{ "schema": "annalist.dataset/0.1", "company": { "id": "deere", "name": "Deere & Company", "country": "US", "template": "corporate", "cik": "0000315189", "tickers": [ "DE" ], "entity_name": "DEERE & CO", "fiscal_year_end": "1101", "sic": "3523", "sic_description": "Farm Machinery & Equipment", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-08-02", "release_date": "2026-08-27" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q3", "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" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-11-02", "end": "2021-01-31", "values": { "revenue": 9112000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 366000000.0, "sga": 769000000.0, "operating_income": 1638000000.0, "interest_expense": 271000000.0, "pretax_income": 1528000000.0, "income_tax": 308000000.0, "net_income_incl_nci": 1224000000.0, "nci_profit": 0.0, "net_income": 1224000000.0, "net_income_common": null, "eps_basic": 3.9, "eps_diluted": 3.87, "shares_basic": 313500000.0, "shares_diluted": 316100000.0, "dps_declared": 0.76, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-001774", "10-Q:0001558370-22-001900" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-001900" ], "rnd": [ "10-Q:0001558370-22-001900" ], "sga": [ "10-Q:0001558370-22-001900" ], "operating_income": [ "10-Q:0001558370-22-001900" ], "interest_expense": [ "10-Q:0001558370-22-001900" ], "pretax_income": [ "10-Q:0001558370-22-001900" ], "income_tax": [ "10-Q:0001558370-22-001900" ], "net_income_incl_nci": [ "10-Q:0001558370-22-001900" ], "nci_profit": [ "10-Q:0001558370-21-001774" ], "net_income": [ "10-Q:0001558370-22-001900" ], "eps_basic": [ "10-Q:0001558370-22-001900" ], "eps_diluted": [ "10-Q:0001558370-22-001900" ], "shares_basic": [ "10-Q:0001558370-22-001900" ], "shares_diluted": [ "10-Q:0001558370-22-001900" ], "dps_declared": [ "10-Q:0001558370-22-001900" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-02-01", "end": "2021-05-02", "values": { "revenue": 12058000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 377000000.0, "sga": 838000000.0, "operating_income": 2439000000.0, "interest_expense": 268000000.0, "pretax_income": 2312000000.0, "income_tax": 530000000.0, "net_income_incl_nci": 1790000000.0, "nci_profit": 1000000.0, "net_income": 1790000000.0, "net_income_common": null, "eps_basic": 5.72, "eps_diluted": 5.68, "shares_basic": 312800000.0, "shares_diluted": 315200000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-21-001774", "10-Q:0001558370-22-009375" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-009375" ], "rnd": [ "10-Q:0001558370-22-009375" ], "sga": [ "10-Q:0001558370-22-009375" ], "operating_income": [ "10-Q:0001558370-22-009375" ], "interest_expense": [ "10-Q:0001558370-22-009375" ], "pretax_income": [ "10-Q:0001558370-22-009375" ], "income_tax": [ "10-Q:0001558370-22-009375" ], "net_income_incl_nci": [ "10-Q:0001558370-22-009375" ], "nci_profit": [ "10-Q:0001558370-21-001774", "10-Q:0001558370-22-009375" ], "net_income": [ "10-Q:0001558370-22-009375" ], "eps_basic": [ "10-Q:0001558370-22-009375" ], "eps_diluted": [ "10-Q:0001558370-22-009375" ], "shares_basic": [ "10-Q:0001558370-22-009375" ], "shares_diluted": [ "10-Q:0001558370-22-009375" ], "dps_declared": [ "10-Q:0001558370-22-009375" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-05-03", "end": "2021-08-01", "values": { "revenue": 11527000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 394000000.0, "sga": 841000000.0, "operating_income": 2243000000.0, "interest_expense": 244000000.0, "pretax_income": 2150000000.0, "income_tax": 491000000.0, "net_income_incl_nci": 1667000000.0, "nci_profit": 1000000.0, "net_income": 1667000000.0, "net_income_common": null, "eps_basic": 5.36, "eps_diluted": 5.32, "shares_basic": 311000000.0, "shares_diluted": 313400000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "value_sources": { "revenue": [ "10-Q:0001558370-22-014113" ], "rnd": [ "10-Q:0001558370-22-014113" ], "sga": [ "10-Q:0001558370-22-014113" ], "operating_income": [ "10-Q:0001558370-22-014113" ], "interest_expense": [ "10-Q:0001558370-22-014113" ], "pretax_income": [ "10-Q:0001558370-22-014113" ], "income_tax": [ "10-Q:0001558370-22-014113" ], "net_income_incl_nci": [ "10-Q:0001558370-22-014113" ], "nci_profit": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "net_income": [ "10-Q:0001558370-22-014113" ], "eps_basic": [ "10-Q:0001558370-22-014113" ], "eps_diluted": [ "10-Q:0001558370-22-014113" ], "shares_basic": [ "10-Q:0001558370-22-014113" ], "shares_diluted": [ "10-Q:0001558370-22-014113" ], "dps_declared": [ "10-Q:0001558370-22-014113" ] }, "method": "derived", "value_methods": { "nci_profit": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-08-02", "end": "2021-10-31", "values": { "revenue": 11327000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 450000000.0, "sga": 935000000.0, "operating_income": 1692000000.0, "interest_expense": 210000000.0, "pretax_income": 1613000000.0, "income_tax": 330000000.0, "net_income_incl_nci": 1283000000.0, "nci_profit": 0.0, "net_income": 1283000000.0, "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:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "value_sources": { "revenue": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "rnd": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "sga": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "operating_income": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "interest_expense": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "pretax_income": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "income_tax": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "net_income_incl_nci": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "nci_profit": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "net_income": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-11-01", "end": "2022-01-30", "values": { "revenue": 9569000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 402000000.0, "sga": 781000000.0, "operating_income": 1235000000.0, "interest_expense": 229000000.0, "pretax_income": 1151000000.0, "income_tax": 250000000.0, "net_income_incl_nci": 904000000.0, "nci_profit": 1000000.0, "net_income": 903000000.0, "net_income_common": null, "eps_basic": 2.94, "eps_diluted": 2.92, "shares_basic": 307400000.0, "shares_diluted": 309400000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-001877" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-001877" ], "rnd": [ "10-Q:0001558370-23-001877" ], "sga": [ "10-Q:0001558370-23-001877" ], "operating_income": [ "10-Q:0001558370-23-001877" ], "interest_expense": [ "10-Q:0001558370-23-001877" ], "pretax_income": [ "10-Q:0001558370-23-001877" ], "income_tax": [ "10-Q:0001558370-23-001877" ], "net_income_incl_nci": [ "10-Q:0001558370-23-001877" ], "nci_profit": [ "10-Q:0001558370-23-001877" ], "net_income": [ "10-Q:0001558370-23-001877" ], "eps_basic": [ "10-Q:0001558370-23-001877" ], "eps_diluted": [ "10-Q:0001558370-23-001877" ], "shares_basic": [ "10-Q:0001558370-23-001877" ], "shares_diluted": [ "10-Q:0001558370-23-001877" ], "dps_declared": [ "10-Q:0001558370-23-001877" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-31", "end": "2022-05-01", "values": { "revenue": 13370000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 453000000.0, "sga": 932000000.0, "operating_income": 2670000000.0, "interest_expense": 187000000.0, "pretax_income": 2552000000.0, "income_tax": 461000000.0, "net_income_incl_nci": 2097000000.0, "nci_profit": -1000000.0, "net_income": 2098000000.0, "net_income_common": null, "eps_basic": 6.85, "eps_diluted": 6.81, "shares_basic": 306200000.0, "shares_diluted": 308100000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-010713" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-010713" ], "rnd": [ "10-Q:0001558370-23-010713" ], "sga": [ "10-Q:0001558370-23-010713" ], "operating_income": [ "10-Q:0001558370-23-010713" ], "interest_expense": [ "10-Q:0001558370-23-010713" ], "pretax_income": [ "10-Q:0001558370-23-010713" ], "income_tax": [ "10-Q:0001558370-23-010713" ], "net_income_incl_nci": [ "10-Q:0001558370-23-010713" ], "nci_profit": [ "10-Q:0001558370-23-010713" ], "net_income": [ "10-Q:0001558370-23-010713" ], "eps_basic": [ "10-Q:0001558370-23-010713" ], "eps_diluted": [ "10-Q:0001558370-23-010713" ], "shares_basic": [ "10-Q:0001558370-23-010713" ], "shares_diluted": [ "10-Q:0001558370-23-010713" ], "dps_declared": [ "10-Q:0001558370-23-010713" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-05-02", "end": "2022-07-31", "values": { "revenue": 14102000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 481000000.0, "sga": 959000000.0, "operating_income": 2646000000.0, "interest_expense": 296000000.0, "pretax_income": 2539000000.0, "income_tax": 654000000.0, "net_income_incl_nci": 1885000000.0, "nci_profit": 1000000.0, "net_income": 1884000000.0, "net_income_common": null, "eps_basic": 6.2, "eps_diluted": 6.16, "shares_basic": 304100000.0, "shares_diluted": 305700000.0, "dps_declared": 1.13, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-015380" ], "value_sources": { "revenue": [ "10-Q:0001558370-23-015380" ], "rnd": [ "10-Q:0001558370-23-015380" ], "sga": [ "10-Q:0001558370-23-015380" ], "operating_income": [ "10-Q:0001558370-23-015380" ], "interest_expense": [ "10-Q:0001558370-23-015380" ], "pretax_income": [ "10-Q:0001558370-23-015380" ], "income_tax": [ "10-Q:0001558370-23-015380" ], "net_income_incl_nci": [ "10-Q:0001558370-23-015380" ], "nci_profit": [ "10-Q:0001558370-23-015380" ], "net_income": [ "10-Q:0001558370-23-015380" ], "eps_basic": [ "10-Q:0001558370-23-015380" ], "eps_diluted": [ "10-Q:0001558370-23-015380" ], "shares_basic": [ "10-Q:0001558370-23-015380" ], "shares_diluted": [ "10-Q:0001558370-23-015380" ], "dps_declared": [ "10-Q:0001558370-23-015380" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-08-01", "end": "2022-10-30", "values": { "revenue": 15536000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 576000000.0, "sga": 1191000000.0, "operating_income": 2956000000.0, "interest_expense": 349000000.0, "pretax_income": 2885000000.0, "income_tax": 643000000.0, "net_income_incl_nci": 2244000000.0, "nci_profit": -2000000.0, "net_income": 