory": 9424000000.0, "current_assets": 45892000000.0, "ppe_net": 17598000000.0, "goodwill": 33890000000.0, "intangibles": 47413000000.0, "total_assets": 158380000000.0, "accounts_payable": 6765000000.0, "short_term_borrowings": 5332000000.0, "debt_current": null, "current_liabilities": 36772000000.0, "long_term_debt": 25062000000.0, "total_liabilities": 95402000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 62978000000.0, "liabilities_and_equity": 158380000000.0, "shares_outstanding": null, "retained_earnings": 113898000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1632000000.0, "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:0000200406-20-000050" ], "value_sources": { "cash": [ "10-Q:0000200406-20-000050" ], "short_term_investments": [ "10-Q:0000200406-20-000050" ], "receivables": [ "10-Q:0000200406-20-000050" ], "inventory": [ "10-Q:0000200406-20-000050" ], "current_assets": [ "10-Q:0000200406-20-000050" ], "ppe_net": [ "10-Q:0000200406-20-000050" ], "goodwill": [ "10-Q:0000200406-20-000050" ], "intangibles": [ "10-Q:0000200406-20-000050" ], "total_assets": [ "10-Q:0000200406-20-000050" ], "accounts_payable": [ "10-Q:0000200406-20-000050" ], "short_term_borrowings": [ "10-Q:0000200406-20-000050" ], "current_liabilities": [ "10-Q:0000200406-20-000050" ], "long_term_debt": [ "10-Q:0000200406-20-000050" ], "total_liabilities": [ "10-Q:0000200406-20-000050" ], "equity_total": [ "10-Q:0000200406-20-000050" ], "liabilities_and_equity": [ "10-Q:0000200406-20-000050" ], "retained_earnings": [ "10-Q:0000200406-20-000050" ], "accrued_taxes_current": [ "10-Q:0000200406-20-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-27", "values": { "cash": 18965000000.0, "short_term_investments": 11816000000.0, "receivables": 14579000000.0, "inventory": 9599000000.0, "current_assets": 57578000000.0, "ppe_net": 17855000000.0, "goodwill": 34307000000.0, "intangibles": 47006000000.0, "total_assets": 170693000000.0, "accounts_payable": 7044000000.0, "short_term_borrowings": 5078000000.0, "debt_current": null, "current_liabilities": 38847000000.0, "long_term_debt": 32680000000.0, "total_liabilities": 106220000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 64473000000.0, "liabilities_and_equity": 170693000000.0, "shares_outstanding": null, "retained_earnings": 114831000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1666000000.0, "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:0000200406-20-000056" ], "value_sources": { "cash": [ "10-Q:0000200406-20-000056" ], "short_term_investments": [ "10-Q:0000200406-20-000056" ], "receivables": [ "10-Q:0000200406-20-000056" ], "inventory": [ "10-Q:0000200406-20-000056" ], "current_assets": [ "10-Q:0000200406-20-000056" ], "ppe_net": [ "10-Q:0000200406-20-000056" ], "goodwill": [ "10-Q:0000200406-20-000056" ], "intangibles": [ "10-Q:0000200406-20-000056" ], "total_assets": [ "10-Q:0000200406-20-000056" ], "accounts_payable": [ "10-Q:0000200406-20-000056" ], "short_term_borrowings": [ "10-Q:0000200406-20-000056" ], "current_liabilities": [ "10-Q:0000200406-20-000056" ], "long_term_debt": [ "10-Q:0000200406-20-000056" ], "total_liabilities": [ "10-Q:0000200406-20-000056" ], "equity_total": [ "10-Q:0000200406-20-000056" ], "liabilities_and_equity": [ "10-Q:0000200406-20-000056" ], "retained_earnings": [ "10-Q:0000200406-20-000056" ], "accrued_taxes_current": [ "10-Q:0000200406-20-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2021-01-03", "values": { "cash": 13985000000.0, "short_term_investments": 11200000000.0, "receivables": 13576000000.0, "inventory": 9344000000.0, "current_assets": 51237000000.0, "ppe_net": 18766000000.0, "goodwill": 36393000000.0, "intangibles": 53402000000.0, "total_assets": 174894000000.0, "accounts_payable": 9505000000.0, "short_term_borrowings": 2631000000.0, "debt_current": 1799000000.0, "current_liabilities": 42493000000.0, "long_term_debt": 32635000000.0, "total_liabilities": 111616000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 63278000000.0, "liabilities_and_equity": 174894000000.0, "shares_outstanding": null, "retained_earnings": 113890000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1392000000.0, "commercial_paper": null, "operating_lease_liability": 1100000000.0, "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": 1799000000.0, "debt_maturity_y2": 2226000000.0, "debt_maturity_y3": 1552000000.0, "debt_maturity_y4": 1598000000.0, "debt_maturity_y5": 1744000000.0, "debt_maturity_after_y5": 25515000000.0 }, "sources": [ "10-K:0000200406-21-000008", "10-K:0000200406-22-000022" ], "value_sources": { "cash": [ "10-K:0000200406-22-000022" ], "short_term_investments": [ "10-K:0000200406-22-000022" ], "receivables": [ "10-K:0000200406-22-000022" ], "inventory": [ "10-K:0000200406-22-000022" ], "current_assets": [ "10-K:0000200406-22-000022" ], "ppe_net": [ "10-K:0000200406-22-000022" ], "goodwill": [ "10-K:0000200406-22-000022" ], "intangibles": [ "10-K:0000200406-22-000022" ], "total_assets": [ "10-K:0000200406-22-000022" ], "accounts_payable": [ "10-K:0000200406-22-000022" ], "short_term_borrowings": [ "10-K:0000200406-22-000022" ], "debt_current": [ "10-K:0000200406-22-000022" ], "current_liabilities": [ "10-K:0000200406-22-000022" ], "long_term_debt": [ "10-K:0000200406-22-000022" ], "total_liabilities": [ "10-K:0000200406-22-000022" ], "equity_total": [ "10-K:0000200406-22-000022" ], "liabilities_and_equity": [ "10-K:0000200406-22-000022" ], "retained_earnings": [ "10-K:0000200406-22-000022" ], "preferred_stock": [ "10-K:0000200406-22-000022" ], "accrued_taxes_current": [ "10-K:0000200406-22-000022" ], "operating_lease_liability": [ "10-K:0000200406-22-000022" ], "debt_maturity_y1": [ "10-K:0000200406-21-000008" ], "debt_maturity_y2": [ "10-K:0000200406-21-000008" ], "debt_maturity_y3": [ "10-K:0000200406-21-000008" ], "debt_maturity_y4": [ "10-K:0000200406-21-000008" ], "debt_maturity_y5": [ "10-K:0000200406-21-000008" ], "debt_maturity_after_y5": [ "10-K:0000200406-21-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-04-04", "values": { "cash": 12671000000.0, "short_term_investments": 11948000000.0, "receivables": 14938000000.0, "inventory": 9952000000.0, "current_assets": 52533000000.0, "ppe_net": 18367000000.0, "goodwill": 35688000000.0, "intangibles": 51110000000.0, "total_assets": 172557000000.0, "accounts_payable": 8503000000.0, "short_term_borrowings": 3350000000.0, "debt_current": null, "current_liabilities": 40932000000.0, "long_term_debt": 30263000000.0, "total_liabilities": 106723000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 65834000000.0, "liabilities_and_equity": 172557000000.0, "shares_outstanding": null, "retained_earnings": 116508000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1877000000.0, "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:0000200406-21-000036" ], "value_sources": { "cash": [ "10-Q:0000200406-21-000036" ], "short_term_investments": [ "10-Q:0000200406-21-000036" ], "receivables": [ "10-Q:0000200406-21-000036" ], "inventory": [ "10-Q:0000200406-21-000036" ], "current_assets": [ "10-Q:0000200406-21-000036" ], "ppe_net": [ "10-Q:0000200406-21-000036" ], "goodwill": [ "10-Q:0000200406-21-000036" ], "intangibles": [ "10-Q:0000200406-21-000036" ], "total_assets": [ "10-Q:0000200406-21-000036" ], "accounts_payable": [ "10-Q:0000200406-21-000036" ], "short_term_borrowings": [ "10-Q:0000200406-21-000036" ], "current_liabilities": [ "10-Q:0000200406-21-000036" ], "long_term_debt": [ "10-Q:0000200406-21-000036" ], "total_liabilities": [ "10-Q:0000200406-21-000036" ], "equity_total": [ "10-Q:0000200406-21-000036" ], "liabilities_and_equity": [ "10-Q:0000200406-21-000036" ], "retained_earnings": [ "10-Q:0000200406-21-000036" ], "accrued_taxes_current": [ "10-Q:0000200406-21-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-07-04", "values": { "cash": 14332000000.0, "short_term_investments": 10974000000.0, "receivables": 14871000000.0, "inventory": 10100000000.0, "current_assets": 53769000000.0, "ppe_net": 18632000000.0, "goodwill": 35819000000.0, "intangibles": 50244000000.0, "total_assets": 176440000000.0, "accounts_payable": 8704000000.0, "short_term_borrowings": 3173000000.0, "debt_current": null, "current_liabilities": 38721000000.0, "long_term_debt": 30310000000.0, "total_liabilities": 106860000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 69580000000.0, "liabilities_and_equity": 176440000000.0, "shares_outstanding": null, "retained_earnings": 120154000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1200000000.0, "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:0000200406-21-000057" ], "value_sources": { "cash": [ "10-Q:0000200406-21-000057" ], "short_term_investments": [ "10-Q:0000200406-21-000057" ], "receivables": [ "10-Q:0000200406-21-000057" ], "inventory": [ "10-Q:0000200406-21-000057" ], "current_assets": [ "10-Q:0000200406-21-000057" ], "ppe_net": [ "10-Q:0000200406-21-000057" ], "goodwill": [ "10-Q:0000200406-21-000057" ], "intangibles": [ "10-Q:0000200406-21-000057" ], "total_assets": [ "10-Q:0000200406-21-000057" ], "accounts_payable": [ "10-Q:0000200406-21-000057" ], "short_term_borrowings": [ "10-Q:0000200406-21-000057" ], "current_liabilities": [ "10-Q:0000200406-21-000057" ], "long_term_debt": [ "10-Q:0000200406-21-000057" ], "total_liabilities": [ "10-Q:0000200406-21-000057" ], "equity_total": [ "10-Q:0000200406-21-000057" ], "liabilities_and_equity": [ "10-Q:0000200406-21-000057" ], "retained_earnings": [ "10-Q:0000200406-21-000057" ], "accrued_taxes_current": [ "10-Q:0000200406-21-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-10-03", "values": { "cash": 17604000000.0, "short_term_investments": 13397000000.0, "receivables": 14911000000.0, "inventory": 10387000000.0, "current_assets": 59889000000.0, "ppe_net": 18478000000.0, "goodwill": 35569000000.0, "intangibles": 47776000000.0, "total_assets": 179228000000.0, "accounts_payable": 8961000000.0, "short_term_borrowings": 3798000000.0, "debt_current": null, "current_liabilities": 44561000000.0, "long_term_debt": 30130000000.0, "total_liabilities": 108956000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 70272000000.0, "liabilities_and_equity": 179228000000.0, "shares_outstanding": null, "retained_earnings": 121092000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2161000000.0, "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:0000200406-21-000070" ], "value_sources": { "cash": [ "10-Q:0000200406-21-000070" ], "short_term_investments": [ "10-Q:0000200406-21-000070" ], "receivables": [ "10-Q:0000200406-21-000070" ], "inventory": [ "10-Q:0000200406-21-000070" ], "current_assets": [ "10-Q:0000200406-21-000070" ], "ppe_net": [ "10-Q:0000200406-21-000070" ], "goodwill": [ "10-Q:0000200406-21-000070" ], "intangibles": [ "10-Q:0000200406-21-000070" ], "total_assets": [ "10-Q:0000200406-21-000070" ], "accounts_payable": [ "10-Q:0000200406-21-000070" ], "short_term_borrowings": [ "10-Q:0000200406-21-000070" ], "current_liabilities": [ "10-Q:0000200406-21-000070" ], "long_term_debt": [ "10-Q:0000200406-21-000070" ], "total_liabilities": [ "10-Q:0000200406-21-000070" ], "equity_total": [ "10-Q:0000200406-21-000070" ], "liabilities_and_equity": [ "10-Q:0000200406-21-000070" ], "retained_earnings": [ "10-Q:0000200406-21-000070" ], "accrued_taxes_current": [ "10-Q:0000200406-21-000070" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2022-01-02", "values": { "cash": 14487000000.0, "short_term_investments": 17121000000.0, "receivables": 15283000000.0, "inventory": 10387000000.0, "current_assets": 60979000000.0, "ppe_net": 18962000000.0, "goodwill": 35246000000.0, "intangibles": 46392000000.0, "total_assets": 182018000000.0, "accounts_payable": 11055000000.0, "short_term_borrowings": 3766000000.0, "debt_current": 2131000000.0, "current_liabilities": 45226000000.0, "long_term_debt": 29985000000.0, "total_liabilities": 107995000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 74023000000.0, "liabilities_and_equity": 182018000000.0, "shares_outstanding": null, "retained_earnings": 123060000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1112000000.0, "commercial_paper": null, "operating_lease_liability": 1000000000.0, "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": 2131000000.0, "debt_maturity_y2": 1551000000.0, "debt_maturity_y3": 1518000000.0, "debt_maturity_y4": 1732000000.0, "debt_maturity_y5": 1995000000.0, "debt_maturity_after_y5": 23189000000.0 }, "sources": [ "10-K:0000200406-22-000022", "10-K:0000200406-23-000016" ], "value_sources": { "cash": [ "10-K:0000200406-23-000016" ], "short_term_investments": [ "10-K:0000200406-23-000016" ], "receivables": [ "10-K:0000200406-23-000016" ], "inventory": [ "10-K:0000200406-23-000016" ], "current_assets": [ "10-K:0000200406-23-000016" ], "ppe_net": [ "10-K:0000200406-23-000016" ], "goodwill": [ "10-K:0000200406-23-000016" ], "intangibles": [ "10-K:0000200406-23-000016" ], "total_assets": [ "10-K:0000200406-23-000016" ], "accounts_payable": [ "10-K:0000200406-23-000016" ], "short_term_borrowings": [ "10-K:0000200406-23-000016" ], "debt_current": [ "10-K:0000200406-23-000016" ], "current_liabilities": [ "10-K:0000200406-23-000016" ], "long_term_debt": [ "10-K:0000200406-23-000016" ], "total_liabilities": [ "10-K:0000200406-23-000016" ], "equity_total": [ "10-K:0000200406-23-000016" ], "liabilities_and_equity": [ "10-K:0000200406-23-000016" ], "retained_earnings": [ "10-K:0000200406-23-000016" ], "preferred_stock": [ "10-K:0000200406-23-000016" ], "accrued_taxes_current": [ "10-K:0000200406-23-000016" ], "operating_lease_liability": [ "10-K:0000200406-23-000016" ], "debt_maturity_y1": [ "10-K:0000200406-22-000022" ], "debt_maturity_y2": [ "10-K:0000200406-22-000022" ], "debt_maturity_y3": [ "10-K:0000200406-22-000022" ], "debt_maturity_y4": [ "10-K:0000200406-22-000022" ], "debt_maturity_y5": [ "10-K:0000200406-22-000022" ], "debt_maturity_after_y5": [ "10-K:0000200406-22-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-04-03", "values": { "cash": 10463000000.0, "short_term_investments": 19925000000.0, "receivables": 15594000000.0, "inventory": 10990000000.0, "current_assets": 60424000000.0, "ppe_net": 18701000000.0, "goodwill": 34935000000.0, "intangibles": 44420000000.0, "total_assets": 178355000000.0, "accounts_payable": 9309000000.0, "short_term_borrowings": 4297000000.0, "debt_current": null, "current_liabilities": 43390000000.0, "long_term_debt": 28851000000.0, "total_liabilities": 103646000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 74709000000.0, "liabilities_and_equity": 178355000000.0, "shares_outstanding": null, "retained_earnings": 124380000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1708000000.0, "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:0000200406-22-000048" ], "value_sources": { "cash": [ "10-Q:0000200406-22-000048" ], "short_term_investments": [ "10-Q:0000200406-22-000048" ], "receivables": [ "10-Q:0000200406-22-000048" ], "inventory": [ "10-Q:0000200406-22-000048" ], "current_assets": [ "10-Q:0000200406-22-000048" ], "ppe_net": [ "10-Q:0000200406-22-000048" ], "goodwill": [ "10-Q:0000200406-22-000048" ], "intangibles": [ "10-Q:0000200406-22-000048" ], "total_assets": [ "10-Q:0000200406-22-000048" ], "accounts_payable": [ "10-Q:0000200406-22-000048" ], "short_term_borrowings": [ "10-Q:0000200406-22-000048" ], "current_liabilities": [ "10-Q:0000200406-22-000048" ], "long_term_debt": [ "10-Q:0000200406-22-000048" ], "total_liabilities": [ "10-Q:0000200406-22-000048" ], "equity_total": [ "10-Q:0000200406-22-000048" ], "liabilities_and_equity": [ "10-Q:0000200406-22-000048" ], "retained_earnings": [ "10-Q:0000200406-22-000048" ], "accrued_taxes_current": [ "10-Q:0000200406-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-07-03", "values": { "cash": 10983000000.0, "short_term_investments": 21585000000.0, "receivables": 16139000000.0, "inventory": 11437000000.0, "current_assets": 63847000000.0, "ppe_net": 18354000000.0, "goodwill": 34166000000.0, "intangibles": 42408000000.0, "total_assets": 177724000000.0, "accounts_payable": 9765000000.0, "short_term_borrowings": 4305000000.0, "debt_current": null, "current_liabilities": 44821000000.0, "long_term_debt": 28292000000.0, "total_liabilities": 101367000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 76357000000.0, "liabilities_and_equity": 177724000000.0, "shares_outstanding": null, "retained_earnings": 126216000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1980000000.0, "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:0000200406-22-000071" ], "value_sources": { "cash": [ "10-Q:0000200406-22-000071" ], "short_term_investments": [ "10-Q:0000200406-22-000071" ], "receivables": [ "10-Q:0000200406-22-000071" ], "inventory": [ "10-Q:0000200406-22-000071" ], "current_assets": [ "10-Q:0000200406-22-000071" ], "ppe_net": [ "10-Q:0000200406-22-000071" ], "goodwill": [ "10-Q:0000200406-22-000071" ], "intangibles": [ "10-Q:0000200406-22-000071" ], "total_assets": [ "10-Q:0000200406-22-000071" ], "accounts_payable": [ "10-Q:0000200406-22-000071" ], "short_term_borrowings": [ "10-Q:0000200406-22-000071" ], "current_liabilities": [ "10-Q:0000200406-22-000071" ], "long_term_debt": [ "10-Q:0000200406-22-000071" ], "total_liabilities": [ "10-Q:0000200406-22-000071" ], "equity_total": [ "10-Q:0000200406-22-000071" ], "liabilities_and_equity": [ "10-Q:0000200406-22-000071" ], "retained_earnings": [ "10-Q:0000200406-22-000071" ], "accrued_taxes_current": [ "10-Q:0000200406-22-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-10-02", "values": { "cash": 11355000000.0, "short_term_investments": 22724000000.0, "receivables": 15890000000.0, "inventory": 11675000000.0, "current_assets": 65236000000.0, "ppe_net": 18152000000.0, "goodwill": 33383000000.0, "intangibles": 40336000000.0, "total_assets": 175124000000.0, "accounts_payable": 10153000000.0, "short_term_borrowings": 4424000000.0, "debt_current": null, "current_liabilities": 45543000000.0, "long_term_debt": 27603000000.0, "total_liabilities": 100525000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 74599000000.0, "liabilities_and_equity": 175124000000.0, "shares_outstanding": null, "retained_earnings": 127917000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1986000000.0, "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:0000200406-22-000086" ], "value_sources": { "cash": [ "10-Q:0000200406-22-000086" ], "short_term_investments": [ "10-Q:0000200406-22-000086" ], "receivables": [ "10-Q:0000200406-22-000086" ], "inventory": [ "10-Q:0000200406-22-000086" ], "current_assets": [ "10-Q:0000200406-22-000086" ], "ppe_net": [ "10-Q:0000200406-22-000086" ], "goodwill": [ "10-Q:0000200406-22-000086" ], "intangibles": [ "10-Q:0000200406-22-000086" ], "total_assets": [ "10-Q:0000200406-22-000086" ], "accounts_payable": [ "10-Q:0000200406-22-000086" ], "short_term_borrowings": [ "10-Q:0000200406-22-000086" ], "current_liabilities": [ "10-Q:0000200406-22-000086" ], "long_term_debt": [ "10-Q:0000200406-22-000086" ], "total_liabilities": [ "10-Q:0000200406-22-000086" ], "equity_total": [ "10-Q:0000200406-22-000086" ], "liabilities_and_equity": [ "10-Q:0000200406-22-000086" ], "retained_earnings": [ "10-Q:0000200406-22-000086" ], "accrued_taxes_current": [ "10-Q:0000200406-22-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2023-01-01", "values": { "cash": 12889000000.0, "short_term_investments": 9392000000.0, "receivables": 14039000000.0, "inventory": 10268000000.0, "current_assets": 55294000000.0, "ppe_net": 17982000000.0, "goodwill": 36047000000.0, "intangibles": 38489000000.0, "total_assets": 187378000000.0, "accounts_payable": 9889000000.0, "short_term_borrowings": 12756000000.0, "debt_current": 1551000000.0, "current_liabilities": 55802000000.0, "long_term_debt": 26886000000.0, "total_liabilities": 110574000000.0, "temporary_equity": null, "equity_parent": 76804000000.0, "nci": 0.0, "equity_total": 76804000000.0, "liabilities_and_equity": 187378000000.0, "shares_outstanding": null, "retained_earnings": 128345000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2220000000.0, "commercial_paper": null, "operating_lease_liability": 1300000000.0, "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": 1551000000.0, "debt_maturity_y2": 1392000000.0, "debt_maturity_y3": 1667000000.0, "debt_maturity_y4": 1996000000.0, "debt_maturity_y5": 2271000000.0, "debt_maturity_after_y5": 19562000000.0 }, "sources": [ "10-K:0000200406-23-000016", "10-K:0000200406-24-000013", "10-Q:0000200406-23-000082", "10-Q:0000200406-23-000102" ], "value_sources": { "cash": [ "10-K:0000200406-24-000013" ], "short_term_investments": [ "10-K:0000200406-24-000013" ], "receivables": [ "10-K:0000200406-24-000013" ], "inventory": [ "10-K:0000200406-24-000013" ], "current_assets": [ "10-K:0000200406-24-000013" ], "ppe_net": [ "10-K:0000200406-24-000013" ], "goodwill": [ "10-K:0000200406-24-000013" ], "intangibles": [ "10-K:0000200406-24-000013" ], "total_assets": [ "10-K:0000200406-24-000013" ], "accounts_payable": [ "10-K:0000200406-24-000013" ], "short_term_borrowings": [ "10-K:0000200406-24-000013" ], "debt_current": [ "10-K:0000200406-24-000013" ], "current_liabilities": [ "10-K:0000200406-24-000013" ], "long_term_debt": [ "10-K:0000200406-24-000013" ], "total_liabilities": [ "10-K:0000200406-24-000013" ], "equity_parent": [ "10-Q:0000200406-23-000102" ], "nci": [ "10-Q:0000200406-23-000082" ], "equity_total": [ "10-K:0000200406-24-000013" ], "liabilities_and_equity": [ "10-K:0000200406-24-000013" ], "retained_earnings": [ "10-K:0000200406-24-000013" ], "preferred_stock": [ "10-K:0000200406-24-000013" ], "accrued_taxes_current": [ "10-K:0000200406-24-000013" ], "operating_lease_liability": [ "10-K:0000200406-23-000016" ], "debt_maturity_y1": [ "10-K:0000200406-23-000016" ], "debt_maturity_y2": [ "10-K:0000200406-23-000016" ], "debt_maturity_y3": [ "10-K:0000200406-23-000016" ], "debt_maturity_y4": [ "10-K:0000200406-23-000016" ], "debt_maturity_y5": [ "10-K:0000200406-23-000016" ], "debt_maturity_after_y5": [ "10-K:0000200406-23-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-04-02", "values": { "cash": 19170000000.0, "short_term_investments": 5443000000.0, "receivables": 16350000000.0, "inventory": 12809000000.0, "current_assets": 64388000000.0, "ppe_net": 20174000000.0, "goodwill": 45575000000.0, "intangibles": 47448000000.0, "total_assets": 195969000000.0, "accounts_payable": 9909000000.0, "short_term_borrowings": 17979000000.0, "debt_current": null, "current_liabilities": 60373000000.0, "long_term_debt": 34928000000.0, "total_liabilities": 125100000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 70869000000.0, "liabilities_and_equity": 195969000000.0, "shares_outstanding": null, "retained_earnings": 124558000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4266000000.0, "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:0000200406-23-000056" ], "value_sources": { "cash": [ "10-Q:0000200406-23-000056" ], "short_term_investments": [ "10-Q:0000200406-23-000056" ], "receivables": [ "10-Q:0000200406-23-000056" ], "inventory": [ "10-Q:0000200406-23-000056" ], "current_assets": [ "10-Q:0000200406-23-000056" ], "ppe_net": [ "10-Q:0000200406-23-000056" ], "goodwill": [ "10-Q:0000200406-23-000056" ], "intangibles": [ "10-Q:0000200406-23-000056" ], "total_assets": [ "10-Q:0000200406-23-000056" ], "accounts_payable": [ "10-Q:0000200406-23-000056" ], "short_term_borrowings": [ "10-Q:0000200406-23-000056" ], "current_liabilities": [ "10-Q:0000200406-23-000056" ], "long_term_debt": [ "10-Q:0000200406-23-000056" ], "total_liabilities": [ "10-Q:0000200406-23-000056" ], "equity_total": [ "10-Q:0000200406-23-000056" ], "liabilities_and_equity": [ "10-Q:0000200406-23-000056" ], "retained_earnings": [ "10-Q:0000200406-23-000056" ], "accrued_taxes_current": [ "10-Q:0000200406-23-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-07-02", "values": { "cash": 21183000000.0, "short_term_investments": 7322000000.0, "receivables": 16777000000.0, "inventory": 12888000000.0, "current_assets": 60567000000.0, "ppe_net": 20576000000.0, "goodwill": 45440000000.0, "intangibles": 46246000000.0, "total_assets": 191686000000.0, "accounts_payable": 10443000000.0, "short_term_borrowings": 11701000000.0, "debt_current": null, "current_liabilities": 54170000000.0, "long_term_debt": 33901000000.0, "total_liabilities": 115277000000.0, "temporary_equity": null, "equity_parent": 75149000000.0, "nci": 1260000000.0, "equity_total": 76409000000.0, "liabilities_and_equity": 191686000000.0, "shares_outstanding": null, "retained_earnings": 129381000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2687000000.0, "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:0000200406-23-000082" ], "value_sources": { "cash": [ "10-Q:0000200406-23-000082" ], "short_term_investments": [ "10-Q:0000200406-23-000082" ], "receivables": [ "10-Q:0000200406-23-000082" ], "inventory": [ "10-Q:0000200406-23-000082" ], "current_assets": [ "10-Q:0000200406-23-000082" ], "ppe_net": [ "10-Q:0000200406-23-000082" ], "goodwill": [ "10-Q:0000200406-23-000082" ], "intangibles": [ "10-Q:0000200406-23-000082" ], "total_assets": [ "10-Q:0000200406-23-000082" ], "accounts_payable": [ "10-Q:0000200406-23-000082" ], "short_term_borrowings": [ "10-Q:0000200406-23-000082" ], "current_liabilities": [ "10-Q:0000200406-23-000082" ], "long_term_debt": [ "10-Q:0000200406-23-000082" ], "total_liabilities": [ "10-Q:0000200406-23-000082" ], "equity_parent": [ "10-Q:0000200406-23-000082" ], "nci": [ "10-Q:0000200406-23-000082" ], "equity_total": [ "10-Q:0000200406-23-000082" ], "liabilities_and_equity": [ "10-Q:0000200406-23-000082" ], "retained_earnings": [ "10-Q:0000200406-23-000082" ], "accrued_taxes_current": [ "10-Q:0000200406-23-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-10-01", "values": { "cash": 19728000000.0, "short_term_investments": 3783000000.0, "receivables": 14798000000.0, "inventory": 11198000000.0, "current_assets": 53703000000.0, "ppe_net": 18821000000.0, "goodwill": 36124000000.0, "intangibles": 35021000000.0, "total_assets": 166061000000.0, "accounts_payable": 8355000000.0, "short_term_borrowings": 3870000000.0, "debt_current": null, "current_liabilities": 44370000000.0, "long_term_debt": 26051000000.0, "total_liabilities": 94833000000.0, "temporary_equity": null, "equity_parent": 71228000000.0, "nci": null, "equity_total": 71228000000.0, "liabilities_and_equity": 166061000000.0, "shares_outstanding": null, "retained_earnings": 152536000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2899000000.0, "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:0000200406-23-000102" ], "value_sources": { "cash": [ "10-Q:0000200406-23-000102" ], "short_term_investments": [ "10-Q:0000200406-23-000102" ], "receivables": [ "10-Q:0000200406-23-000102" ], "inventory": [ "10-Q:0000200406-23-000102" ], "current_assets": [ "10-Q:0000200406-23-000102" ], "ppe_net": [ "10-Q:0000200406-23-000102" ], "goodwill": [ "10-Q:0000200406-23-000102" ], "intangibles": [ "10-Q:0000200406-23-000102" ], "total_assets": [ "10-Q:0000200406-23-000102" ], "accounts_payable": [ "10-Q:0000200406-23-000102" ], "short_term_borrowings": [ "10-Q:0000200406-23-000102" ], "current_liabilities": [ "10-Q:0000200406-23-000102" ], "long_term_debt": [ "10-Q:0000200406-23-000102" ], "total_liabilities": [ "10-Q:0000200406-23-000102" ], "equity_parent": [ "10-Q:0000200406-23-000102" ], "equity_total": [ "10-Q:0000200406-23-000102" ], "liabilities_and_equity": [ "10-Q:0000200406-23-000102" ], "retained_earnings": [ "10-Q:0000200406-23-000102" ], "accrued_taxes_current": [ "10-Q:0000200406-23-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 21859000000.0, "short_term_investments": 1068000000.0, "receivables": 14873000000.0, "inventory": 11181000000.0, "current_assets": 53495000000.0, "ppe_net": 19898000000.0, "goodwill": 36558000000.0, "intangibles": 34175000000.0, "total_assets": 167558000000.0, "accounts_payable": 9632000000.0, "short_term_borrowings": 3451000000.0, "debt_current": 1469000000.0, "current_liabilities": 46282000000.0, "long_term_debt": 25881000000.0, "total_liabilities": 98784000000.0, "temporary_equity": null, "equity_parent": 68774000000.0, "nci": null, "equity_total": 68774000000.0, "liabilities_and_equity": 167558000000.0, "shares_outstanding": null, "retained_earnings": 153843000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2993000000.0, "commercial_paper": null, "operating_lease_liability": 1100000000.0, "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": 1469000000.0, "debt_maturity_y2": 1700000000.0, "debt_maturity_y3": 1997000000.0, "debt_maturity_y4": 2320000000.0, "debt_maturity_y5": 2325000000.0, "debt_maturity_after_y5": 17539000000.0 }, "sources": [ "10-K:0000200406-24-000013", "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "value_sources": { "cash": [ "10-K:0000200406-25-000038" ], "short_term_investments": [ "10-K:0000200406-25-000038" ], "receivables": [ "10-K:0000200406-25-000038" ], "inventory": [ "10-K:0000200406-25-000038" ], "current_assets": [ "10-K:0000200406-25-000038" ], "ppe_net": [ "10-K:0000200406-25-000038" ], "goodwill": [ "10-K:0000200406-25-000038" ], "intangibles": [ "10-K:0000200406-25-000038" ], "total_assets": [ "10-K:0000200406-25-000038" ], "accounts_payable": [ "10-K:0000200406-25-000038" ], "short_term_borrowings": [ "10-K:0000200406-25-000038" ], "debt_current": [ "10-K:0000200406-25-000038" ], "current_liabilities": [ "10-K:0000200406-25-000038" ], "long_term_debt": [ "10-K:0000200406-25-000038" ], "total_liabilities": [ "10-K:0000200406-25-000038" ], "equity_parent": [ "10-Q:0000200406-24-000096" ], "equity_total": [ "10-K:0000200406-25-000038" ], "liabilities_and_equity": [ "10-K:0000200406-25-000038" ], "retained_earnings": [ "10-K:0000200406-25-000038" ], "preferred_stock": [ "10-K:0000200406-25-000038" ], "accrued_taxes_current": [ "10-K:0000200406-25-000038" ], "operating_lease_liability": [ "10-K:0000200406-25-000038" ], "debt_maturity_y1": [ "10-K:0000200406-24-000013" ], "debt_maturity_y2": [ "10-K:0000200406-24-000013" ], "debt_maturity_y3": [ "10-K:0000200406-24-000013" ], "debt_maturity_y4": [ "10-K:0000200406-24-000013" ], "debt_maturity_y5": [ "10-K:0000200406-24-000013" ], "debt_maturity_after_y5": [ "10-K:0000200406-24-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 25473000000.0, "short_term_investments": 745000000.0, "receivables": 14946000000.0, "inventory": 11383000000.0, "current_assets": 57002000000.0, "ppe_net": 19632000000.0, "goodwill": 36616000000.0, "intangibles": 34286000000.0, "total_assets": 171966000000.0, "accounts_payable": 8174000000.0, "short_term_borrowings": 8550000000.0, "debt_current": null, "current_liabilities": 48725000000.0, "long_term_debt": 25082000000.0, "total_liabilities": 101946000000.0, "temporary_equity": null, "equity_parent": 70020000000.0, "nci": null, "equity_total": 70020000000.0, "liabilities_and_equity": 171966000000.0, "shares_outstanding": null, "retained_earnings": 153378000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3318000000.0, "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:0000200406-24-000049" ], "value_sources": { "cash": [ "10-Q:0000200406-24-000049" ], "short_term_investments": [ "10-Q:0000200406-24-000049" ], "receivables": [ "10-Q:0000200406-24-000049" ], "inventory": [ "10-Q:0000200406-24-000049" ], "current_assets": [ "10-Q:0000200406-24-000049" ], "ppe_net": [ "10-Q:0000200406-24-000049" ], "goodwill": [ "10-Q:0000200406-24-000049" ], "intangibles": [ "10-Q:0000200406-24-000049" ], "total_assets": [ "10-Q:0000200406-24-000049" ], "accounts_payable": [ "10-Q:0000200406-24-000049" ], "short_term_borrowings": [ "10-Q:0000200406-24-000049" ], "current_liabilities": [ "10-Q:0000200406-24-000049" ], "long_term_debt": [ "10-Q:0000200406-24-000049" ], "total_liabilities": [ "10-Q:0000200406-24-000049" ], "equity_parent": [ "10-Q:0000200406-24-000049" ], "equity_total": [ "10-Q:0000200406-24-000049" ], "liabilities_and_equity": [ "10-Q:0000200406-24-000049" ], "retained_earnings": [ "10-Q:0000200406-24-000049" ], "accrued_taxes_current": [ "10-Q:0000200406-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 24878000000.0, "short_term_investments": 597000000.0, "receivables": 15794000000.0, "inventory": 12169000000.0, "current_assets": 57817000000.0, "ppe_net": 19748000000.0, "goodwill": 44250000000.0, "intangibles": 39725000000.0, "total_assets": 181088000000.0, "accounts_payable": 8848000000.0, "short_term_borrowings": 9855000000.0, "debt_current": null, "current_liabilities": 53933000000.0, "long_term_debt": 31636000000.0, "total_liabilities": 109550000000.0, "temporary_equity": null, "equity_parent": 71538000000.0, "nci": null, "equity_total": 71538000000.0, "liabilities_and_equity": 181088000000.0, "shares_outstanding": null, "retained_earnings": 155360000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4309000000.0, "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:0000200406-24-000075" ], "value_sources": { "cash": [ "10-Q:0000200406-24-000075" ], "short_term_investments": [ "10-Q:0000200406-24-000075" ], "receivables": [ "10-Q:0000200406-24-000075" ], "inventory": [ "10-Q:0000200406-24-000075" ], "current_assets": [ "10-Q:0000200406-24-000075" ], "ppe_net": [ "10-Q:0000200406-24-000075" ], "goodwill": [ "10-Q:0000200406-24-000075" ], "intangibles": [ "10-Q:0000200406-24-000075" ], "total_assets": [ "10-Q:0000200406-24-000075" ], "accounts_payable": [ "10-Q:0000200406-24-000075" ], "short_term_borrowings": [ "10-Q:0000200406-24-000075" ], "current_liabilities": [ "10-Q:0000200406-24-000075" ], "long_term_debt": [ "10-Q:0000200406-24-000075" ], "total_liabilities": [ "10-Q:0000200406-24-000075" ], "equity_parent": [ "10-Q:0000200406-24-000075" ], "equity_total": [ "10-Q:0000200406-24-000075" ], "liabilities_and_equity": [ "10-Q:0000200406-24-000075" ], "retained_earnings": [ "10-Q:0000200406-24-000075" ], "accrued_taxes_current": [ "10-Q:0000200406-24-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-29", "values": { "cash": 19980000000.0, "short_term_investments": 317000000.0, "receivables": 16174000000.0, "inventory": 12603000000.0, "current_assets": 53249000000.0, "ppe_net": 20479000000.0, "goodwill": 44799000000.0, "intangibles": 39490000000.0, "total_assets": 178287000000.0, "accounts_payable": 8954000000.0, "short_term_borrowings": 4462000000.0, "debt_current": null, "current_liabilities": 51759000000.0, "long_term_debt": 31289000000.0, "total_liabilities": 108129000000.0, "temporary_equity": null, "equity_parent": 70158000000.0, "nci": null, "equity_total": 70158000000.0, "liabilities_and_equity": 178287000000.0, "shares_outstanding": null, "retained_earnings": 155179000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4834000000.0, "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:0000200406-24-000096" ], "value_sources": { "cash": [ "10-Q:0000200406-24-000096" ], "short_term_investments": [ "10-Q:0000200406-24-000096" ], "receivables": [ "10-Q:0000200406-24-000096" ], "inventory": [ "10-Q:0000200406-24-000096" ], "current_assets": [ "10-Q:0000200406-24-000096" ], "ppe_net": [ "10-Q:0000200406-24-000096" ], "goodwill": [ "10-Q:0000200406-24-000096" ], "intangibles": [ "10-Q:0000200406-24-000096" ], "total_assets": [ "10-Q:0000200406-24-000096" ], "accounts_payable": [ "10-Q:0000200406-24-000096" ], "short_term_borrowings": [ "10-Q:0000200406-24-000096" ], "current_liabilities": [ "10-Q:0000200406-24-000096" ], "long_term_debt": [ "10-Q:0000200406-24-000096" ], "total_liabilities": [ "10-Q:0000200406-24-000096" ], "equity_parent": [ "10-Q:0000200406-24-000096" ], "equity_total": [ "10-Q:0000200406-24-000096" ], "liabilities_and_equity": [ "10-Q:0000200406-24-000096" ], "retained_earnings": [ "10-Q:0000200406-24-000096" ], "accrued_taxes_current": [ "10-Q:0000200406-24-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-29", "values": { "cash": 24105000000.0, "short_term_investments": 417000000.0, "receivables": 14842000000.0, "inventory": 12444000000.0, "current_assets": 55893000000.0, "ppe_net": 20518000000.0, "goodwill": 44200000000.0, "intangibles": 37618000000.0, "total_assets": 180104000000.0, "accounts_payable": 10311000000.0, "short_term_borrowings": 5983000000.0, "debt_current": 1749000000.0, "current_liabilities": 50321000000.0, "long_term_debt": 30651000000.0, "total_liabilities": 108614000000.0, "temporary_equity": null, "equity_parent": 71490000000.0, "nci": null, "equity_total": 71490000000.0, "liabilities_and_equity": 180104000000.0, "shares_outstanding": null, "retained_earnings": 155791000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3772000000.0, "commercial_paper": null, "operating_lease_liability": 1200000000.0, "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": 1749000000.0, "debt_maturity_y2": 1999000000.0, "debt_maturity_y3": 2385000000.0, "debt_maturity_y4": 2275000000.0, "debt_maturity_y5": 1444000000.0, "debt_maturity_after_y5": 22548000000.0 }, "sources": [ "10-K:0000200406-25-000038", "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "value_sources": { "cash": [ "10-K:0000200406-26-000016" ], "short_term_investments": [ "10-K:0000200406-26-000016" ], "receivables": [ "10-K:0000200406-26-000016" ], "inventory": [ "10-K:0000200406-26-000016" ], "current_assets": [ "10-K:0000200406-26-000016" ], "ppe_net": [ "10-K:0000200406-26-000016" ], "goodwill": [ "10-K:0000200406-26-000016" ], "intangibles": [ "10-K:0000200406-26-000016" ], "total_assets": [ "10-K:0000200406-26-000016" ], "accounts_payable": [ "10-K:0000200406-26-000016" ], "short_term_borrowings": [ "10-K:0000200406-26-000016" ], "debt_current": [ "10-K:0000200406-26-000016" ], "current_liabilities": [ "10-K:0000200406-26-000016" ], "long_term_debt": [ "10-K:0000200406-26-000016" ], "total_liabilities": [ "10-K:0000200406-26-000016" ], "equity_parent": [ "10-Q:0000200406-25-000209" ], "equity_total": [ "10-K:0000200406-26-000016" ], "liabilities_and_equity": [ "10-K:0000200406-26-000016" ], "retained_earnings": [ "10-K:0000200406-26-000016" ], "preferred_stock": [ "10-K:0000200406-26-000016" ], "accrued_taxes_current": [ "10-K:0000200406-26-000016" ], "operating_lease_liability": [ "10-K:0000200406-26-000016" ], "debt_maturity_y1": [ "10-K:0000200406-25-000038" ], "debt_maturity_y2": [ "10-K:0000200406-25-000038" ], "debt_maturity_y3": [ "10-K:0000200406-25-000038" ], "debt_maturity_y4": [ "10-K:0000200406-25-000038" ], "debt_maturity_y5": [ "10-K:0000200406-25-000038" ], "debt_maturity_after_y5": [ "10-K:0000200406-25-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-30", "values": { "cash": 38474000000.0, "short_term_investments": 307000000.0, "receivables": 16020000000.0, "inventory": 12659000000.0, "current_assets": 71551000000.0, "ppe_net": 20871000000.0, "goodwill": 44468000000.0, "intangibles": 36755000000.0, "total_assets": 193671000000.0, "accounts_payable": 9545000000.0, "short_term_borrowings": 13897000000.0, "debt_current": null, "current_liabilities": 56903000000.0, "long_term_debt": 38355000000.0, "total_liabilities": 115562000000.0, "temporary_equity": null, "equity_parent": 78109000000.0, "nci": null, "equity_total": 78109000000.0, "liabilities_and_equity": 193671000000.0, "shares_outstanding": null, "retained_earnings": 162635000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4217000000.0, "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:0000200406-25-000119" ], "value_sources": { "cash": [ "10-Q:0000200406-25-000119" ], "short_term_investments": [ "10-Q:0000200406-25-000119" ], "receivables": [ "10-Q:0000200406-25-000119" ], "inventory": [ "10-Q:0000200406-25-000119" ], "current_assets": [ "10-Q:0000200406-25-000119" ], "ppe_net": [ "10-Q:0000200406-25-000119" ], "goodwill": [ "10-Q:0000200406-25-000119" ], "intangibles": [ "10-Q:0000200406-25-000119" ], "total_assets": [ "10-Q:0000200406-25-000119" ], "accounts_payable": [ "10-Q:0000200406-25-000119" ], "short_term_borrowings": [ "10-Q:0000200406-25-000119" ], "current_liabilities": [ "10-Q:0000200406-25-000119" ], "long_term_debt": [ "10-Q:0000200406-25-000119" ], "total_liabilities": [ "10-Q:0000200406-25-000119" ], "equity_parent": [ "10-Q:0000200406-25-000119" ], "equity_total": [ "10-Q:0000200406-25-000119" ], "liabilities_and_equity": [ "10-Q:0000200406-25-000119" ], "retained_earnings": [ "10-Q:0000200406-25-000119" ], "accrued_taxes_current": [ "10-Q:0000200406-25-000119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-29", "values": { "cash": 18577000000.0, "short_term_investments": 303000000.0, "receivables": 17846000000.0, "inventory": 13412000000.0, "current_assets": 54498000000.0, "ppe_net": 21949000000.0, "goodwill": 48117000000.0, "intangibles": 49835000000.0, "total_assets": 193389000000.0, "accounts_payable": 9464000000.0, "short_term_borrowings": 11526000000.0, "debt_current": null, "current_liabilities": 54180000000.0, "long_term_debt": 39235000000.0, "total_liabilities": 114916000000.0, "temporary_equity": null, "equity_parent": 78473000000.0, "nci": null, "equity_total": 78473000000.0, "liabilities_and_equity": 193389000000.0, "shares_outstanding": null, "retained_earnings": 165371000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1665000000.0, "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:0000200406-25-000178" ], "value_sources": { "cash": [ "10-Q:0000200406-25-000178" ], "short_term_investments": [ "10-Q:0000200406-25-000178" ], "receivables": [ "10-Q:0000200406-25-000178" ], "inventory": [ "10-Q:0000200406-25-000178" ], "current_assets": [ "10-Q:0000200406-25-000178" ], "ppe_net": [ "10-Q:0000200406-25-000178" ], "goodwill": [ "10-Q:0000200406-25-000178" ], "intangibles": [ "10-Q:0000200406-25-000178" ], "total_assets": [ "10-Q:0000200406-25-000178" ], "accounts_payable": [ "10-Q:0000200406-25-000178" ], "short_term_borrowings": [ "10-Q:0000200406-25-000178" ], "current_liabilities": [ "10-Q:0000200406-25-000178" ], "long_term_debt": [ "10-Q:0000200406-25-000178" ], "total_liabilities": [ "10-Q:0000200406-25-000178" ], "equity_parent": [ "10-Q:0000200406-25-000178" ], "equity_total": [ "10-Q:0000200406-25-000178" ], "liabilities_and_equity": [ "10-Q:0000200406-25-000178" ], "retained_earnings": [ "10-Q:0000200406-25-000178" ], "accrued_taxes_current": [ "10-Q:0000200406-25-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-28", "values": { "cash": 18231000000.0, "short_term_investments": 331000000.0, "receivables": 17611000000.0, "inventory": 14146000000.0, "current_assets": 54611000000.0, "ppe_net": 22338000000.0, "goodwill": 48048000000.0, "intangibles": 48737000000.0, "total_assets": 192816000000.0, "accounts_payable": 9625000000.0, "short_term_borrowings": 6387000000.0, "debt_current": null, "current_liabilities": 50869000000.0, "long_term_debt": 39408000000.0, "total_liabilities": 113539000000.0, "temporary_equity": null, "equity_parent": 79277000000.0, "nci": null, "equity_total": 79277000000.0, "liabilities_and_equity": 192816000000.0, "shares_outstanding": null, "retained_earnings": 167281000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1928000000.0, "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:0000200406-25-000209" ], "value_sources": { "cash": [ "10-Q:0000200406-25-000209" ], "short_term_investments": [ "10-Q:0000200406-25-000209" ], "receivables": [ "10-Q:0000200406-25-000209" ], "inventory": [ "10-Q:0000200406-25-000209" ], "current_assets": [ "10-Q:0000200406-25-000209" ], "ppe_net": [ "10-Q:0000200406-25-000209" ], "goodwill": [ "10-Q:0000200406-25-000209" ], "intangibles": [ "10-Q:0000200406-25-000209" ], "total_assets": [ "10-Q:0000200406-25-000209" ], "accounts_payable": [ "10-Q:0000200406-25-000209" ], "short_term_borrowings": [ "10-Q:0000200406-25-000209" ], "current_liabilities": [ "10-Q:0000200406-25-000209" ], "long_term_debt": [ "10-Q:0000200406-25-000209" ], "total_liabilities": [ "10-Q:0000200406-25-000209" ], "equity_parent": [ "10-Q:0000200406-25-000209" ], "equity_total": [ "10-Q:0000200406-25-000209" ], "liabilities_and_equity": [ "10-Q:0000200406-25-000209" ], "retained_earnings": [ "10-Q:0000200406-25-000209" ], "accrued_taxes_current": [ "10-Q:0000200406-25-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-28", "values": { "cash": 19709000000.0, "short_term_investments": 393000000.0, "receivables": 17178000000.0, "inventory": 14191000000.0, "current_assets": 55624000000.0, "ppe_net": 23169000000.0, "goodwill": 48772000000.0, "intangibles": 50403000000.0, "total_assets": 199210000000.0, "accounts_payable": 11991000000.0, "short_term_borrowings": 8495000000.0, "debt_current": 