2246000000.0, "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:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "value_sources": { "revenue": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "rnd": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "sga": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "operating_income": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "interest_expense": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "pretax_income": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "income_tax": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "net_income_incl_nci": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "nci_profit": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "net_income": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-31", "end": "2023-01-29", "values": { "revenue": 12652000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 495000000.0, "sga": 952000000.0, "operating_income": 2518000000.0, "interest_expense": 479000000.0, "pretax_income": 2493000000.0, "income_tax": 537000000.0, "net_income_incl_nci": 1957000000.0, "nci_profit": -2000000.0, "net_income": 1959000000.0, "net_income_common": null, "eps_basic": 6.58, "eps_diluted": 6.55, "shares_basic": 297600000.0, "shares_diluted": 299100000.0, "dps_declared": 1.2, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-24-002149" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-002149" ], "rnd": [ "10-Q:0001558370-24-002149" ], "sga": [ "10-Q:0001558370-24-002149" ], "operating_income": [ "10-Q:0001558370-23-001877" ], "interest_expense": [ "10-Q:0001558370-24-002149" ], "pretax_income": [ "10-Q:0001558370-24-002149" ], "income_tax": [ "10-Q:0001558370-24-002149" ], "net_income_incl_nci": [ "10-Q:0001558370-24-002149" ], "nci_profit": [ "10-Q:0001558370-24-002149" ], "net_income": [ "10-Q:0001558370-24-002149" ], "eps_basic": [ "10-Q:0001558370-24-002149" ], "eps_diluted": [ "10-Q:0001558370-24-002149" ], "shares_basic": [ "10-Q:0001558370-24-002149" ], "shares_diluted": [ "10-Q:0001558370-24-002149" ], "dps_declared": [ "10-Q:0001558370-24-002149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-30", "end": "2023-04-30", "values": { "revenue": 17387000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 547000000.0, "sga": 1330000000.0, "operating_income": 3898000000.0, "interest_expense": 569000000.0, "pretax_income": 3848000000.0, "income_tax": 991000000.0, "net_income_incl_nci": 2859000000.0, "nci_profit": -1000000.0, "net_income": 2860000000.0, "net_income_common": null, "eps_basic": 9.69, "eps_diluted": 9.65, "shares_basic": 295100000.0, "shares_diluted": 296500000.0, "dps_declared": 1.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-24-008770" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-008770" ], "rnd": [ "10-Q:0001558370-24-008770" ], "sga": [ "10-Q:0001558370-24-008770" ], "operating_income": [ "10-Q:0001558370-23-010713" ], "interest_expense": [ "10-Q:0001558370-24-008770" ], "pretax_income": [ "10-Q:0001558370-24-008770" ], "income_tax": [ "10-Q:0001558370-24-008770" ], "net_income_incl_nci": [ "10-Q:0001558370-24-008770" ], "nci_profit": [ "10-Q:0001558370-24-008770" ], "net_income": [ "10-Q:0001558370-24-008770" ], "eps_basic": [ "10-Q:0001558370-24-008770" ], "eps_diluted": [ "10-Q:0001558370-24-008770" ], "shares_basic": [ "10-Q:0001558370-24-008770" ], "shares_diluted": [ "10-Q:0001558370-24-008770" ], "dps_declared": [ "10-Q:0001558370-24-008770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-05-01", "end": "2023-07-30", "values": { "revenue": 15801000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 528000000.0, "sga": 1110000000.0, "operating_income": 3516000000.0, "interest_expense": 623000000.0, "pretax_income": 3606000000.0, "income_tax": 636000000.0, "net_income_incl_nci": 2972000000.0, "nci_profit": -6000000.0, "net_income": 2978000000.0, "net_income_common": null, "eps_basic": 10.24, "eps_diluted": 10.2, "shares_basic": 290800000.0, "shares_diluted": 292100000.0, "dps_declared": 1.25, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-23-015380", "10-Q:0001558370-24-012529" ], "value_sources": { "revenue": [ "10-Q:0001558370-24-012529" ], "rnd": [ "10-Q:0001558370-24-012529" ], "sga": [ "10-Q:0001558370-24-012529" ], "operating_income": [ "10-Q:0001558370-23-015380" ], "interest_expense": [ "10-Q:0001558370-24-012529" ], "pretax_income": [ "10-Q:0001558370-24-012529" ], "income_tax": [ "10-Q:0001558370-24-012529" ], "net_income_incl_nci": [ "10-Q:0001558370-24-012529" ], "nci_profit": [ "10-Q:0001558370-24-012529" ], "net_income": [ "10-Q:0001558370-24-012529" ], "eps_basic": [ "10-Q:0001558370-24-012529" ], "eps_diluted": [ "10-Q:0001558370-24-012529" ], "shares_basic": [ "10-Q:0001558370-24-012529" ], "shares_diluted": [ "10-Q:0001558370-24-012529" ], "dps_declared": [ "10-Q:0001558370-24-012529" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-07-31", "end": "2023-10-29", "values": { "revenue": 15412000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 606000000.0, "sga": 1203000000.0, "operating_income": 3026000000.0, "interest_expense": 782000000.0, "pretax_income": 3073000000.0, "income_tax": 707000000.0, "net_income_incl_nci": 2368000000.0, "nci_profit": -1000000.0, "net_income": 2369000000.0, "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:0001558370-24-016169", "10-Q:0001558370-23-015380", "10-Q:0001558370-24-012529" ], "value_sources": { "revenue": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "rnd": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "sga": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "operating_income": [ "10-K:0001558370-24-016169", "10-Q:0001558370-23-015380" ], "interest_expense": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "pretax_income": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "income_tax": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "net_income_incl_nci": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "nci_profit": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "net_income": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-10-30", "end": "2024-01-28", "values": { "revenue": 12185000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 533000000.0, "sga": 1066000000.0, "operating_income": null, "interest_expense": 802000000.0, "pretax_income": 2215000000.0, "income_tax": 469000000.0, "net_income_incl_nci": 1748000000.0, "nci_profit": -3000000.0, "net_income": 1751000000.0, "net_income_common": null, "eps_basic": 6.25, "eps_diluted": 6.23, "shares_basic": 279900000.0, "shares_diluted": 281100000.0, "dps_declared": 1.47, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-001714" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-001714" ], "rnd": [ "10-Q:0001558370-25-001714" ], "sga": [ "10-Q:0001558370-25-001714" ], "interest_expense": [ "10-Q:0001558370-25-001714" ], "pretax_income": [ "10-Q:0001558370-25-001714" ], "income_tax": [ "10-Q:0001558370-25-001714" ], "net_income_incl_nci": [ "10-Q:0001558370-25-001714" ], "nci_profit": [ "10-Q:0001558370-25-001714" ], "net_income": [ "10-Q:0001558370-25-001714" ], "eps_basic": [ "10-Q:0001558370-25-001714" ], "eps_diluted": [ "10-Q:0001558370-25-001714" ], "shares_basic": [ "10-Q:0001558370-25-001714" ], "shares_diluted": [ "10-Q:0001558370-25-001714" ], "dps_declared": [ "10-Q:0001558370-25-001714" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-29", "end": "2024-04-28", "values": { "revenue": 15235000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 565000000.0, "sga": 1265000000.0, "operating_income": null, "interest_expense": 836000000.0, "pretax_income": 3117000000.0, "income_tax": 751000000.0, "net_income_incl_nci": 2368000000.0, "nci_profit": -2000000.0, "net_income": 2370000000.0, "net_income_common": null, "eps_basic": 8.56, "eps_diluted": 8.53, "shares_basic": 276800000.0, "shares_diluted": 277900000.0, "dps_declared": 1.47, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-008218" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-008218" ], "rnd": [ "10-Q:0001558370-25-008218" ], "sga": [ "10-Q:0001558370-25-008218" ], "interest_expense": [ "10-Q:0001558370-25-008218" ], "pretax_income": [ "10-Q:0001558370-25-008218" ], "income_tax": [ "10-Q:0001558370-25-008218" ], "net_income_incl_nci": [ "10-Q:0001558370-25-008218" ], "nci_profit": [ "10-Q:0001558370-25-008218" ], "net_income": [ "10-Q:0001558370-25-008218" ], "eps_basic": [ "10-Q:0001558370-25-008218" ], "eps_diluted": [ "10-Q:0001558370-25-008218" ], "shares_basic": [ "10-Q:0001558370-25-008218" ], "shares_diluted": [ "10-Q:0001558370-25-008218" ], "dps_declared": [ "10-Q:0001558370-25-008218" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-04-29", "end": "2024-07-28", "values": { "revenue": 13152000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 567000000.0, "sga": 1278000000.0, "operating_income": null, "interest_expense": 840000000.0, "pretax_income": 2355000000.0, "income_tax": 625000000.0, "net_income_incl_nci": 1731000000.0, "nci_profit": -3000000.0, "net_income": 1734000000.0, "net_income_common": null, "eps_basic": 6.32, "eps_diluted": 6.29, "shares_basic": 274500000.0, "shares_diluted": 275600000.0, "dps_declared": 1.47, "operating_lease_cost": null }, "sources": [ "10-Q:0001558370-25-011789" ], "value_sources": { "revenue": [ "10-Q:0001558370-25-011789" ], "rnd": [ "10-Q:0001558370-25-011789" ], "sga": [ "10-Q:0001558370-25-011789" ], "interest_expense": [ "10-Q:0001558370-25-011789" ], "pretax_income": [ "10-Q:0001558370-25-011789" ], "income_tax": [ "10-Q:0001558370-25-011789" ], "net_income_incl_nci": [ "10-Q:0001558370-25-011789" ], "nci_profit": [ "10-Q:0001558370-25-011789" ], "net_income": [ "10-Q:0001558370-25-011789" ], "eps_basic": [ "10-Q:0001558370-25-011789" ], "eps_diluted": [ "10-Q:0001558370-25-011789" ], "shares_basic": [ "10-Q:0001558370-25-011789" ], "shares_diluted": [ "10-Q:0001558370-25-011789" ], "dps_declared": [ "10-Q:0001558370-25-011789" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-07-29", "end": "2024-10-27", "values": { "revenue": 11144000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 626000000.0, "sga": 1232000000.0, "operating_income": null, "interest_expense": 870000000.0, "pretax_income": 1519000000.0, "income_tax": 249000000.0, "net_income_incl_nci": 1242000000.0, "nci_profit": -3000000.0, "net_income": 1245000000.0, "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:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "value_sources": { "revenue": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "rnd": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "sga": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "interest_expense": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "pretax_income": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "income_tax": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "net_income_incl_nci": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "nci_profit": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "net_income": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-10-28", "end": "2025-01-26", "values": { "revenue": 