2000000000.0, "current_liabilities": 54126000000.0, "long_term_debt": 39438000000.0, "total_liabilities": 117666000000.0, "temporary_equity": null, "equity_parent": 81544000000.0, "nci": null, "equity_total": 81544000000.0, "liabilities_and_equity": 199210000000.0, "shares_outstanding": null, "retained_earnings": 168978000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1388000000.0, "commercial_paper": null, "operating_lease_liability": 1400000000.0, "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": 2000000000.0, "debt_maturity_y2": 3216000000.0, "debt_maturity_y3": 3128000000.0, "debt_maturity_y4": 2153000000.0, "debt_maturity_y5": 2689000000.0, "debt_maturity_after_y5": 28252000000.0 }, "sources": [ "10-K:0000200406-26-000016", "10-Q:0000200406-26-000153" ], "value_sources": { "cash": [ "10-Q:0000200406-26-000153" ], "short_term_investments": [ "10-Q:0000200406-26-000153" ], "receivables": [ "10-Q:0000200406-26-000153" ], "inventory": [ "10-Q:0000200406-26-000153" ], "current_assets": [ "10-Q:0000200406-26-000153" ], "ppe_net": [ "10-Q:0000200406-26-000153" ], "goodwill": [ "10-Q:0000200406-26-000153" ], "intangibles": [ "10-Q:0000200406-26-000153" ], "total_assets": [ "10-Q:0000200406-26-000153" ], "accounts_payable": [ "10-Q:0000200406-26-000153" ], "short_term_borrowings": [ "10-Q:0000200406-26-000153" ], "debt_current": [ "10-K:0000200406-26-000016" ], "current_liabilities": [ "10-Q:0000200406-26-000153" ], "long_term_debt": [ "10-Q:0000200406-26-000153" ], "total_liabilities": [ "10-Q:0000200406-26-000153" ], "equity_parent": [ "10-Q:0000200406-26-000153" ], "equity_total": [ "10-Q:0000200406-26-000153" ], "liabilities_and_equity": [ "10-Q:0000200406-26-000153" ], "retained_earnings": [ "10-Q:0000200406-26-000153" ], "preferred_stock": [ "10-K:0000200406-26-000016" ], "accrued_taxes_current": [ "10-Q:0000200406-26-000153" ], "operating_lease_liability": [ "10-K:0000200406-26-000016" ], "debt_maturity_y1": [ "10-K:0000200406-26-000016" ], "debt_maturity_y2": [ "10-K:0000200406-26-000016" ], "debt_maturity_y3": [ "10-K:0000200406-26-000016" ], "debt_maturity_y4": [ "10-K:0000200406-26-000016" ], "debt_maturity_y5": [ "10-K:0000200406-26-000016" ], "debt_maturity_after_y5": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-29", "values": { "cash": 21688000000.0, "short_term_investments": 363000000.0, "receivables": 17721000000.0, "inventory": 14583000000.0, "current_assets": 59173000000.0, "ppe_net": 23270000000.0, "goodwill": 48558000000.0, "intangibles": 49061000000.0, "total_assets": 200894000000.0, "accounts_payable": 10460000000.0, "short_term_borrowings": 17460000000.0, "debt_current": null, "current_liabilities": 57716000000.0, "long_term_debt": 37527000000.0, "total_liabilities": 119708000000.0, "temporary_equity": null, "equity_parent": 81186000000.0, "nci": null, "equity_total": 81186000000.0, "liabilities_and_equity": 200894000000.0, "shares_outstanding": null, "retained_earnings": 169161000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1087000000.0, "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:0000200406-26-000087" ], "value_sources": { "cash": [ "10-Q:0000200406-26-000087" ], "short_term_investments": [ "10-Q:0000200406-26-000087" ], "receivables": [ "10-Q:0000200406-26-000087" ], "inventory": [ "10-Q:0000200406-26-000087" ], "current_assets": [ "10-Q:0000200406-26-000087" ], "ppe_net": [ "10-Q:0000200406-26-000087" ], "goodwill": [ "10-Q:0000200406-26-000087" ], "intangibles": [ "10-Q:0000200406-26-000087" ], "total_assets": [ "10-Q:0000200406-26-000087" ], "accounts_payable": [ "10-Q:0000200406-26-000087" ], "short_term_borrowings": [ "10-Q:0000200406-26-000087" ], "current_liabilities": [ "10-Q:0000200406-26-000087" ], "long_term_debt": [ "10-Q:0000200406-26-000087" ], "total_liabilities": [ "10-Q:0000200406-26-000087" ], "equity_parent": [ "10-Q:0000200406-26-000087" ], "equity_total": [ "10-Q:0000200406-26-000087" ], "liabilities_and_equity": [ "10-Q:0000200406-26-000087" ], "retained_earnings": [ "10-Q:0000200406-26-000087" ], "accrued_taxes_current": [ "10-Q:0000200406-26-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-28", "values": { "cash": 20422000000.0, "short_term_investments": 336000000.0, "receivables": 19046000000.0, "inventory": 15144000000.0, "current_assets": 59774000000.0, "ppe_net": 23582000000.0, "goodwill": 48479000000.0, "intangibles": 48229000000.0, "total_assets": 201061000000.0, "accounts_payable": 9223000000.0, "short_term_borrowings": 11692000000.0, "debt_current": null, "current_liabilities": 54895000000.0, "long_term_debt": 37344000000.0, "total_liabilities": 116090000000.0, "temporary_equity": null, "equity_parent": 84971000000.0, "nci": null, "equity_total": 84971000000.0, "liabilities_and_equity": 201061000000.0, "shares_outstanding": null, "retained_earnings": 171665000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1051000000.0, "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:0000200406-26-000153" ], "value_sources": { "cash": [ "10-Q:0000200406-26-000153" ], "short_term_investments": [ "10-Q:0000200406-26-000153" ], "receivables": [ "10-Q:0000200406-26-000153" ], "inventory": [ "10-Q:0000200406-26-000153" ], "current_assets": [ "10-Q:0000200406-26-000153" ], "ppe_net": [ "10-Q:0000200406-26-000153" ], "goodwill": [ "10-Q:0000200406-26-000153" ], "intangibles": [ "10-Q:0000200406-26-000153" ], "total_assets": [ "10-Q:0000200406-26-000153" ], "accounts_payable": [ "10-Q:0000200406-26-000153" ], "short_term_borrowings": [ "10-Q:0000200406-26-000153" ], "current_liabilities": [ "10-Q:0000200406-26-000153" ], "long_term_debt": [ "10-Q:0000200406-26-000153" ], "total_liabilities": [ "10-Q:0000200406-26-000153" ], "equity_parent": [ "10-Q:0000200406-26-000153" ], "equity_total": [ "10-Q:0000200406-26-000153" ], "liabilities_and_equity": [ "10-Q:0000200406-26-000153" ], "retained_earnings": [ "10-Q:0000200406-26-000153" ], "accrued_taxes_current": [ "10-Q:0000200406-26-000153" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2019-12-30", "end": "2020-03-29", "values": { "cfo": 3358000000.0, "cfi": -581000000.0, "cff": -4315000000.0, "capex": 625000000.0, "d_and_a": 1747000000.0, "sbc": 263000000.0, "dividends_paid": null, "buybacks": 1711000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 812000000.0, "change_inventories": 159000000.0, "change_payables": -2523000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-21-000036" ], "value_sources": { "cfo": [ "10-Q:0000200406-21-000036" ], "cfi": [ "10-Q:0000200406-21-000036" ], "cff": [ "10-Q:0000200406-21-000036" ], "capex": [ "10-Q:0000200406-21-000036" ], "d_and_a": [ "10-Q:0000200406-21-000036" ], "sbc": [ "10-Q:0000200406-21-000036" ], "buybacks": [ "10-Q:0000200406-21-000036" ], "amortisation_intangibles": [ "10-Q:0000200406-21-000036" ], "deferred_tax": [ "10-Q:0000200406-21-000036" ], "change_receivables": [ "10-Q:0000200406-21-000036" ], "change_inventories": [ "10-Q:0000200406-21-000036" ], "change_payables": [ "10-Q:0000200406-21-000036" ], "proceeds_debt_issuance": [ "10-Q:0000200406-21-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "cfo": 3452000000.0, "cfi": -7522000000.0, "cff": -357000000.0, "capex": 662000000.0, "d_and_a": 1726000000.0, "sbc": 326000000.0, "dividends_paid": null, "buybacks": 706000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -482000000.0, "change_receivables": -292000000.0, "change_inventories": 478000000.0, "change_payables": 204000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "value_sources": { "cfo": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "cfi": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "cff": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "capex": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "d_and_a": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "sbc": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "buybacks": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "amortisation_intangibles": [ "10-Q:0000200406-21-000057" ], "deferred_tax": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "change_receivables": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "change_inventories": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "change_payables": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ], "proceeds_debt_issuance": [ "10-Q:0000200406-21-000036", "10-Q:0000200406-21-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "cfo": 8383000000.0, "cfi": -4819000000.0, "cff": 4196000000.0, "capex": 737000000.0, "d_and_a": 1818000000.0, "sbc": 256000000.0, "dividends_paid": null, "buybacks": 483000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 190000000.0, "change_receivables": -80000000.0, "change_inventories": 147000000.0, "change_payables": 2200000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7430000000.0 }, "sources": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "value_sources": { "cfo": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "cfi": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "cff": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "capex": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "d_and_a": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "sbc": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "buybacks": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "amortisation_intangibles": [ "10-Q:0000200406-21-000070" ], "deferred_tax": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "change_receivables": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "change_inventories": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "change_payables": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ], "proceeds_debt_issuance": [ "10-Q:0000200406-21-000057", "10-Q:0000200406-21-000070" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2021-01-03", "values": { "cfo": 8343000000.0, "cfi": -7903000000.0, "cff": -5644000000.0, "capex": 1323000000.0, "d_and_a": 1940000000.0, "sbc": 160000000.0, "dividends_paid": null, "buybacks": 321000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": -903000000.0, "change_receivables": -1214000000.0, "change_inventories": -519000000.0, "change_payables": 5260000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "value_sources": { "cfo": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "cfi": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "cff": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "capex": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "d_and_a": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "sbc": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "buybacks": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "amortisation_intangibles": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "deferred_tax": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "change_receivables": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "change_inventories": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "change_payables": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ], "proceeds_debt_issuance": [ "10-K:0000200406-22-000022", "10-Q:0000200406-21-000070" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-04", "end": "2021-04-04", "values": { "cfo": 4074000000.0, "cfi": -185000000.0, "cff": -5125000000.0, "capex": 677000000.0, "d_and_a": 1894000000.0, "sbc": 307000000.0, "dividends_paid": null, "buybacks": 1438000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -730000000.0, "change_receivables": 1604000000.0, "change_inventories": 695000000.0, "change_payables": -2336000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000200406-22-000048" ], "value_sources": { "cfo": [ "10-Q:0000200406-22-000048" ], "cfi": [ "10-Q:0000200406-22-000048" ], "cff": [ "10-Q:0000200406-22-000048" ], "capex": [ "10-Q:0000200406-22-000048" ], "d_and_a": [ "10-Q:0000200406-22-000048" ], "sbc": [ "10-Q:0000200406-22-000048" ], "buybacks": [ "10-Q:0000200406-22-000048" ], "amortisation_intangibles": [ "10-Q:0000200406-22-000048" ], "deferred_tax": [ "10-Q:0000200406-22-000048" ], "change_receivables": [ "10-Q:0000200406-22-000048" ], "change_inventories": [ "10-Q:0000200406-22-000048" ], "change_payables": [ "10-Q:0000200406-22-000048" ], "proceeds_debt_issuance": [ "10-Q:0000200406-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-05", "end": "2021-07-04", "values": { "cfo": 5314000000.0, "cfi": -419000000.0, "cff": -3279000000.0, "capex": 813000000.0, "d_and_a": 1839000000.0, "sbc": 354000000.0, "dividends_paid": null, "buybacks": 631000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 45000000.0, "change_receivables": -38000000.0, "change_inventories": 123000000.0, "change_payables": -1714000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "value_sources": { "cfo": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "cfi": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "cff": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "capex": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "d_and_a": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "sbc": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "buybacks": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "amortisation_intangibles": [ "10-Q:0000200406-22-000071" ], "deferred_tax": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "change_receivables": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "change_inventories": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "change_payables": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ], "proceeds_debt_issuance": [ "10-Q:0000200406-22-000048", "10-Q:0000200406-22-000071" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-05", "end": "2021-10-03", "values": { "cfo": 8290000000.0, "cfi": -2719000000.0, "cff": -2207000000.0, "capex": 747000000.0, "d_and_a": 1814000000.0, "sbc": 259000000.0, "dividends_paid": null, "buybacks": 391000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -1879000000.0, "change_receivables": 252000000.0, "change_inventories": 360000000.0, "change_payables": 4232000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "value_sources": { "cfo": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "cfi": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "cff": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "capex": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "d_and_a": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "sbc": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "buybacks": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "amortisation_intangibles": [ "10-Q:0000200406-22-000086" ], "deferred_tax": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_receivables": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_inventories": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_payables": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "proceeds_debt_issuance": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-04", "end": "2022-01-02", "values": { "cfo": 