8508000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 526000000.0, "sga": 972000000.0, "operating_income": null, "interest_expense": 829000000.0, "pretax_income": 895000000.0, "income_tax": 27000000.0, "net_income_incl_nci": 867000000.0, "nci_profit": -2000000.0, "net_income": 869000000.0, "net_income_common": null, "eps_basic": 3.2, "eps_diluted": 3.19, "shares_basic": 271600000.0, "shares_diluted": 272300000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-020158" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-020158" ], "rnd": [ "10-Q:0001104659-26-020158" ], "sga": [ "10-Q:0001104659-26-020158" ], "interest_expense": [ "10-Q:0001104659-26-020158" ], "pretax_income": [ "10-Q:0001104659-26-020158" ], "income_tax": [ "10-Q:0001104659-26-020158" ], "net_income_incl_nci": [ "10-Q:0001104659-26-020158" ], "nci_profit": [ "10-Q:0001104659-26-020158" ], "net_income": [ "10-Q:0001104659-26-020158" ], "eps_basic": [ "10-Q:0001104659-26-020158" ], "eps_diluted": [ "10-Q:0001104659-26-020158" ], "shares_basic": [ "10-Q:0001104659-26-020158" ], "shares_diluted": [ "10-Q:0001104659-26-020158" ], "dps_declared": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-27", "end": "2025-04-27", "values": { "revenue": 12763000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 549000000.0, "sga": 1197000000.0, "operating_income": null, "interest_expense": 784000000.0, "pretax_income": 2337000000.0, "income_tax": 539000000.0, "net_income_incl_nci": 1801000000.0, "nci_profit": -3000000.0, "net_income": 1804000000.0, "net_income_common": null, "eps_basic": 6.65, "eps_diluted": 6.64, "shares_basic": 271100000.0, "shares_diluted": 271800000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-067311" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-067311" ], "rnd": [ "10-Q:0001104659-26-067311" ], "sga": [ "10-Q:0001104659-26-067311" ], "interest_expense": [ "10-Q:0001104659-26-067311" ], "pretax_income": [ "10-Q:0001104659-26-067311" ], "income_tax": [ "10-Q:0001104659-26-067311" ], "net_income_incl_nci": [ "10-Q:0001104659-26-067311" ], "nci_profit": [ "10-Q:0001104659-26-067311" ], "net_income": [ "10-Q:0001104659-26-067311" ], "eps_basic": [ "10-Q:0001104659-26-067311" ], "eps_diluted": [ "10-Q:0001104659-26-067311" ], "shares_basic": [ "10-Q:0001104659-26-067311" ], "shares_diluted": [ "10-Q:0001104659-26-067311" ], "dps_declared": [ "10-Q:0001104659-26-067311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-04-28", "end": "2025-07-27", "values": { "revenue": 12018000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 556000000.0, "sga": 1217000000.0, "operating_income": null, "interest_expense": 794000000.0, "pretax_income": 1600000000.0, "income_tax": 339000000.0, "net_income_incl_nci": 1271000000.0, "nci_profit": -18000000.0, "net_income": 1289000000.0, "net_income_common": null, "eps_basic": 4.76, "eps_diluted": 4.75, "shares_basic": 270700000.0, "shares_diluted": 271400000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-102213" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-102213" ], "rnd": [ "10-Q:0001104659-26-102213" ], "sga": [ "10-Q:0001104659-26-102213" ], "interest_expense": [ "10-Q:0001104659-26-102213" ], "pretax_income": [ "10-Q:0001104659-26-102213" ], "income_tax": [ "10-Q:0001104659-26-102213" ], "net_income_incl_nci": [ "10-Q:0001104659-26-102213" ], "nci_profit": [ "10-Q:0001104659-26-102213" ], "net_income": [ "10-Q:0001104659-26-102213" ], "eps_basic": [ "10-Q:0001104659-26-102213" ], "eps_diluted": [ "10-Q:0001104659-26-102213" ], "shares_basic": [ "10-Q:0001104659-26-102213" ], "shares_diluted": [ "10-Q:0001104659-26-102213" ], "dps_declared": [ "10-Q:0001104659-26-102213" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-28", "end": "2025-11-02", "values": { "revenue": 12394000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 680000000.0, "sga": 1276000000.0, "operating_income": null, "interest_expense": 762000000.0, "pretax_income": 1425000000.0, "income_tax": 354000000.0, "net_income_incl_nci": 1060000000.0, "nci_profit": -5000000.0, "net_income": 1065000000.0, "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:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "value_sources": { "revenue": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "rnd": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "sga": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "interest_expense": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "pretax_income": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "income_tax": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "net_income_incl_nci": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "nci_profit": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "net_income": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-11-03", "end": "2026-02-01", "values": { "revenue": 9611000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 554000000.0, "sga": 972000000.0, "operating_income": null, "interest_expense": 719000000.0, "pretax_income": 836000000.0, "income_tax": 196000000.0, "net_income_incl_nci": 655000000.0, "nci_profit": -1000000.0, "net_income": 656000000.0, "net_income_common": null, "eps_basic": 2.43, "eps_diluted": 2.42, "shares_basic": 270300000.0, "shares_diluted": 270900000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-020158" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-020158" ], "rnd": [ "10-Q:0001104659-26-020158" ], "sga": [ "10-Q:0001104659-26-020158" ], "interest_expense": [ "10-Q:0001104659-26-020158" ], "pretax_income": [ "10-Q:0001104659-26-020158" ], "income_tax": [ "10-Q:0001104659-26-020158" ], "net_income_incl_nci": [ "10-Q:0001104659-26-020158" ], "nci_profit": [ "10-Q:0001104659-26-020158" ], "net_income": [ "10-Q:0001104659-26-020158" ], "eps_basic": [ "10-Q:0001104659-26-020158" ], "eps_diluted": [ "10-Q:0001104659-26-020158" ], "shares_basic": [ "10-Q:0001104659-26-020158" ], "shares_diluted": [ "10-Q:0001104659-26-020158" ], "dps_declared": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-02-02", "end": "2026-05-03", "values": { "revenue": 13369000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 583000000.0, "sga": 1209000000.0, "operating_income": null, "interest_expense": 712000000.0, "pretax_income": 2293000000.0, "income_tax": 518000000.0, "net_income_incl_nci": 1770000000.0, "nci_profit": -3000000.0, "net_income": 1773000000.0, "net_income_common": null, "eps_basic": 6.57, "eps_diluted": 6.55, "shares_basic": 270100000.0, "shares_diluted": 270800000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-067311" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-067311" ], "rnd": [ "10-Q:0001104659-26-067311" ], "sga": [ "10-Q:0001104659-26-067311" ], "interest_expense": [ "10-Q:0001104659-26-067311" ], "pretax_income": [ "10-Q:0001104659-26-067311" ], "income_tax": [ "10-Q:0001104659-26-067311" ], "net_income_incl_nci": [ "10-Q:0001104659-26-067311" ], "nci_profit": [ "10-Q:0001104659-26-067311" ], "net_income": [ "10-Q:0001104659-26-067311" ], "eps_basic": [ "10-Q:0001104659-26-067311" ], "eps_diluted": [ "10-Q:0001104659-26-067311" ], "shares_basic": [ "10-Q:0001104659-26-067311" ], "shares_diluted": [ "10-Q:0001104659-26-067311" ], "dps_declared": [ "10-Q:0001104659-26-067311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-05-04", "end": "2026-08-02", "values": { "revenue": 12608000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 567000000.0, "sga": 1220000000.0, "operating_income": null, "interest_expense": 710000000.0, "pretax_income": 1882000000.0, "income_tax": 529000000.0, "net_income_incl_nci": 1377000000.0, "nci_profit": -2000000.0, "net_income": 1379000000.0, "net_income_common": null, "eps_basic": 5.11, "eps_diluted": 5.1, "shares_basic": 269800000.0, "shares_diluted": 270700000.0, "dps_declared": 1.62, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-102213" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-102213" ], "rnd": [ "10-Q:0001104659-26-102213" ], "sga": [ "10-Q:0001104659-26-102213" ], "interest_expense": [ "10-Q:0001104659-26-102213" ], "pretax_income": [ "10-Q:0001104659-26-102213" ], "income_tax": [ "10-Q:0001104659-26-102213" ], "net_income_incl_nci": [ "10-Q:0001104659-26-102213" ], "nci_profit": [ "10-Q:0001104659-26-102213" ], "net_income": [ "10-Q:0001104659-26-102213" ], "eps_basic": [ "10-Q:0001104659-26-102213" ], "eps_diluted": [ "10-Q:0001104659-26-102213" ], "shares_basic": [ "10-Q:0001104659-26-102213" ], "shares_diluted": [ "10-Q:0001104659-26-102213" ], "dps_declared": [ "10-Q:0001104659-26-102213" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-11-02", "end": "2021-10-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 44024000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1587000000.0, "sga": 3383000000.0, "operating_income": 8012000000.0, "interest_expense": 993000000.0, "pretax_income": 7602000000.0, "income_tax": 1658000000.0, "net_income_incl_nci": 5965000000.0, "nci_profit": 2000000.0, "net_income": 5963000000.0, "net_income_common": null, "eps_basic": 19.14, "eps_diluted": 18.99, "shares_basic": 311600000.0, "shares_diluted": 314000000.0, "dps_declared": 3.61, "operating_lease_cost": 116000000.0 }, "sources": [ "10-K:0001558370-23-019812" ], "value_sources": { "revenue": [ "10-K:0001558370-23-019812" ], "rnd": [ "10-K:0001558370-23-019812" ], "sga": [ "10-K:0001558370-23-019812" ], "operating_income": [ "10-K:0001558370-23-019812" ], "interest_expense": [ "10-K:0001558370-23-019812" ], "pretax_income": [ "10-K:0001558370-23-019812" ], "income_tax": [ "10-K:0001558370-23-019812" ], "net_income_incl_nci": [ "10-K:0001558370-23-019812" ], "nci_profit": [ "10-K:0001558370-23-019812" ], "net_income": [ "10-K:0001558370-23-019812" ], "eps_basic": [ "10-K:0001558370-23-019812" ], "eps_diluted": [ "10-K:0001558370-23-019812" ], "shares_basic": [ "10-K:0001558370-23-019812" ], "shares_diluted": [ "10-K:0001558370-23-019812" ], "dps_declared": [ "10-K:0001558370-23-019812" ], "operating_lease_cost": [ "10-K:0001558370-23-019812" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-11-01", "end": "2022-10-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 52577000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1912000000.0, "sga": 3863000000.0, "operating_income": 9508000000.0, "interest_expense": 1062000000.0, "pretax_income": 