5732000000.0, "cfi": -5360000000.0, "cff": -3436000000.0, "capex": 1415000000.0, "d_and_a": 1843000000.0, "sbc": 215000000.0, "dividends_paid": null, "buybacks": 996000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": 485000000.0, "change_receivables": 584000000.0, "change_inventories": 70000000.0, "change_payables": 2255000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "value_sources": { "cfo": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "cfi": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "cff": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "capex": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "d_and_a": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "sbc": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "buybacks": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "amortisation_intangibles": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "deferred_tax": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "change_receivables": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "change_inventories": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "change_payables": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ], "proceeds_debt_issuance": [ "10-K:0000200406-23-000016", "10-Q:0000200406-22-000086" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-03", "end": "2022-04-03", "values": { "cfo": 3979000000.0, "cfi": -3634000000.0, "cff": -4385000000.0, "capex": 607000000.0, "d_and_a": 1769000000.0, "sbc": 278000000.0, "dividends_paid": null, "buybacks": 1577000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -926000000.0, "change_receivables": 427000000.0, "change_inventories": 600000000.0, "change_payables": -2817000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-23-000056" ], "value_sources": { "cfo": [ "10-Q:0000200406-23-000056" ], "cfi": [ "10-Q:0000200406-23-000056" ], "cff": [ "10-Q:0000200406-23-000056" ], "capex": [ "10-Q:0000200406-23-000056" ], "d_and_a": [ "10-Q:0000200406-23-000056" ], "sbc": [ "10-Q:0000200406-23-000056" ], "buybacks": [ "10-Q:0000200406-23-000056" ], "amortisation_intangibles": [ "10-Q:0000200406-23-000056" ], "deferred_tax": [ "10-Q:0000200406-23-000056" ], "change_receivables": [ "10-Q:0000200406-23-000056" ], "change_inventories": [ "10-Q:0000200406-23-000056" ], "change_payables": [ "10-Q:0000200406-23-000056" ], "proceeds_debt_issuance": [ "10-Q:0000200406-23-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-04", "end": "2022-07-03", "values": { "cfo": 5581000000.0, "cfi": -2639000000.0, "cff": -2261000000.0, "capex": 863000000.0, "d_and_a": 1744000000.0, "sbc": 366000000.0, "dividends_paid": null, "buybacks": 973000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -1423000000.0, "change_receivables": 959000000.0, "change_inventories": 657000000.0, "change_payables": 1647000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "value_sources": { "cfo": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "cfi": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "cff": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "capex": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "d_and_a": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "sbc": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "buybacks": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "amortisation_intangibles": [ "10-Q:0000200406-23-000082" ], "deferred_tax": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "change_receivables": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "change_inventories": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "change_payables": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ], "proceeds_debt_issuance": [ "10-Q:0000200406-23-000056", "10-Q:0000200406-23-000082" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-04", "end": "2022-10-02", "values": { "cfo": 6284000000.0, "cfi": -1701000000.0, "cff": -3925000000.0, "capex": 952000000.0, "d_and_a": 1685000000.0, "sbc": 281000000.0, "dividends_paid": null, "buybacks": 2165000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": -139000000.0, "change_receivables": 205000000.0, "change_inventories": 620000000.0, "change_payables": 1311000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "value_sources": { "cfo": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "cfi": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "cff": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "capex": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "d_and_a": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "sbc": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "buybacks": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "amortisation_intangibles": [ "10-Q:0000200406-22-000086" ], "deferred_tax": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_receivables": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_inventories": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "change_payables": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-03", "end": "2023-01-01", "values": { "cfo": 5350000000.0, "cfi": -4397000000.0, "cff": 1700000000.0, "capex": 1587000000.0, "d_and_a": 1772000000.0, "sbc": 213000000.0, "dividends_paid": null, "buybacks": 1320000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": 825000000.0, "change_receivables": -301000000.0, "change_inventories": 650000000.0, "change_payables": 957000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "value_sources": { "cfo": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "cfi": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "cff": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "capex": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "d_and_a": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "sbc": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "buybacks": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "amortisation_intangibles": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "deferred_tax": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "change_receivables": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "change_inventories": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "change_payables": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ], "proceeds_debt_issuance": [ "10-K:0000200406-24-000013", "10-Q:0000200406-23-000102" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-02", "end": "2023-04-02", "values": { "cfo": 3257000000.0, "cfi": 3315000000.0, "cff": 6138000000.0, "capex": 863000000.0, "d_and_a": 1880000000.0, "sbc": 306000000.0, "dividends_paid": null, "buybacks": 3537000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -1543000000.0, "change_receivables": 54000000.0, "change_inventories": 524000000.0, "change_payables": -2572000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7674000000.0 }, "sources": [ "10-Q:0000200406-24-000049" ], "value_sources": { "cfo": [ "10-Q:0000200406-24-000049" ], "cfi": [ "10-Q:0000200406-24-000049" ], "cff": [ "10-Q:0000200406-24-000049" ], "capex": [ "10-Q:0000200406-24-000049" ], "d_and_a": [ "10-Q:0000200406-24-000049" ], "sbc": [ "10-Q:0000200406-24-000049" ], "buybacks": [ "10-Q:0000200406-24-000049" ], "amortisation_intangibles": [ "10-Q:0000200406-24-000049" ], "deferred_tax": [ "10-Q:0000200406-24-000049" ], "change_receivables": [ "10-Q:0000200406-24-000049" ], "change_inventories": [ "10-Q:0000200406-24-000049" ], "change_payables": [ "10-Q:0000200406-24-000049" ], "proceeds_debt_issuance": [ "10-Q:0000200406-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "cfo": 4182000000.0, "cfi": -3776000000.0, "cff": -5991000000.0, "capex": 1124000000.0, "d_and_a": 1934000000.0, "sbc": 382000000.0, "dividends_paid": null, "buybacks": 381000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -799000000.0, "change_receivables": 545000000.0, "change_inventories": 217000000.0, "change_payables": 1511000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "value_sources": { "cfo": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "cfi": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "cff": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "capex": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "d_and_a": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "sbc": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "buybacks": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "amortisation_intangibles": [ "10-Q:0000200406-24-000075" ], "deferred_tax": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "change_receivables": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "change_inventories": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "change_payables": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ], "proceeds_debt_issuance": [ "10-Q:0000200406-24-000049", "10-Q:0000200406-24-000075" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "cfo": 7489000000.0, "cfi": 2541000000.0, "cff": -11317000000.0, "capex": 967000000.0, "d_and_a": 1829000000.0, "sbc": 296000000.0, "dividends_paid": null, "buybacks": 920000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": 560000000.0, "change_receivables": 252000000.0, "change_inventories": 706000000.0, "change_payables": 1725000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "value_sources": { "cfo": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "cfi": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "cff": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "capex": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "d_and_a": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "sbc": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "buybacks": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "amortisation_intangibles": [ "10-Q:0000200406-24-000096" ], "deferred_tax": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "change_receivables": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "change_inventories": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "change_payables": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "cfo": 7863000000.0, "cfi": -1202000000.0, "cff": -4655000000.0, "capex": 1589000000.0, "d_and_a": 1843000000.0, "sbc": 178000000.0, "dividends_paid": null, "buybacks": 216000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -2412000000.0, "change_receivables": -227000000.0, "change_inventories": -124000000.0, "change_payables": 1682000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "value_sources": { "cfo": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "cfi": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "cff": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "capex": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "d_and_a": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "sbc": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "buybacks": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "amortisation_intangibles": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "deferred_tax": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "change_receivables": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "change_inventories": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "change_payables": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ], "proceeds_debt_issuance": [ "10-K:0000200406-25-000038", "10-Q:0000200406-24-000096" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 3657000000.0, "cfi": -464000000.0, "cff": 546000000.0, "capex": 807000000.0, "d_and_a": 1815000000.0, "sbc": 302000000.0, "dividends_paid": null, "buybacks": 1475000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -1562000000.0, "change_receivables": 279000000.0, "change_inventories": 348000000.0, "change_payables": -2483000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000200406-25-000119" ], "value_sources": { "cfo": [ "10-Q:0000200406-25-000119" ], "cfi": [ "10-Q:0000200406-25-000119" ], "cff": [ "10-Q:0000200406-25-000119" ], "capex": [ "10-Q:0000200406-25-000119" ], "d_and_a": [ "10-Q:0000200406-25-000119" ], "sbc": [ "10-Q:0000200406-25-000119" ], "buybacks": [ "10-Q:0000200406-25-000119" ], "amortisation_intangibles": [ "10-Q:0000200406-25-000119" ], "deferred_tax": [ "10-Q:0000200406-25-000119" ], "change_receivables": [ "10-Q:0000200406-25-000119" ], "change_inventories": [ "10-Q:0000200406-25-000119" ], "change_payables": [ "10-Q:0000200406-25-000119" ], "proceeds_debt_issuance": [ "10-Q:0000200406-25-000119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5633000000.0, "cfi": -13687000000.0, "cff": 7544000000.0, "capex": 976000000.0, "d_and_a": 1782000000.0, "sbc": 341000000.0, "dividends_paid": null, "buybacks": 136000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -695000000.0, "change_receivables": 884000000.0, "change_inventories": 391000000.0, "change_payables": 2932000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6657000000.0 }, "sources": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "value_sources": { "cfo": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "cfi": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "cff": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "capex": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "d_and_a": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "sbc": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "buybacks": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "amortisation_intangibles": [ "10-Q:0000200406-25-000178" ], "deferred_tax": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "change_receivables": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "change_inventories": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "change_payables": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ], "proceeds_debt_issuance": [ "10-Q:0000200406-25-000119", "10-Q:0000200406-25-000178" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "cfo": 7993000000.0, "cfi": -3128000000.0, "cff": -9882000000.0, "capex": 1029000000.0, "d_and_a": 1846000000.0, "sbc": 295000000.0, "dividends_paid": null, "buybacks": 539000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 90000000.0, "change_receivables": 96000000.0, "change_inventories": 299000000.0, "change_payables": 2264000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "value_sources": { "cfo": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "cfi": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "cff": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "capex": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "d_and_a": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "sbc": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "buybacks": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "amortisation_intangibles": [ "10-Q:0000200406-25-000209" ], "deferred_tax": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_receivables": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_inventories": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_payables": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "proceeds_debt_issuance": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-29", "values": { "cfo": 6983000000.0, "cfi": -1320000000.0, "cff": -1340000000.0, "capex": 1612000000.0, "d_and_a": 1896000000.0, "sbc": 238000000.0, "dividends_paid": null, "buybacks": 282000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -16000000.0, "change_receivables": -853000000.0, "change_inventories": 90000000.0, "change_payables": -1092000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "value_sources": { "cfo": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cfi": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cff": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "capex": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "d_and_a": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "sbc": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "buybacks": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "amortisation_intangibles": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "deferred_tax": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_receivables": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_inventories": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_payables": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "proceeds_debt_issuance": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-30", "end": "2025-03-30", "values": { "cfo": 4174000000.0, "cfi": -297000000.0, "cff": 10422000000.0, "capex": 795000000.0, "d_and_a": 1772000000.0, "sbc": 288000000.0, "dividends_paid": null, "buybacks": 2127000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": 2172000000.0, "change_receivables": 926000000.0, "change_inventories": 146000000.0, "change_payables": -2126000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9138000000.0 }, "sources": [ "10-Q:0000200406-26-000087" ], "value_sources": { "cfo": [ "10-Q:0000200406-26-000087" ], "cfi": [ "10-Q:0000200406-26-000087" ], "cff": [ "10-Q:0000200406-26-000087" ], "capex": [ "10-Q:0000200406-26-000087" ], "d_and_a": [ "10-Q:0000200406-26-000087" ], "sbc": [ "10-Q:0000200406-26-000087" ], "buybacks": [ "10-Q:0000200406-26-000087" ], "amortisation_intangibles": [ "10-Q:0000200406-26-000087" ], "deferred_tax": [ "10-Q:0000200406-26-000087" ], "change_receivables": [ "10-Q:0000200406-26-000087" ], "change_inventories": [ "10-Q:0000200406-26-000087" ], "change_payables": [ "10-Q:0000200406-26-000087" ], "proceeds_debt_issuance": [ "10-Q:0000200406-26-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "cfo": 3878000000.0, "cfi": -18264000000.0, "cff": -5665000000.0, "capex": 1043000000.0, "d_and_a": 1943000000.0, "sbc": 410000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": 825000000.0, "change_receivables": 1357000000.0, "change_inventories": 510000000.0, "change_payables": 1240000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "value_sources": { "cfo": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "cfi": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "cff": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "capex": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "d_and_a": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "sbc": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "buybacks": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "amortisation_intangibles": [ "10-Q:0000200406-26-000153" ], "deferred_tax": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_receivables": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_inventories": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_payables": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "proceeds_debt_issuance": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "cfo": 9169000000.0, "cfi": -542000000.0, "cff": -8927000000.0, "capex": 1157000000.0, "d_and_a": 1777000000.0, "sbc": 347000000.0, "dividends_paid": null, "buybacks": 1902000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": 2218000000.0, "change_receivables": -111000000.0, "change_inventories": 748000000.0, "change_payables": 1997000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "value_sources": { "cfo": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "cfi": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "cff": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "capex": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "d_and_a": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "sbc": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "buybacks": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "amortisation_intangibles": [ "10-Q:0000200406-25-000209" ], "deferred_tax": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_receivables": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_inventories": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "change_payables": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ], "proceeds_debt_issuance": [ "10-Q:0000200406-25-000178", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-28", "values": { "cfo": 7309000000.0, "cfi": -4485000000.0, "cff": -1369000000.0, "capex": 1837000000.0, "d_and_a": 2011000000.0, "sbc": 309000000.0, "dividends_paid": null, "buybacks": 1924000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -3677000000.0, "change_receivables": -391000000.0, "change_inventories": 46000000.0, "change_payables": 1266000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "value_sources": { "cfo": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cfi": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "cff": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "capex": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "d_and_a": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "sbc": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "buybacks": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "amortisation_intangibles": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "deferred_tax": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_receivables": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_inventories": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "change_payables": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ], "proceeds_debt_issuance": [ "10-K:0000200406-26-000016", "10-Q:0000200406-25-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-29", "end": "2026-03-29", "values": { "cfo": 2514000000.0, "cfi": -1040000000.0, "cff": 530000000.0, "capex": 1049000000.0, "d_and_a": 2004000000.0, "sbc": 300000000.0, "dividends_paid": null, "buybacks": 4028000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 159000000.0, "change_receivables": 595000000.0, "change_inventories": 431000000.0, "change_payables": -3920000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-26-000087" ], "value_sources": { "cfo": [ "10-Q:0000200406-26-000087" ], "cfi": [ "10-Q:0000200406-26-000087" ], "cff": [ "10-Q:0000200406-26-000087" ], "capex": [ "10-Q:0000200406-26-000087" ], "d_and_a": [ "10-Q:0000200406-26-000087" ], "sbc": [ "10-Q:0000200406-26-000087" ], "buybacks": [ "10-Q:0000200406-26-000087" ], "amortisation_intangibles": [ "10-Q:0000200406-26-000087" ], "deferred_tax": [ "10-Q:0000200406-26-000087" ], "change_receivables": [ "10-Q:0000200406-26-000087" ], "change_inventories": [ "10-Q:0000200406-26-000087" ], "change_payables": [ "10-Q:0000200406-26-000087" ], "proceeds_debt_issuance": [ "10-Q:0000200406-26-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "cfo": 8616000000.0, "cfi": -1110000000.0, "cff": -8777000000.0, "capex": 1321000000.0, "d_and_a": 1959000000.0, "sbc": 458000000.0, "dividends_paid": null, "buybacks": 221000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -479000000.0, "change_receivables": 1352000000.0, "change_inventories": 571000000.0, "change_payables": 2964000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "value_sources": { "cfo": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "cfi": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "cff": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "capex": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "d_and_a": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "sbc": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "buybacks": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "amortisation_intangibles": [ "10-Q:0000200406-26-000153" ], "deferred_tax": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_receivables": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_inventories": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "change_payables": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ], "proceeds_debt_issuance": [ "10-Q:0000200406-26-000087", "10-Q:0000200406-26-000153" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2019-12-30", "end": "2021-01-03", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 23536000000.0, "cfi": -20825000000.0, "cff": -6120000000.0, "capex": 3347000000.0, "d_and_a": 7231000000.0, "sbc": 1005000000.0, "dividends_paid": null, "buybacks": 3221000000.0, "interest_paid": 841000000.0, "taxes_paid": 4619000000.0, "depreciation": null, "amortisation_intangibles": 4700000000.0, "goodwill_impairment": null, "deferred_tax": -1141000000.0, "change_receivables": -774000000.0, "change_inventories": 265000000.0, "change_payables": 5141000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7431000000.0 }, "sources": [ "10-K:0000200406-23-000016" ], "value_sources": { "cfo": [ "10-K:0000200406-23-000016" ], "cfi": [ "10-K:0000200406-23-000016" ], "cff": [ "10-K:0000200406-23-000016" ], "capex": [ "10-K:0000200406-23-000016" ], "d_and_a": [ "10-K:0000200406-23-000016" ], "sbc": [ "10-K:0000200406-23-000016" ], "buybacks": [ "10-K:0000200406-23-000016" ], "interest_paid": [ "10-K:0000200406-23-000016" ], "taxes_paid": [ "10-K:0000200406-23-000016" ], "amortisation_intangibles": [ "10-K:0000200406-23-000016" ], "deferred_tax": [ "10-K:0000200406-23-000016" ], "change_receivables": [ "10-K:0000200406-23-000016" ], "change_inventories": [ "10-K:0000200406-23-000016" ], "change_payables": [ "10-K:0000200406-23-000016" ], "proceeds_debt_issuance": [ "10-K:0000200406-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-04", "end": "2022-01-02", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 23410000000.0, "cfi": -8683000000.0, "cff": -14047000000.0, "capex": 3652000000.0, "d_and_a": 7390000000.0, "sbc": 1135000000.0, "dividends_paid": null, "buybacks": 3456000000.0, "interest_paid": 941000000.0, "taxes_paid": 4768000000.0, "depreciation": null, "amortisation_intangibles": 4200000000.0, "goodwill_impairment": null, "deferred_tax": -2079000000.0, "change_receivables": 2402000000.0, "change_inventories": 1248000000.0, "change_payables": 2437000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-K:0000200406-24-000013" ], "value_sources": { "cfo": [ "10-K:0000200406-24-000013" ], "cfi": [ "10-K:0000200406-24-000013" ], "cff": [ "10-K:0000200406-24-000013" ], "capex": [ "10-K:0000200406-24-000013" ], "d_and_a": [ "10-K:0000200406-24-000013" ], "sbc": [ "10-K:0000200406-24-000013" ], "buybacks": [ "10-K:0000200406-24-000013" ], "interest_paid": [ "10-K:0000200406-24-000013" ], "taxes_paid": [ "10-K:0000200406-24-000013" ], "amortisation_intangibles": [ "10-K:0000200406-24-000013" ], "deferred_tax": [ "10-K:0000200406-24-000013" ], "change_receivables": [ "10-K:0000200406-24-000013" ], "change_inventories": [ "10-K:0000200406-24-000013" ], "change_payables": [ "10-K:0000200406-24-000013" ], "proceeds_debt_issuance": [ "10-K:0000200406-24-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-03", "end": "2023-01-01", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 21194000000.0, "cfi": -12371000000.0, "cff": -8871000000.0, "capex": 4009000000.0, "d_and_a": 6970000000.0, "sbc": 1138000000.0, "dividends_paid": null, "buybacks": 6035000000.0, "interest_paid": 933000000.0, "taxes_paid": 5223000000.0, "depreciation": null, "amortisation_intangibles": 3900000000.0, "goodwill_impairment": null, "deferred_tax": -1663000000.0, "change_receivables": 1290000000.0, "change_inventories": 2527000000.0, "change_payables": 1098000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-K:0000200406-25-000038" ], "value_sources": { "cfo": [ "10-K:0000200406-25-000038" ], "cfi": [ "10-K:0000200406-25-000038" ], "cff": [ "10-K:0000200406-25-000038" ], "capex": [ "10-K:0000200406-25-000038" ], "d_and_a": [ "10-K:0000200406-25-000038" ], "sbc": [ "10-K:0000200406-25-000038" ], "buybacks": [ "10-K:0000200406-25-000038" ], "interest_paid": [ "10-K:0000200406-25-000038" ], "taxes_paid": [ "10-K:0000200406-25-000038" ], "amortisation_intangibles": [ "10-K:0000200406-25-000038" ], "deferred_tax": [ "10-K:0000200406-25-000038" ], "change_receivables": [ "10-K:0000200406-25-000038" ], "change_inventories": [ "10-K:0000200406-25-000038" ], "change_payables": [ "10-K:0000200406-25-000038" ], "proceeds_debt_issuance": [ "10-K:0000200406-25-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-02", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 22791000000.0, "cfi": 878000000.0, "cff": -15825000000.0, "capex": 4543000000.0, "d_and_a": 7486000000.0, "sbc": 1162000000.0, "dividends_paid": null, "buybacks": 5054000000.0, "interest_paid": 1766000000.0, "taxes_paid": 8574000000.0, "depreciation": null, "amortisation_intangibles": 4500000000.0, "goodwill_impairment": null, "deferred_tax": -4194000000.0, "change_receivables": 624000000.0, "change_inventories": 1323000000.0, "change_payables": 2346000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "cfo": [ "10-K:0000200406-26-000016" ], "cfi": [ "10-K:0000200406-26-000016" ], "cff": [ "10-K:0000200406-26-000016" ], "capex": [ "10-K:0000200406-26-000016" ], "d_and_a": [ "10-K:0000200406-26-000016" ], "sbc": [ "10-K:0000200406-26-000016" ], "buybacks": [ "10-K:0000200406-26-000016" ], "interest_paid": [ "10-K:0000200406-26-000016" ], "taxes_paid": [ "10-K:0000200406-26-000016" ], "amortisation_intangibles": [ "10-K:0000200406-26-000016" ], "deferred_tax": [ "10-K:0000200406-26-000016" ], "change_receivables": [ "10-K:0000200406-26-000016" ], "change_inventories": [ "10-K:0000200406-26-000016" ], "change_payables": [ "10-K:0000200406-26-000016" ], "proceeds_debt_issuance": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-29", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 24266000000.0, "cfi": -18599000000.0, "cff": -3132000000.0, "capex": 4424000000.0, "d_and_a": 7339000000.0, "sbc": 1176000000.0, "dividends_paid": null, "buybacks": 2432000000.0, "interest_paid": 1911000000.0, "taxes_paid": 6714000000.0, "depreciation": null, "amortisation_intangibles": 4500000000.0, "goodwill_impairment": null, "deferred_tax": -2183000000.0, "change_receivables": 406000000.0, "change_inventories": 1128000000.0, "change_payables": 1621000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6660000000.