9127000000.0, "income_tax": 2007000000.0, "net_income_incl_nci": 7130000000.0, "nci_profit": -1000000.0, "net_income": 7131000000.0, "net_income_common": null, "eps_basic": 23.42, "eps_diluted": 23.28, "shares_basic": 304500000.0, "shares_diluted": 306300000.0, "dps_declared": 4.36, "operating_lease_cost": 114000000.0 }, "sources": [ "10-K:0001558370-24-016169" ], "value_sources": { "revenue": [ "10-K:0001558370-24-016169" ], "rnd": [ "10-K:0001558370-24-016169" ], "sga": [ "10-K:0001558370-24-016169" ], "operating_income": [ "10-K:0001558370-24-016169" ], "interest_expense": [ "10-K:0001558370-24-016169" ], "pretax_income": [ "10-K:0001558370-24-016169" ], "income_tax": [ "10-K:0001558370-24-016169" ], "net_income_incl_nci": [ "10-K:0001558370-24-016169" ], "nci_profit": [ "10-K:0001558370-24-016169" ], "net_income": [ "10-K:0001558370-24-016169" ], "eps_basic": [ "10-K:0001558370-24-016169" ], "eps_diluted": [ "10-K:0001558370-24-016169" ], "shares_basic": [ "10-K:0001558370-24-016169" ], "shares_diluted": [ "10-K:0001558370-24-016169" ], "dps_declared": [ "10-K:0001558370-24-016169" ], "operating_lease_cost": [ "10-K:0001558370-24-016169" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-31", "end": "2023-10-29", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 61251000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2177000000.0, "sga": 4595000000.0, "operating_income": 12958000000.0, "interest_expense": 2453000000.0, "pretax_income": 13019000000.0, "income_tax": 2871000000.0, "net_income_incl_nci": 10155000000.0, "nci_profit": -11000000.0, "net_income": 10166000000.0, "net_income_common": null, "eps_basic": 34.8, "eps_diluted": 34.63, "shares_basic": 292200000.0, "shares_diluted": 293600000.0, "dps_declared": 5.05, "operating_lease_cost": 129000000.0 }, "sources": [ "10-K:0001104659-25-122321", "10-K:0001558370-24-016169" ], "value_sources": { "revenue": [ "10-K:0001104659-25-122321" ], "rnd": [ "10-K:0001104659-25-122321" ], "sga": [ "10-K:0001104659-25-122321" ], "operating_income": [ "10-K:0001558370-24-016169" ], "interest_expense": [ "10-K:0001104659-25-122321" ], "pretax_income": [ "10-K:0001104659-25-122321" ], "income_tax": [ "10-K:0001104659-25-122321" ], "net_income_incl_nci": [ "10-K:0001104659-25-122321" ], "nci_profit": [ "10-K:0001104659-25-122321" ], "net_income": [ "10-K:0001104659-25-122321" ], "eps_basic": [ "10-K:0001104659-25-122321" ], "eps_diluted": [ "10-K:0001104659-25-122321" ], "shares_basic": [ "10-K:0001104659-25-122321" ], "shares_diluted": [ "10-K:0001104659-25-122321" ], "dps_declared": [ "10-K:0001104659-25-122321" ], "operating_lease_cost": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-30", "end": "2024-10-27", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 51716000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2290000000.0, "sga": 4840000000.0, "operating_income": 9039000000.0, "interest_expense": 3348000000.0, "pretax_income": 9206000000.0, "income_tax": 2094000000.0, "net_income_incl_nci": 7088000000.0, "nci_profit": -12000000.0, "net_income": 7100000000.0, "net_income_common": null, "eps_basic": 25.73, "eps_diluted": 25.62, "shares_basic": 276000000.0, "shares_diluted": 277100000.0, "dps_declared": 5.88, "operating_lease_cost": 133000000.0 }, "sources": [ "10-K:0001104659-25-122321", "10-K:0001558370-24-016169" ], "value_sources": { "revenue": [ "10-K:0001104659-25-122321" ], "rnd": [ "10-K:0001104659-25-122321" ], "sga": [ "10-K:0001104659-25-122321" ], "operating_income": [ "10-K:0001558370-24-016169" ], "interest_expense": [ "10-K:0001104659-25-122321" ], "pretax_income": [ "10-K:0001104659-25-122321" ], "income_tax": [ "10-K:0001104659-25-122321" ], "net_income_incl_nci": [ "10-K:0001104659-25-122321" ], "nci_profit": [ "10-K:0001104659-25-122321" ], "net_income": [ "10-K:0001104659-25-122321" ], "eps_basic": [ "10-K:0001104659-25-122321" ], "eps_diluted": [ "10-K:0001104659-25-122321" ], "shares_basic": [ "10-K:0001104659-25-122321" ], "shares_diluted": [ "10-K:0001104659-25-122321" ], "dps_declared": [ "10-K:0001104659-25-122321" ], "operating_lease_cost": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-28", "end": "2025-11-02", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 45684000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2311000000.0, "sga": 4663000000.0, "operating_income": null, "interest_expense": 3170000000.0, "pretax_income": 6257000000.0, "income_tax": 1259000000.0, "net_income_incl_nci": 4998000000.0, "nci_profit": -29000000.0, "net_income": 5027000000.0, "net_income_common": null, "eps_basic": 18.55, "eps_diluted": 18.5, "shares_basic": 270900000.0, "shares_diluted": 271700000.0, "dps_declared": 6.48, "operating_lease_cost": 144000000.0 }, "sources": [ "10-K:0001104659-25-122321" ], "value_sources": { "revenue": [ "10-K:0001104659-25-122321" ], "rnd": [ "10-K:0001104659-25-122321" ], "sga": [ "10-K:0001104659-25-122321" ], "interest_expense": [ "10-K:0001104659-25-122321" ], "pretax_income": [ "10-K:0001104659-25-122321" ], "income_tax": [ "10-K:0001104659-25-122321" ], "net_income_incl_nci": [ "10-K:0001104659-25-122321" ], "nci_profit": [ "10-K:0001104659-25-122321" ], "net_income": [ "10-K:0001104659-25-122321" ], "eps_basic": [ "10-K:0001104659-25-122321" ], "eps_diluted": [ "10-K:0001104659-25-122321" ], "shares_basic": [ "10-K:0001104659-25-122321" ], "shares_diluted": [ "10-K:0001104659-25-122321" ], "dps_declared": [ "10-K:0001104659-25-122321" ], "operating_lease_cost": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-01-31", "values": { "cash": 6962000000.0, "short_term_investments": null, "receivables": null, "inventory": 5956000000.0, "current_assets": null, "ppe_net": 5741000000.0, "goodwill": 3194000000.0, "intangibles": 1342000000.0, "total_assets": 75480000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 9224000000.0, "current_liabilities": null, "long_term_debt": 32772000000.0, "total_liabilities": 61394000000.0, "temporary_equity": null, "equity_parent": 14083000000.0, "nci": 3000000.0, "equity_total": 14086000000.0, "liabilities_and_equity": 75480000000.0, "shares_outstanding": null, "retained_earnings": 32596000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 315000000.0, "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": 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:0001558370-21-001774", "10-Q:0001558370-22-001900" ], "value_sources": { "cash": [ "10-Q:0001558370-22-001900" ], "inventory": [ "10-Q:0001558370-22-001900" ], "ppe_net": [ "10-Q:0001558370-21-001774" ], "goodwill": [ "10-Q:0001558370-22-001900" ], "intangibles": [ "10-Q:0001558370-22-001900" ], "total_assets": [ "10-Q:0001558370-22-001900" ], "debt_current": [ "10-Q:0001558370-22-001900" ], "long_term_debt": [ "10-Q:0001558370-22-001900" ], "total_liabilities": [ "10-Q:0001558370-22-001900" ], "equity_parent": [ "10-Q:0001558370-22-001900" ], "nci": [ "10-Q:0001558370-22-001900" ], "equity_total": [ "10-Q:0001558370-22-001900" ], "liabilities_and_equity": [ "10-Q:0001558370-22-001900" ], "retained_earnings": [ "10-Q:0001558370-22-001900" ], "operating_lease_liability": [ "10-Q:0001558370-22-001900" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-05-02", "values": { "cash": 7182000000.0, "short_term_investments": null, "receivables": null, "inventory": 6042000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3190000000.0, "intangibles": 1310000000.0, "total_assets": 78979000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 9911000000.0, "current_liabilities": null, "long_term_debt": 33346000000.0, "total_liabilities": 63883000000.0, "temporary_equity": null, "equity_parent": 15092000000.0, "nci": 4000000.0, "equity_total": 15096000000.0, "liabilities_and_equity": 78979000000.0, "shares_outstanding": null, "retained_earnings": 34105000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 328000000.0, "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": 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:0001558370-21-007781", "10-Q:0001558370-22-009375" ], "value_sources": { "cash": [ "10-Q:0001558370-22-009375" ], "inventory": [ "10-Q:0001558370-22-009375" ], "goodwill": [ "10-Q:0001558370-22-009375" ], "intangibles": [ "10-Q:0001558370-22-009375" ], "total_assets": [ "10-Q:0001558370-22-009375" ], "debt_current": [ "10-Q:0001558370-22-009375" ], "long_term_debt": [ "10-Q:0001558370-22-009375" ], "total_liabilities": [ "10-Q:0001558370-22-009375" ], "equity_parent": [ "10-Q:0001558370-22-009375" ], "nci": [ "10-Q:0001558370-22-009375" ], "equity_total": [ "10-Q:0001558370-22-009375" ], "liabilities_and_equity": [ "10-Q:0001558370-22-009375" ], "retained_earnings": [ "10-Q:0001558370-22-009375" ], "operating_lease_liability": [ "10-Q:0001558370-21-007781" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-08-01", "values": { "cash": 7519000000.0, "short_term_investments": null, "receivables": null, "inventory": 6410000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3148000000.0, "intangibles": 1267000000.0, "total_assets": 80688000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 10404000000.0, "current_liabilities": null, "long_term_debt": 32280000000.0, "total_liabilities": 64955000000.0, "temporary_equity": null, "equity_parent": 15731000000.0, "nci": 2000000.0, "equity_total": 15733000000.0, "liabilities_and_equity": 80688000000.0, "shares_outstanding": null, "retained_earnings": 35491000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 304000000.0, "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": 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:0001558370-21-012088", "10-Q:0001558370-22-014113" ], "value_sources": { "cash": [ "10-Q:0001558370-22-014113" ], "inventory": [ "10-Q:0001558370-22-014113" ], "goodwill": [ "10-Q:0001558370-22-014113" ], "intangibles": [ "10-Q:0001558370-22-014113" ], "total_assets": [ "10-Q:0001558370-22-014113" ], "debt_current": [ "10-Q:0001558370-22-014113" ], "long_term_debt": [ "10-Q:0001558370-21-012088" ], "total_liabilities": [ "10-Q:0001558370-22-014113" ], "equity_parent": [ "10-Q:0001558370-22-014113" ], "nci": [ "10-Q:0001558370-22-014113" ], "equity_total": [ "10-Q:0001558370-22-014113" ], "liabilities_and_equity": [ "10-Q:0001558370-22-014113" ], "retained_earnings": [ "10-Q:0001558370-22-014113" ], "operating_lease_liability": [ "10-Q:0001558370-21-012088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-10-31", "values": { "cash": 8017000000.0, "short_term_investments": null, "receivables": null, "inventory": 6781000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3291000000.0, "intangibles": 1275000000.0, "total_assets": 84114000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 10919000000.0, "current_liabilities": null, "long_term_debt": 32888000000.0, "total_liabilities": 65680000000.0, "temporary_equity": null, "equity_parent": 18431000000.0, "nci": 3000000.0, "equity_total": 18434000000.0, "liabilities_and_equity": 84114000000.0, "shares_outstanding": null, "retained_earnings": 36449000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 279000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": 83000000.0, "operating_lease_payments_total": 294000000.0, "operating_lease_imputed_interest": 15000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001558370-21-016864", "10-K:0001558370-22-018703", "10-Q:0001558370-22-009375" ], "value_sources": { "cash": [ "10-K:0001558370-22-018703" ], "inventory": [ "10-K:0001558370-22-018703" ], "goodwill": [ "10-K:0001558370-22-018703" ], "intangibles": [ "10-K:0001558370-22-018703" ], "total_assets": [ "10-K:0001558370-22-018703" ], "debt_current": [ "10-K:0001558370-22-018703" ], "long_term_debt": [ "10-Q:0001558370-22-009375" ], "total_liabilities": [ "10-K:0001558370-22-018703" ], "equity_parent": [ "10-K:0001558370-22-018703" ], "nci": [ "10-K:0001558370-22-018703" ], "equity_total": [ "10-K:0001558370-22-018703" ], "liabilities_and_equity": [ "10-K:0001558370-22-018703" ], "retained_earnings": [ "10-K:0001558370-22-018703" ], "operating_lease_liability": [ "10-K:0001558370-22-018703" ], "operating_lease_discount_rate": [ "10-K:0001558370-22-018703" ], "operating_lease_payments_y1": [ "10-K:0001558370-21-016864" ], "operating_lease_payments_total": [ "10-K:0001558370-21-016864" ], "operating_lease_imputed_interest": [ "10-K:0001558370-21-016864" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-01-30", "values": { "cash": 4472000000.0, "short_term_investments": null, "receivables": null, "inventory": 7935000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3192000000.0, "intangibles": 1209000000.0, "total_assets": 79614000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 10990000000.0, "current_liabilities": null, "long_term_debt": 32838000000.0, "total_liabilities": 61806000000.0, "temporary_equity": null, "equity_parent": 17804000000.0, "nci": 4000000.0, "equity_total": 17808000000.0, "liabilities_and_equity": 79614000000.0, "shares_outstanding": null, "retained_earnings": 37029000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 267000000.0, "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": 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:0001558370-22-001900", "10-Q:0001558370-23-001877" ], "value_sources": { "cash": [ "10-Q:0001558370-23-001877" ], "inventory": [ "10-Q:0001558370-23-001877" ], "goodwill": [ "10-Q:0001558370-23-001877" ], "intangibles": [ "10-Q:0001558370-23-001877" ], "total_assets": [ "10-Q:0001558370-23-001877" ], "debt_current": [ "10-Q:0001558370-23-001877" ], "long_term_debt": [ "10-Q:0001558370-22-001900" ], "total_liabilities": [ "10-Q:0001558370-23-001877" ], "equity_parent": [ "10-Q:0001558370-23-001877" ], "nci": [ "10-Q:0001558370-23-001877" ], "equity_total": [ "10-Q:0001558370-23-001877" ], "liabilities_and_equity": [ "10-Q:0001558370-23-001877" ], "retained_earnings": [ "10-Q:0001558370-23-001877" ], "operating_lease_liability": [ "10-Q:0001558370-23-001877" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-05-01", "values": { "cash": 3878000000.0, "short_term_investments": null, "receivables": null, "inventory": 9030000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3812000000.0, "intangibles": 1352000000.0, "total_assets": 84099000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 12413000000.0, "current_liabilities": null, "long_term_debt": 32447000000.0, "total_liabilities": 65093000000.0, "temporary_equity": 99000000.0, "equity_parent": 18904000000.0, "nci": 3000000.0, "equity_total": 18907000000.0, "liabilities_and_equity": 84099000000.0, "shares_outstanding": null, "retained_earnings": 38805000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 260000000.0, "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": 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:0001558370-22-009375", "10-Q:0001558370-23-010713" ], "value_sources": { "cash": [ "10-Q:0001558370-23-010713" ], "inventory": [ "10-Q:0001558370-23-010713" ], "goodwill": [ "10-Q:0001558370-23-010713" ], "intangibles": [ "10-Q:0001558370-23-010713" ], "total_assets": [ "10-Q:0001558370-23-010713" ], "debt_current": [ "10-Q:0001558370-23-010713" ], "long_term_debt": [ "10-Q:0001558370-22-009375" ], "total_liabilities": [ "10-Q:0001558370-23-010713" ], "temporary_equity": [ "10-Q:0001558370-23-010713" ], "equity_parent": [ "10-Q:0001558370-23-010713" ], "nci": [ "10-Q:0001558370-23-010713" ], "equity_total": [ "10-Q:0001558370-23-010713" ], "liabilities_and_equity": [ "10-Q:0001558370-23-010713" ], "retained_earnings": [ "10-Q:0001558370-23-010713" ], "operating_lease_liability": [ "10-Q:0001558370-23-010713" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-07-31", "values": { "cash": 4359000000.0, "short_term_investments": null, "receivables": null, "inventory": 9121000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3754000000.0, "intangibles": 1281000000.0, "total_assets": 86817000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 14176000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 67686000000.0, "temporary_equity": 95000000.0, "equity_parent": 19033000000.0, "nci": 3000000.0, "equity_total": 19036000000.0, "liabilities_and_equity": 86817000000.0, "shares_outstanding": null, "retained_earnings": 40346000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 251000000.0, "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": 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:0001558370-23-015380" ], "value_sources": { "cash": [ "10-Q:0001558370-23-015380" ], "inventory": [ "10-Q:0001558370-23-015380" ], "goodwill": [ "10-Q:0001558370-23-015380" ], "intangibles": [ "10-Q:0001558370-23-015380" ], "total_assets": [ "10-Q:0001558370-23-015380" ], "debt_current": [ "10-Q:0001558370-23-015380" ], "total_liabilities": [ "10-Q:0001558370-23-015380" ], "temporary_equity": [ "10-Q:0001558370-23-015380" ], "equity_parent": [ "10-Q:0001558370-23-015380" ], "nci": [ "10-Q:0001558370-23-015380" ], "equity_total": [ "10-Q:0001558370-23-015380" ], "liabilities_and_equity": [ "10-Q:0001558370-23-015380" ], "retained_earnings": [ "10-Q:0001558370-23-015380" ], "operating_lease_liability": [ "10-Q:0001558370-23-015380" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-10-30", "values": { "cash": 4774000000.0, "short_term_investments": null, "receivables": null, "inventory": 8495000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3687000000.0, "intangibles": 1218000000.0, "total_assets": 90030000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 12592000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 69673000000.0, "temporary_equity": 92000000.0, "equity_parent": 20262000000.0, "nci": 3000000.0, "equity_total": 20265000000.0, "liabilities_and_equity": 90030000000.0, "shares_outstanding": null, "retained_earnings": 42247000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 302000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 95000000.0, "operating_lease_payments_total": 323000000.0, "operating_lease_imputed_interest": 21000000.0, "debt_maturity_y1": 7453000000.0, "debt_maturity_y2": 7960000000.0, "debt_maturity_y3": 6820000000.0, "debt_maturity_y4": 4154000000.0, "debt_maturity_y5": 3242000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001558370-22-018703", "10-K:0001558370-23-019812" ], "value_sources": { "cash": [ "10-K:0001558370-23-019812" ], "inventory": [ "10-K:0001558370-23-019812" ], "goodwill": [ "10-K:0001558370-23-019812" ], "intangibles": [ "10-K:0001558370-23-019812" ], "total_assets": [ "10-K:0001558370-23-019812" ], "debt_current": [ "10-K:0001558370-23-019812" ], "total_liabilities": [ "10-K:0001558370-23-019812" ], "temporary_equity": [ "10-K:0001558370-23-019812" ], "equity_parent": [ "10-K:0001558370-23-019812" ], "nci": [ "10-K:0001558370-23-019812" ], "equity_total": [ "10-K:0001558370-23-019812" ], "liabilities_and_equity": [ "10-K:0001558370-23-019812" ], "retained_earnings": [ "10-K:0001558370-23-019812" ], "operating_lease_liability": [ "10-K:0001558370-23-019812" ], "operating_lease_discount_rate": [ "10-K:0001558370-23-019812" ], "operating_lease_payments_y1": [ "10-K:0001558370-22-018703" ], "operating_lease_payments_total": [ "10-K:0001558370-22-018703" ], "operating_lease_imputed_interest": [ "10-K:0001558370-22-018703" ], "debt_maturity_y1": [ "10-K:0001558370-22-018703" ], "debt_maturity_y2": [ "10-K:0001558370-22-018703" ], "debt_maturity_y3": [ "10-K:0001558370-22-018703" ], "debt_maturity_y4": [ "10-K:0001558370-22-018703" ], "debt_maturity_y5": [ "10-K:0001558370-22-018703" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-01-29", "values": { "cash": 3976000000.0, "short_term_investments": null, "receivables": null, "inventory": 10056000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3891000000.0, "intangibles": 1255000000.0, "total_assets": 91620000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 14129000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 70184000000.0, "temporary_equity": 100000000.0, "equity_parent": 21332000000.0, "nci": 4000000.0, "equity_total": 21336000000.0, "liabilities_and_equity": 91620000000.0, "shares_outstanding": null, "retained_earnings": 43846000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 305000000.0, "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": 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:0001558370-24-002149" ], "value_sources": { "cash": [ "10-Q:0001558370-24-002149" ], "inventory": [ "10-Q:0001558370-24-002149" ], "goodwill": [ "10-Q:0001558370-24-002149" ], "intangibles": [ "10-Q:0001558370-24-002149" ], "total_assets": [ "10-Q:0001558370-24-002149" ], "debt_current": [ "10-Q:0001558370-24-002149" ], "total_liabilities": [ "10-Q:0001558370-24-002149" ], "temporary_equity": [ "10-Q:0001558370-24-002149" ], "equity_parent": [ "10-Q:0001558370-24-002149" ], "nci": [ "10-Q:0001558370-24-002149" ], "equity_total": [ "10-Q:0001558370-24-002149" ], "liabilities_and_equity": [ "10-Q:0001558370-24-002149" ], "retained_earnings": [ "10-Q:0001558370-24-002149" ], "operating_lease_liability": [ "10-Q:0001558370-24-002149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-04-30", "values": { "cash": 5267000000.0, "short_term_investments": null, "receivables": null, "inventory": 