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "cfo": [ "10-K:0000200406-26-000016" ], "cfi": [ "10-K:0000200406-26-000016" ], "cff": [ "10-K:0000200406-26-000016" ], "capex": [ "10-K:0000200406-26-000016" ], "d_and_a": [ "10-K:0000200406-26-000016" ], "sbc": [ "10-K:0000200406-26-000016" ], "buybacks": [ "10-K:0000200406-26-000016" ], "interest_paid": [ "10-K:0000200406-26-000016" ], "taxes_paid": [ "10-K:0000200406-26-000016" ], "amortisation_intangibles": [ "10-K:0000200406-26-000016" ], "deferred_tax": [ "10-K:0000200406-26-000016" ], "change_receivables": [ "10-K:0000200406-26-000016" ], "change_inventories": [ "10-K:0000200406-26-000016" ], "change_payables": [ "10-K:0000200406-26-000016" ], "proceeds_debt_issuance": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-30", "end": "2025-12-28", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 24530000000.0, "cfi": -23588000000.0, "cff": -5539000000.0, "capex": 4832000000.0, "d_and_a": 7503000000.0, "sbc": 1354000000.0, "dividends_paid": null, "buybacks": 5953000000.0, "interest_paid": 1863000000.0, "taxes_paid": 6539000000.0, "depreciation": null, "amortisation_intangibles": 4600000000.0, "goodwill_impairment": null, "deferred_tax": 1538000000.0, "change_receivables": 1781000000.0, "change_inventories": 1450000000.0, "change_payables": 2377000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9138000000.0 }, "sources": [ "10-K:0000200406-26-000016" ], "value_sources": { "cfo": [ "10-K:0000200406-26-000016" ], "cfi": [ "10-K:0000200406-26-000016" ], "cff": [ "10-K:0000200406-26-000016" ], "capex": [ "10-K:0000200406-26-000016" ], "d_and_a": [ "10-K:0000200406-26-000016" ], "sbc": [ "10-K:0000200406-26-000016" ], "buybacks": [ "10-K:0000200406-26-000016" ], "interest_paid": [ "10-K:0000200406-26-000016" ], "taxes_paid": [ "10-K:0000200406-26-000016" ], "amortisation_intangibles": [ "10-K:0000200406-26-000016" ], "deferred_tax": [ "10-K:0000200406-26-000016" ], "change_receivables": [ "10-K:0000200406-26-000016" ], "change_inventories": [ "10-K:0000200406-26-000016" ], "change_payables": [ "10-K:0000200406-26-000016" ], "proceeds_debt_issuance": [ "10-K:0000200406-26-000016" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000200406-21-000008": { "kind": "filing", "form": "10-K", "accession": "0000200406-21-000008", "report_date": "2021-01-03", "filed": "2021-02-22", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000008/jnj-20210103.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000008/" }, "10-K:0000200406-22-000022": { "kind": "filing", "form": "10-K", "accession": "0000200406-22-000022", "report_date": "2022-01-02", "filed": "2022-02-17", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000022/jnj-20220102.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000022/" }, "10-K:0000200406-23-000016": { "kind": "filing", "form": "10-K", "accession": "0000200406-23-000016", "report_date": "2023-01-01", "filed": "2023-02-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000016/jnj-20230101.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000016/" }, "10-K:0000200406-24-000013": { "kind": "filing", "form": "10-K", "accession": "0000200406-24-000013", "report_date": "2023-12-31", "filed": "2024-02-16", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000013/jnj-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000013/" }, "10-K:0000200406-25-000038": { "kind": "filing", "form": "10-K", "accession": "0000200406-25-000038", "report_date": "2024-12-29", "filed": "2025-02-13", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000038/jnj-20241229.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000038/" }, "10-K:0000200406-26-000016": { "kind": "filing", "form": "10-K", "accession": "0000200406-26-000016", "report_date": "2025-12-28", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000016/jnj-20251228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000016/" }, "10-Q:0000200406-20-000035": { "kind": "filing", "form": "10-Q", "accession": "0000200406-20-000035", "report_date": "2020-03-29", "filed": "2020-04-29", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000035/a1q10q03-29x20.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000035/" }, "10-Q:0000200406-20-000050": { "kind": "filing", "form": "10-Q", "accession": "0000200406-20-000050", "report_date": "2020-06-28", "filed": "2020-07-24", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000050/jnj-20200628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000050/" }, "10-Q:0000200406-20-000056": { "kind": "filing", "form": "10-Q", "accession": "0000200406-20-000056", "report_date": "2020-09-27", "filed": "2020-10-23", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000056/jnj-20200927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040620000056/" }, "10-Q:0000200406-21-000036": { "kind": "filing", "form": "10-Q", "accession": "0000200406-21-000036", "report_date": "2021-04-04", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000036/jnj-20210404.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000036/" }, "10-Q:0000200406-21-000057": { "kind": "filing", "form": "10-Q", "accession": "0000200406-21-000057", "report_date": "2021-07-04", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000057/jnj-20210704.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000057/" }, "10-Q:0000200406-21-000070": { "kind": "filing", "form": "10-Q", "accession": "0000200406-21-000070", "report_date": "2021-10-03", "filed": "2021-10-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000070/jnj-20211003.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040621000070/" }, "10-Q:0000200406-22-000048": { "kind": "filing", "form": "10-Q", "accession": "0000200406-22-000048", "report_date": "2022-04-03", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000048/jnj-20220403.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000048/" }, "10-Q:0000200406-22-000071": { "kind": "filing", "form": "10-Q", "accession": "0000200406-22-000071", "report_date": "2022-07-03", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000071/jnj-20220703.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000071/" }, "10-Q:0000200406-22-000086": { "kind": "filing", "form": "10-Q", "accession": "0000200406-22-000086", "report_date": "2022-10-02", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000086/jnj-20221002.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040622000086/" }, "10-Q:0000200406-23-000056": { "kind": "filing", "form": "10-Q", "accession": "0000200406-23-000056", "report_date": "2023-04-02", "filed": "2023-04-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000056/jnj-20230402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000056/" }, "10-Q:0000200406-23-000082": { "kind": "filing", "form": "10-Q", "accession": "0000200406-23-000082", "report_date": "2023-07-02", "filed": "2023-07-31", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000082/jnj-20230702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000082/" }, "10-Q:0000200406-23-000102": { "kind": "filing", "form": "10-Q", "accession": "0000200406-23-000102", "report_date": "2023-10-01", "filed": "2023-10-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000102/jnj-20231001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000102/" }, "10-Q:0000200406-24-000049": { "kind": "filing", "form": "10-Q", "accession": "0000200406-24-000049", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000049/jnj-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000049/" }, "10-Q:0000200406-24-000075": { "kind": "filing", "form": "10-Q", "accession": "0000200406-24-000075", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000075/jnj-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000075/" }, "10-Q:0000200406-24-000096": { "kind": "filing", "form": "10-Q", "accession": "0000200406-24-000096", "report_date": "2024-09-29", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000096/jnj-20240929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040624000096/" }, "10-Q:0000200406-25-000119": { "kind": "filing", "form": "10-Q", "accession": "0000200406-25-000119", "report_date": "2025-03-30", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000119/jnj-20250330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000119/" }, "10-Q:0000200406-25-000178": { "kind": "filing", "form": "10-Q", "accession": "0000200406-25-000178", "report_date": "2025-06-29", "filed": "2025-07-24", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000178/jnj-20250629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000178/" }, "10-Q:0000200406-25-000209": { "kind": "filing", "form": "10-Q", "accession": "0000200406-25-000209", "report_date": "2025-09-28", "filed": "2025-10-22", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000209/jnj-20250928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040625000209/" }, "10-Q:0000200406-26-000087": { "kind": "filing", "form": "10-Q", "accession": "0000200406-26-000087", "report_date": "2026-03-29", "filed": "2026-04-22", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000087/jnj-20260329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000087/" }, "10-Q:0000200406-26-000153": { "kind": "filing", "form": "10-Q", "accession": "0000200406-26-000153", "report_date": "2026-06-28", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000153/jnj-20260628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040626000153/" }, "8-K:0000200406-23-000086": { "kind": "filing", "form": "8-K", "accession": "0000200406-23-000086", "report_date": "2023-08-23", "filed": "2023-08-25", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000086/jnj-20230823.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000020040623000086/" }, "8-K:0001193125-22-311072": { "kind": "filing", "form": "8-K", "accession": "0001193125-22-311072", "report_date": "2022-12-22", "filed": "2022-12-22", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/200406/000119312522311072/d428734d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/200406/000119312522311072/" } }, "restatements": [ { "period": "FY2021", "item": "amortisation_intangibles", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 4700000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 4200000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 4700000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "cost_of_revenue", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 29855000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 23402000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 29855000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2022-01-02", "first": { "value": 35246000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 25436000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 35246000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "gross_profit", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 63920000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 55338000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 63920000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 1898000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 1377000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 1898000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "operating_lease_cost", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 300000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 200000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 200000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 22776000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 19178000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 22776000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 93775000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 78740000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 93775000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 14714000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 14277000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 14714000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-04", "end": "2022-01-02", "first": { "value": 24659000000.0, "source": "10-K:0000200406-22-000022", "filed": "2022-02-17" }, "latest": { "value": 20118000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 24659000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" } }, { "period": "FY2022 Q1", "item": "gross_profit", "start": "2022-01-03", "end": "2022-04-03", "first": { "value": 15828000000.0, "source": "10-Q:0000200406-22-000048", "filed": "2022-04-29" }, "latest": { "value": 13822000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 15828000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-03", "end": "2022-04-03", "first": { "value": 5862000000.0, "source": "10-Q:0000200406-22-000048", "filed": "2022-04-29" }, "latest": { "value": 5203000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 5862000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2022-01-03", "end": "2022-04-03", "first": { "value": 23426000000.0, "source": "10-Q:0000200406-22-000048", "filed": "2022-04-29" }, "latest": { "value": 19840000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 23426000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" } }, { "period": "FY2022 Q2", "item": "gross_profit", "start": "2022-04-04", "end": "2022-07-03", "first": { "value": 16101000000.0, "source": "10-Q:0000200406-22-000071", "filed": "2022-07-29" }, "latest": { "value": 13893000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 16101000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" } }, { "period": "FY2022 Q2", "item": "pretax_income", "start": "2022-04-04", "end": "2022-07-03", "first": { "value": 5840000000.0, "source": "10-Q:0000200406-22-000071", "filed": "2022-07-29" }, "latest": { "value": 5144000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 5840000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" } }, { "period": "FY2022 Q2", "item": "revenue", "start": "2022-04-04", "end": "2022-07-03", "first": { "value": 24020000000.0, "source": "10-Q:0000200406-22-000071", "filed": "2022-07-29" }, "latest": { "value": 20215000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 24020000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-01-03", "end": "2022-10-02", "first": { "value": 3200000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 3000000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 3000000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 7807000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 6172000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 7807000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2022-01-03", "end": "2022-10-02", "first": { "value": 23324000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 18512000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 18512000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "gross_profit", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 15984000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 13824000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 15984000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 1364000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 862000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 1364000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-03", "end": "2022-10-02", "first": { "value": 3103000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 2376000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 2376000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 5822000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 5172000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 5822000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 23791000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 19996000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 23791000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 3597000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 3485000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 3597000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2022-01-03", "end": "2022-10-02", "first": { "value": 10762000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 10425000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 10425000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2022-07-04", "end": "2022-10-02", "first": { "value": 6089000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 4975000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 6089000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2022-01-03", "end": "2022-10-02", "first": { "value": 18253000000.0, "source": "10-Q:0000200406-22-000086", "filed": "2022-10-27" }, "latest": { "value": 14907000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" }, "used": { "value": 14907000000.0, "source": "10-Q:0000200406-23-000102", "filed": "2023-10-27" } }, { "period": "FY2022 Q4", "item": "accounts_payable", "start": null, "end": "2023-01-01", "first": { "value": 11703000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 9889000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 9889000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "accrued_taxes_current", "start": null, "end": "2023-01-01", "first": { "value": 2127000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 2220000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 2220000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 4300000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 3900000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 3900000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "cash", "start": null, "end": "2023-01-01", "first": { "value": 14127000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 12889000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 12889000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 31089000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 24596000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 24596000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2023-01-01", "first": { "value": 45231000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 36047000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 36047000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "gross_profit", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 63854000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 55394000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 55394000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 3784000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 2989000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 2989000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2023-01-01", "first": { "value": 48325000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 38489000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 38489000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "inventory", "start": null, "end": "2023-01-01", "first": { "value": 12483000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 10268000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 10268000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "long_term_debt", "start": null, "end": "2023-01-01", "first": { "value": 26888000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 26886000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 26886000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "operating_lease_cost", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 300000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 200000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 200000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" } }, { "period": "FY2022 Q4", "item": "ppe_net", "start": null, "end": "2023-01-01", "first": { "value": 19803000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 17982000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 17982000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 21725000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 19359000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 19359000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" } }, { "period": "FY2022 Q4", "item": "receivables", "start": null, "end": "2023-01-01", "first": { "value": 16160000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 14039000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 14039000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 94943000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 79990000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 79990000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" } }, { "period": "FY2022", "item": "rnd", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 14603000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 14135000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 14135000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022", "item": "sga", "start": "2022-01-03", "end": "2023-01-01", "first": { "value": 24765000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 20246000000.0, "source": "10-K:0000200406-25-000038", "filed": "2025-02-13" }, "used": { "value": 20246000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2022 Q4", "item": "short_term_borrowings", "start": null, "end": "2023-01-01", "first": { "value": 12771000000.0, "source": "10-K:0000200406-23-000016", "filed": "2023-02-16" }, "latest": { "value": 12756000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" }, "used": { "value": 12756000000.0, "source": "10-K:0000200406-24-000013", "filed": "2024-02-16" } }, { "period": "FY2023 Q1", "item": "amortisation_intangibles", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 1200000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 1100000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 1100000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "cost_of_revenue", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 8395000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 6687000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 6687000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "gross_profit", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 16351000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 14207000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 14207000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "income_tax", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": -669000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": -796000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": -796000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "pretax_income", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": -737000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": -1287000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": -1287000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "revenue", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 24746000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 20894000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 20894000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "rnd", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 3563000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 3455000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 3455000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q1", "item": "sga", "start": "2023-01-02", "end": "2023-04-02", "first": { "value": 6138000000.0, "source": "10-Q:0000200406-23-000056", "filed": "2023-04-28" }, "latest": { "value": 4906000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" }, "used": { "value": 4906000000.0, "source": "10-Q:0000200406-24-000049", "filed": "2024-05-01" } }, { "period": "FY2023 Q2", "item": "amortisation_intangibles", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 1200000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 1100000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 1100000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "cost_of_revenue", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 8212000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 6462000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 6462000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "gross_profit", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 17318000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 15057000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 15057000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 1618000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 930000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 930000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 6762000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 6306000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 6306000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 25530000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 21519000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 21519000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "rnd", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 3829000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 3703000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 3703000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 6665000000.0, "source": "10-Q:0000200406-23-000082", "filed": "2023-07-31" }, "latest": { "value": 5396000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" }, "used": { "value": 5396000000.0, "source": "10-Q:0000200406-24-000075", "filed": "2024-07-25" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2022 Q3", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-Q:0000200406-22-000071", "10-Q:0000200406-22-000086" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q3", "item": "proceeds_debt_issuance", "value": -7674000000.0, "sources": [ "10-Q:0000200406-24-000075", "10-Q:0000200406-24-000096" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2025-12-28:10-Q:0000200406-26-000087", "type": "cash_acquisitions", "date": "2025-12-28", "fiscal_period": "FY2025", "text": "Paid US$17.5 billion in cash for business acquisitions in fiscal 2025, 9.7% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 17500000000.0, "unit": "USD" }, "sources": [ "10-Q:0000200406-26-000087" ] }, { "id": "restatement:2025-02-13:10-K:0000200406-25-000038", "type": "restatement", "date": "2025-02-13", "fiscal_period": "FY2022", "text": "Restated revenue for fiscal 2022 from US$94.9 billion to US$80.0 billion.", "counterparty": null, "amount": { "value": -14953000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-25-000038" ] }, { "id": "cash_acquisitions:2024-12-29:10-K:0000200406-26-000016", "type": "cash_acquisitions", "date": "2024-12-29", "fiscal_period": "FY2024", "text": "Paid US$15.1 billion in cash for business acquisitions in fiscal 2024, 9.0% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 15146000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-26-000016" ] }, { "id": "restatement:2024-02-16:10-K:0000200406-24-000013", "type": "restatement", "date": "2024-02-16", "fiscal_period": "FY2021", "text": "Restated revenue for fiscal 2021 from US$93.8 billion to US$78.7 billion.", "counterparty": null, "amount": { "value": -15035000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-24-000013" ] }, { "id": "discontinued_operations:2023-12-31:10-K:0000200406-26-000016", "type": "discontinued_operations", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Reported discontinued operations for fiscal 2023, with net income of US$21.8 billion from them.", "counterparty": null, "amount": { "value": 21827000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-26-000016" ] }, { "id": "spin_off:2023-08-23:8-K:0000200406-23-000086", "type": "spin_off", "date": "2023-08-23", "fiscal_period": "FY2023 Q3", "text": "Completed the spin-off of Kenvue Inc.", "counterparty": "Kenvue Inc.", "amount": null, "sources": [ "8-K:0000200406-23-000086" ] }, { "id": "discontinued_operations:2023-01-01:10-K:0000200406-25-000038", "type": "discontinued_operations", "date": "2023-01-01", "fiscal_period": "FY2022", "text": "Reported discontinued operations for fiscal 2022, with net income of US$1.6 billion from them.", "counterparty": null, "amount": { "value": 1571000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-25-000038" ] }, { "id": "cash_acquisitions:2023-01-01:10-K:0000200406-25-000038", "type": "cash_acquisitions", "date": "2023-01-01", "fiscal_period": "FY2022", "text": "Paid US$17.7 billion in cash for business acquisitions in fiscal 2022, 9.7% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 17652000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-25-000038" ] }, { "id": "acquisition:2022-12-22:8-K:0001193125-22-311072", "type": "acquisition", "date": "2022-12-22", "fiscal_period": "FY2022 Q4", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-22-311072" ] }, { "id": "discontinued_operations:2022-01-02:10-K:0000200406-24-000013", "type": "discontinued_operations", "date": "2022-01-02", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with net income of US$3.1 billion from them.", "counterparty": null, "amount": { "value": 3077000000.0, "unit": "USD" }, "sources": [ "10-K:0000200406-24-000013" ] } ] }