9713000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3963000000.0, "intangibles": 1222000000.0, "total_assets": 98347000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17109000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 75846000000.0, "temporary_equity": 102000000.0, "equity_parent": 22395000000.0, "nci": 4000000.0, "equity_total": 22399000000.0, "liabilities_and_equity": 98347000000.0, "shares_outstanding": null, "retained_earnings": 46336000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 294000000.0, "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": 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:0001558370-24-008770" ], "value_sources": { "cash": [ "10-Q:0001558370-24-008770" ], "inventory": [ "10-Q:0001558370-24-008770" ], "goodwill": [ "10-Q:0001558370-24-008770" ], "intangibles": [ "10-Q:0001558370-24-008770" ], "total_assets": [ "10-Q:0001558370-24-008770" ], "debt_current": [ "10-Q:0001558370-24-008770" ], "total_liabilities": [ "10-Q:0001558370-24-008770" ], "temporary_equity": [ "10-Q:0001558370-24-008770" ], "equity_parent": [ "10-Q:0001558370-24-008770" ], "nci": [ "10-Q:0001558370-24-008770" ], "equity_total": [ "10-Q:0001558370-24-008770" ], "liabilities_and_equity": [ "10-Q:0001558370-24-008770" ], "retained_earnings": [ "10-Q:0001558370-24-008770" ], "operating_lease_liability": [ "10-Q:0001558370-24-008770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-07-30", "values": { "cash": 6576000000.0, "short_term_investments": null, "receivables": null, "inventory": 9350000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3994000000.0, "intangibles": 1199000000.0, "total_assets": 103397000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17143000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 80245000000.0, "temporary_equity": 101000000.0, "equity_parent": 23048000000.0, "nci": 3000000.0, "equity_total": 23051000000.0, "liabilities_and_equity": 103397000000.0, "shares_outstanding": null, "retained_earnings": 48947000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 308000000.0, "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": 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:0001558370-24-012529" ], "value_sources": { "cash": [ "10-Q:0001558370-24-012529" ], "inventory": [ "10-Q:0001558370-24-012529" ], "goodwill": [ "10-Q:0001558370-24-012529" ], "intangibles": [ "10-Q:0001558370-24-012529" ], "total_assets": [ "10-Q:0001558370-24-012529" ], "debt_current": [ "10-Q:0001558370-24-012529" ], "total_liabilities": [ "10-Q:0001558370-24-012529" ], "temporary_equity": [ "10-Q:0001558370-24-012529" ], "equity_parent": [ "10-Q:0001558370-24-012529" ], "nci": [ "10-Q:0001558370-24-012529" ], "equity_total": [ "10-Q:0001558370-24-012529" ], "liabilities_and_equity": [ "10-Q:0001558370-24-012529" ], "retained_earnings": [ "10-Q:0001558370-24-012529" ], "operating_lease_liability": [ "10-Q:0001558370-24-012529" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-10-29", "values": { "cash": 7458000000.0, "short_term_investments": null, "receivables": null, "inventory": 8160000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3900000000.0, "intangibles": 1133000000.0, "total_assets": 104087000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17939000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 82201000000.0, "temporary_equity": 97000000.0, "equity_parent": 21785000000.0, "nci": 4000000.0, "equity_total": 21789000000.0, "liabilities_and_equity": 104087000000.0, "shares_outstanding": 281600000.0, "retained_earnings": 50931000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 281000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 103000000.0, "operating_lease_payments_total": 301000000.0, "operating_lease_imputed_interest": 20000000.0, "debt_maturity_y1": 8319000000.0, "debt_maturity_y2": 9195000000.0, "debt_maturity_y3": 7867000000.0, "debt_maturity_y4": 3724000000.0, "debt_maturity_y5": 6080000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001558370-23-019812", "10-K:0001558370-24-016169" ], "value_sources": { "cash": [ "10-K:0001558370-24-016169" ], "inventory": [ "10-K:0001558370-24-016169" ], "goodwill": [ "10-K:0001558370-24-016169" ], "intangibles": [ "10-K:0001558370-24-016169" ], "total_assets": [ "10-K:0001558370-24-016169" ], "debt_current": [ "10-K:0001558370-24-016169" ], "total_liabilities": [ "10-K:0001558370-24-016169" ], "temporary_equity": [ "10-K:0001558370-24-016169" ], "equity_parent": [ "10-K:0001558370-24-016169" ], "nci": [ "10-K:0001558370-24-016169" ], "equity_total": [ "10-K:0001558370-24-016169" ], "liabilities_and_equity": [ "10-K:0001558370-24-016169" ], "shares_outstanding": [ "10-K:0001558370-23-019812" ], "retained_earnings": [ "10-K:0001558370-24-016169" ], "operating_lease_liability": [ "10-K:0001558370-24-016169" ], "operating_lease_discount_rate": [ "10-K:0001558370-24-016169" ], "operating_lease_payments_y1": [ "10-K:0001558370-23-019812" ], "operating_lease_payments_total": [ "10-K:0001558370-23-019812" ], "operating_lease_imputed_interest": [ "10-K:0001558370-23-019812" ], "debt_maturity_y1": [ "10-K:0001558370-23-019812" ], "debt_maturity_y2": [ "10-K:0001558370-23-019812" ], "debt_maturity_y3": [ "10-K:0001558370-23-019812" ], "debt_maturity_y4": [ "10-K:0001558370-23-019812" ], "debt_maturity_y5": [ "10-K:0001558370-23-019812" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-01-28", "values": { "cash": 5137000000.0, "short_term_investments": null, "receivables": null, "inventory": 8937000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3966000000.0, "intangibles": 1112000000.0, "total_assets": 101371000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17117000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 79192000000.0, "temporary_equity": 100000000.0, "equity_parent": 22075000000.0, "nci": 4000000.0, "equity_total": 22079000000.0, "liabilities_and_equity": 101371000000.0, "shares_outstanding": null, "retained_earnings": 52266000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 293000000.0, "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": 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:0001558370-25-001714" ], "value_sources": { "cash": [ "10-Q:0001558370-25-001714" ], "inventory": [ "10-Q:0001558370-25-001714" ], "goodwill": [ "10-Q:0001558370-25-001714" ], "intangibles": [ "10-Q:0001558370-25-001714" ], "total_assets": [ "10-Q:0001558370-25-001714" ], "debt_current": [ "10-Q:0001558370-25-001714" ], "total_liabilities": [ "10-Q:0001558370-25-001714" ], "temporary_equity": [ "10-Q:0001558370-25-001714" ], "equity_parent": [ "10-Q:0001558370-25-001714" ], "nci": [ "10-Q:0001558370-25-001714" ], "equity_total": [ "10-Q:0001558370-25-001714" ], "liabilities_and_equity": [ "10-Q:0001558370-25-001714" ], "retained_earnings": [ "10-Q:0001558370-25-001714" ], "operating_lease_liability": [ "10-Q:0001558370-25-001714" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-04-28", "values": { "cash": 5553000000.0, "short_term_investments": null, "receivables": null, "inventory": 8443000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3936000000.0, "intangibles": 1064000000.0, "total_assets": 105628000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17699000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 82842000000.0, "temporary_equity": 98000000.0, "equity_parent": 22684000000.0, "nci": 4000000.0, "equity_total": 22688000000.0, "liabilities_and_equity": 105628000000.0, "shares_outstanding": null, "retained_earnings": 54228000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 270000000.0, "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": 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:0001558370-25-008218" ], "value_sources": { "cash": [ "10-Q:0001558370-25-008218" ], "inventory": [ "10-Q:0001558370-25-008218" ], "goodwill": [ "10-Q:0001558370-25-008218" ], "intangibles": [ "10-Q:0001558370-25-008218" ], "total_assets": [ "10-Q:0001558370-25-008218" ], "debt_current": [ "10-Q:0001558370-25-008218" ], "total_liabilities": [ "10-Q:0001558370-25-008218" ], "temporary_equity": [ "10-Q:0001558370-25-008218" ], "equity_parent": [ "10-Q:0001558370-25-008218" ], "nci": [ "10-Q:0001558370-25-008218" ], "equity_total": [ "10-Q:0001558370-25-008218" ], "liabilities_and_equity": [ "10-Q:0001558370-25-008218" ], "retained_earnings": [ "10-Q:0001558370-25-008218" ], "operating_lease_liability": [ "10-Q:0001558370-25-008218" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-07-28", "values": { "cash": 7004000000.0, "short_term_investments": null, "receivables": null, "inventory": 7696000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3960000000.0, "intangibles": 1030000000.0, "total_assets": 107841000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 15294000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 84692000000.0, "temporary_equity": 84000000.0, "equity_parent": 23062000000.0, "nci": 3000000.0, "equity_total": 23065000000.0, "liabilities_and_equity": 107841000000.0, "shares_outstanding": null, "retained_earnings": 55559000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 258000000.0, "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": 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:0001558370-25-011789" ], "value_sources": { "cash": [ "10-Q:0001558370-25-011789" ], "inventory": [ "10-Q:0001558370-25-011789" ], "goodwill": [ "10-Q:0001558370-25-011789" ], "intangibles": [ "10-Q:0001558370-25-011789" ], "total_assets": [ "10-Q:0001558370-25-011789" ], "debt_current": [ "10-Q:0001558370-25-011789" ], "total_liabilities": [ "10-Q:0001558370-25-011789" ], "temporary_equity": [ "10-Q:0001558370-25-011789" ], "equity_parent": [ "10-Q:0001558370-25-011789" ], "nci": [ "10-Q:0001558370-25-011789" ], "equity_total": [ "10-Q:0001558370-25-011789" ], "liabilities_and_equity": [ "10-Q:0001558370-25-011789" ], "retained_earnings": [ "10-Q:0001558370-25-011789" ], "operating_lease_liability": [ "10-Q:0001558370-25-011789" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-10-27", "values": { "cash": 7324000000.0, "short_term_investments": null, "receivables": null, "inventory": 7093000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3959000000.0, "intangibles": 999000000.0, "total_assets": 107320000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 13533000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 84395000000.0, "temporary_equity": 82000000.0, "equity_parent": 22836000000.0, "nci": 7000000.0, "equity_total": 22843000000.0, "liabilities_and_equity": 107320000000.0, "shares_outstanding": 271800000.0, "retained_earnings": 56402000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 122000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 270000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 97000000.0, "operating_lease_payments_total": 289000000.0, "operating_lease_imputed_interest": 19000000.0, "debt_maturity_y1": 9112000000.0, "debt_maturity_y2": 8814000000.0, "debt_maturity_y3": 7720000000.0, "debt_maturity_y4": 6379000000.0, "debt_maturity_y5": 6078000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001104659-25-122321", "10-K:0001558370-24-016169" ], "value_sources": { "cash": [ "10-K:0001104659-25-122321" ], "inventory": [ "10-K:0001104659-25-122321" ], "goodwill": [ "10-K:0001104659-25-122321" ], "intangibles": [ "10-K:0001104659-25-122321" ], "total_assets": [ "10-K:0001104659-25-122321" ], "debt_current": [ "10-K:0001104659-25-122321" ], "total_liabilities": [ "10-K:0001104659-25-122321" ], "temporary_equity": [ "10-K:0001104659-25-122321" ], "equity_parent": [ "10-K:0001104659-25-122321" ], "nci": [ "10-K:0001104659-25-122321" ], "equity_total": [ "10-K:0001104659-25-122321" ], "liabilities_and_equity": [ "10-K:0001104659-25-122321" ], "shares_outstanding": [ "10-K:0001558370-24-016169" ], "retained_earnings": [ "10-K:0001104659-25-122321" ], "equity_method_investments": [ "10-K:0001104659-25-122321" ], "operating_lease_liability": [ "10-K:0001104659-25-122321" ], "operating_lease_discount_rate": [ "10-K:0001104659-25-122321" ], "operating_lease_payments_y1": [ "10-K:0001558370-24-016169" ], "operating_lease_payments_total": [ "10-K:0001558370-24-016169" ], "operating_lease_imputed_interest": [ "10-K:0001558370-24-016169" ], "debt_maturity_y1": [ "10-K:0001558370-24-016169" ], "debt_maturity_y2": [ "10-K:0001558370-24-016169" ], "debt_maturity_y3": [ "10-K:0001558370-24-016169" ], "debt_maturity_y4": [ "10-K:0001558370-24-016169" ], "debt_maturity_y5": [ "10-K:0001558370-24-016169" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-01-26", "values": { "cash": 6601000000.0, "short_term_investments": null, "receivables": null, "inventory": 7744000000.0, "current_assets": null, "ppe_net": null, "goodwill": 3872000000.0, "intangibles": 937000000.0, "total_assets": 103119000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 12811000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 80555000000.0, "temporary_equity": 78000000.0, "equity_parent": 22479000000.0, "nci": 7000000.0, "equity_total": 22486000000.0, "liabilities_and_equity": 103119000000.0, "shares_outstanding": null, "retained_earnings": 56829000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 274000000.0, "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": 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:0001104659-26-020158" ], "value_sources": { "cash": [ "10-Q:0001104659-26-020158" ], "inventory": [ "10-Q:0001104659-26-020158" ], "goodwill": [ "10-Q:0001104659-26-020158" ], "intangibles": [ "10-Q:0001104659-26-020158" ], "total_assets": [ "10-Q:0001104659-26-020158" ], "debt_current": [ "10-Q:0001104659-26-020158" ], "total_liabilities": [ "10-Q:0001104659-26-020158" ], "temporary_equity": [ "10-Q:0001104659-26-020158" ], "equity_parent": [ "10-Q:0001104659-26-020158" ], "nci": [ "10-Q:0001104659-26-020158" ], "equity_total": [ "10-Q:0001104659-26-020158" ], "liabilities_and_equity": [ "10-Q:0001104659-26-020158" ], "retained_earnings": [ "10-Q:0001104659-26-020158" ], "operating_lease_liability": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-04-27", "values": { "cash": 7991000000.0, "short_term_investments": null, "receivables": null, "inventory": 7870000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4094000000.0, "intangibles": 964000000.0, "total_assets": 106303000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 15948000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 81925000000.0, "temporary_equity": 83000000.0, "equity_parent": 24287000000.0, "nci": 8000000.0, "equity_total": 24295000000.0, "liabilities_and_equity": 106303000000.0, "shares_outstanding": null, "retained_earnings": 58191000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 280000000.0, "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": 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:0001104659-26-067311" ], "value_sources": { "cash": [ "10-Q:0001104659-26-067311" ], "inventory": [ "10-Q:0001104659-26-067311" ], "goodwill": [ "10-Q:0001104659-26-067311" ], "intangibles": [ "10-Q:0001104659-26-067311" ], "total_assets": [ "10-Q:0001104659-26-067311" ], "debt_current": [ "10-Q:0001104659-26-067311" ], "total_liabilities": [ "10-Q:0001104659-26-067311" ], "temporary_equity": [ "10-Q:0001104659-26-067311" ], "equity_parent": [ "10-Q:0001104659-26-067311" ], "nci": [ "10-Q:0001104659-26-067311" ], "equity_total": [ "10-Q:0001104659-26-067311" ], "liabilities_and_equity": [ "10-Q:0001104659-26-067311" ], "retained_earnings": [ "10-Q:0001104659-26-067311" ], "operating_lease_liability": [ "10-Q:0001104659-26-067311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-07-27", "values": { "cash": 8580000000.0, "short_term_investments": null, "receivables": null, "inventory": 7713000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4209000000.0, "intangibles": 926000000.0, "total_assets": 107817000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 14607000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 82553000000.0, "temporary_equity": 84000000.0, "equity_parent": 25175000000.0, "nci": 5000000.0, "equity_total": 25180000000.0, "liabilities_and_equity": 107817000000.0, "shares_outstanding": null, "retained_earnings": 59023000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 285000000.0, "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": 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:0001104659-26-102213" ], "value_sources": { "cash": [ "10-Q:0001104659-26-102213" ], "inventory": [ "10-Q:0001104659-26-102213" ], "goodwill": [ "10-Q:0001104659-26-102213" ], "intangibles": [ "10-Q:0001104659-26-102213" ], "total_assets": [ "10-Q:0001104659-26-102213" ], "debt_current": [ "10-Q:0001104659-26-102213" ], "total_liabilities": [ "10-Q:0001104659-26-102213" ], "temporary_equity": [ "10-Q:0001104659-26-102213" ], "equity_parent": [ "10-Q:0001104659-26-102213" ], "nci": [ "10-Q:0001104659-26-102213" ], "equity_total": [ "10-Q:0001104659-26-102213" ], "liabilities_and_equity": [ "10-Q:0001104659-26-102213" ], "retained_earnings": [ "10-Q:0001104659-26-102213" ], "operating_lease_liability": [ "10-Q:0001104659-26-102213" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-11-02", "values": { "cash": 8276000000.0, "short_term_investments": null, "receivables": null, "inventory": 7406000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4188000000.0, "intangibles": 892000000.0, "total_assets": 105996000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 13796000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 79989000000.0, "temporary_equity": 51000000.0, "equity_parent": 25950000000.0, "nci": 6000000.0, "equity_total": 25956000000.0, "liabilities_and_equity": 105996000000.0, "shares_outstanding": 270400000.0, "retained_earnings": 59676000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 510000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 314000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 110000000.0, "operating_lease_payments_total": 345000000.0, "operating_lease_imputed_interest": 31000000.0, "debt_maturity_y1": 8921000000.0, "debt_maturity_y2": 8935000000.0, "debt_maturity_y3": 9220000000.0, "debt_maturity_y4": 6556000000.0, "debt_maturity_y5": 4615000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001104659-25-122321", "10-Q:0001104659-26-102213" ], "value_sources": { "cash": [ "10-Q:0001104659-26-102213" ], "inventory": [ "10-Q:0001104659-26-102213" ], "goodwill": [ "10-Q:0001104659-26-102213" ], "intangibles": [ "10-Q:0001104659-26-102213" ], "total_assets": [ "10-Q:0001104659-26-102213" ], "debt_current": [ "10-Q:0001104659-26-102213" ], "total_liabilities": [ "10-Q:0001104659-26-102213" ], "temporary_equity": [ "10-Q:0001104659-26-102213" ], "equity_parent": [ "10-Q:0001104659-26-102213" ], "nci": [ "10-Q:0001104659-26-102213" ], "equity_total": [ "10-Q:0001104659-26-102213" ], "liabilities_and_equity": [ "10-Q:0001104659-26-102213" ], "shares_outstanding": [ "10-K:0001104659-25-122321" ], "retained_earnings": [ "10-Q:0001104659-26-102213" ], "equity_method_investments": [ "10-K:0001104659-25-122321" ], "operating_lease_liability": [ "10-Q:0001104659-26-102213" ], "operating_lease_discount_rate": [ "10-K:0001104659-25-122321" ], "operating_lease_payments_y1": [ "10-K:0001104659-25-122321" ], "operating_lease_payments_total": [ "10-K:0001104659-25-122321" ], "operating_lease_imputed_interest": [ "10-K:0001104659-25-122321" ], "debt_maturity_y1": [ "10-K:0001104659-25-122321" ], "debt_maturity_y2": [ "10-K:0001104659-25-122321" ], "debt_maturity_y3": [ "10-K:0001104659-25-122321" ], "debt_maturity_y4": [ "10-K:0001104659-25-122321" ], "debt_maturity_y5": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-02-01", "values": { "cash": 6798000000.0, "short_term_investments": null, "receivables": null, "inventory": 8286000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4280000000.0, "intangibles": 880000000.0, "total_assets": 103436000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 14392000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 77079000000.0, "temporary_equity": 50000000.0, "equity_parent": 26300000000.0, "nci": 7000000.0, "equity_total": 26307000000.0, "liabilities_and_equity": 103436000000.0, "shares_outstanding": null, "retained_earnings": 59895000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 320000000.0, "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": 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:0001104659-26-020158" ], "value_sources": { "cash": [ "10-Q:0001104659-26-020158" ], "inventory": [ "10-Q:0001104659-26-020158" ], "goodwill": [ "10-Q:0001104659-26-020158" ], "intangibles": [ "10-Q:0001104659-26-020158" ], "total_assets": [ "10-Q:0001104659-26-020158" ], "debt_current": [ "10-Q:0001104659-26-020158" ], "total_liabilities": [ "10-Q:0001104659-26-020158" ], "temporary_equity": [ "10-Q:0001104659-26-020158" ], "equity_parent": [ "10-Q:0001104659-26-020158" ], "nci": [ "10-Q:0001104659-26-020158" ], "equity_total": [ "10-Q:0001104659-26-020158" ], "liabilities_and_equity": [ "10-Q:0001104659-26-020158" ], "retained_earnings": [ "10-Q:0001104659-26-020158" ], "operating_lease_liability": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-05-03", "values": { "cash": 7905000000.0, "short_term_investments": null, "receivables": null, "inventory": 8188000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4513000000.0, "intangibles": 975000000.0, "total_assets": 107001000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 15632000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 79541000000.0, "temporary_equity": 47000000.0, "equity_parent": 27406000000.0, "nci": 7000000.0, "equity_total": 27413000000.0, "liabilities_and_equity": 107001000000.0, "shares_outstanding": null, "retained_earnings": 61228000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 340000000.0, "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": 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:0001104659-26-067311" ], "value_sources": { "cash": [ "10-Q:0001104659-26-067311" ], "inventory": [ "10-Q:0001104659-26-067311" ], "goodwill": [ "10-Q:0001104659-26-067311" ], "intangibles": [ "10-Q:0001104659-26-067311" ], "total_assets": [ "10-Q:0001104659-26-067311" ], "debt_current": [ "10-Q:0001104659-26-067311" ], "total_liabilities": [ "10-Q:0001104659-26-067311" ], "temporary_equity": [ "10-Q:0001104659-26-067311" ], "equity_parent": [ "10-Q:0001104659-26-067311" ], "nci": [ "10-Q:0001104659-26-067311" ], "equity_total": [ "10-Q:0001104659-26-067311" ], "liabilities_and_equity": [ "10-Q:0001104659-26-067311" ], "retained_earnings": [ "10-Q:0001104659-26-067311" ], "operating_lease_liability": [ "10-Q:0001104659-26-067311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-08-02", "values": { "cash": 8928000000.0, "short_term_investments": null, "receivables": null, "inventory": 7811000000.0, "current_assets": null, "ppe_net": null, "goodwill": 4466000000.0, "intangibles": 940000000.0, "total_assets": 107607000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 17115000000.0, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 79566000000.0, "temporary_equity": 44000000.0, "equity_parent": 27990000000.0, "nci": 7000000.0, "equity_total": 27997000000.0, "liabilities_and_equity": 107607000000.0, "shares_outstanding": null, "retained_earnings": 62169000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 344000000.0, "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": 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:0001104659-26-102213" ], "value_sources": { "cash": [ "10-Q:0001104659-26-102213" ], "inventory": [ "10-Q:0001104659-26-102213" ], "goodwill": [ "10-Q:0001104659-26-102213" ], "intangibles": [ "10-Q:0001104659-26-102213" ], "total_assets": [ "10-Q:0001104659-26-102213" ], "debt_current": [ "10-Q:0001104659-26-102213" ], "total_liabilities": [ "10-Q:0001104659-26-102213" ], "temporary_equity": [ "10-Q:0001104659-26-102213" ], "equity_parent": [ "10-Q:0001104659-26-102213" ], "nci": [ "10-Q:0001104659-26-102213" ], "equity_total": [ "10-Q:0001104659-26-102213" ], "liabilities_and_equity": [ "10-Q:0001104659-26-102213" ], "retained_earnings": [ "10-Q:0001104659-26-102213" ], "operating_lease_liability": [ "10-Q:0001104659-26-102213" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-11-02", "end": "2021-01-31", "values": { "cfo": 143000000.0, "cfi": 579000000.0, "cff": -933000000.0, "capex": 154000000.0, "d_and_a": 538000000.0, "sbc": 15000000.0, "dividends_paid": 242000000.0, "buybacks": 352000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 34000000.0, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": 97000000.0, "change_inventories": 926000000.0, "change_payables": -705000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1757000000.0 }, "sources": [ "10-Q:0001558370-22-001900" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-001900" ], "cfi": [ "10-Q:0001558370-22-001900" ], "cff": [ "10-Q:0001558370-22-001900" ], "capex": [ "10-Q:0001558370-22-001900" ], "d_and_a": [ "10-Q:0001558370-22-001900" ], "sbc": [ "10-Q:0001558370-22-001900" ], "dividends_paid": [ "10-Q:0001558370-22-001900" ], "buybacks": [ "10-Q:0001558370-22-001900" ], "amortisation_intangibles": [ "10-Q:0001558370-22-001900" ], "deferred_tax": [ "10-Q:0001558370-22-001900" ], "change_receivables": [ "10-Q:0001558370-22-001900" ], "change_inventories": [ "10-Q:0001558370-22-001900" ], "change_payables": [ "10-Q:0001558370-22-001900" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-001900" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-02-01", "end": "2021-05-02", "values": { "cfo": 1643000000.0, "cfi": -1966000000.0, "cff": 492000000.0, "capex": 166000000.0, "d_and_a": 516000000.0, "sbc": 30000000.0, "dividends_paid": 238000000.0, "buybacks": 692000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": -175000000.0, "change_receivables": 1027000000.0, "change_inventories": 267000000.0, "change_payables": 1023000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2210000000.0 }, "sources": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "cfi": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "cff": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "capex": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "d_and_a": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "sbc": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "dividends_paid": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "buybacks": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "amortisation_intangibles": [ "10-Q:0001558370-22-009375" ], "deferred_tax": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "change_receivables": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "change_inventories": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "change_payables": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-001900", "10-Q:0001558370-22-009375" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-05-03", "end": "2021-08-01", "values": { "cfo": 2528000000.0, "cfi": -1715000000.0, "cff": -410000000.0, "capex": 172000000.0, "d_and_a": 515000000.0, "sbc": 19000000.0, "dividends_paid": 281000000.0, "buybacks": 736000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": -58000000.0, "change_receivables": -680000000.0, "change_inventories": 624000000.0, "change_payables": 424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1910000000.0 }, "sources": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "value_sources": { "cfo": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "cfi": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "cff": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "capex": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "d_and_a": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "sbc": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "dividends_paid": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "buybacks": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "amortisation_intangibles": [ "10-Q:0001558370-22-014113" ], "deferred_tax": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "change_receivables": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "change_inventories": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "change_payables": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ], "proceeds_debt_issuance": [ "10-Q:0001558370-22-009375", "10-Q:0001558370-22-014113" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-08-02", "end": "2021-10-31", "values": { "cfo": 3412000000.0, "cfi": -2648000000.0, "cff": -227000000.0, "capex": 356000000.0, "d_and_a": 481000000.0, "sbc": 18000000.0, "dividends_paid": 279000000.0, "buybacks": 758000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": -170000000.0, "change_receivables": -1413000000.0, "change_inventories": 680000000.0, "change_payables": 1142000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2845000000.0 }, "sources": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "value_sources": { "cfo": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "cfi": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "cff": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "capex": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "d_and_a": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "sbc": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "dividends_paid": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "buybacks": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "amortisation_intangibles": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "deferred_tax": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "change_receivables": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "change_inventories": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "change_payables": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ], "proceeds_debt_issuance": [ "10-K:0001558370-22-018703", "10-Q:0001558370-22-014113" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-11-01", "end": "2022-01-30", "values": { "cfo": -2553000000.0, "cfi": 648000000.0, "cff": -1577000000.0, "capex": 193000000.0, "d_and_a": 486000000.0, "sbc": 18000000.0, "dividends_paid": 327000000.0, "buybacks": 623000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 28000000.0, "goodwill_impairment": null, "deferred_tax": 210000000.0, "change_receivables": 106000000.0, "change_inventories": 1297000000.0, "change_payables": -1554000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2353000000.0 }, "sources": [ "10-Q:0001558370-23-001877" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-001877" ], "cfi": [ "10-Q:0001558370-23-001877" ], "cff": [ "10-Q:0001558370-23-001877" ], "capex": [ "10-Q:0001558370-23-001877" ], "d_and_a": [ "10-Q:0001558370-23-001877" ], "sbc": [ "10-Q:0001558370-23-001877" ], "dividends_paid": [ "10-Q:0001558370-23-001877" ], "buybacks": [ "10-Q:0001558370-23-001877" ], "amortisation_intangibles": [ "10-Q:0001558370-23-001877" ], "deferred_tax": [ "10-Q:0001558370-23-001877" ], "change_receivables": [ "10-Q:0001558370-23-001877" ], "change_inventories": [ "10-Q:0001558370-23-001877" ], "change_payables": [ "10-Q:0001558370-23-001877" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-001877" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-31", "end": "2022-05-01", "values": { "cfo": 791000000.0, "cfi": -2536000000.0, "cff": 1191000000.0, "capex": 153000000.0, "d_and_a": 447000000.0, "sbc": 26000000.0, "dividends_paid": 322000000.0, "buybacks": 603000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 34000000.0, "goodwill_impairment": null, "deferred_tax": -173000000.0, "change_receivables": 1429000000.0, "change_inventories": 968000000.0, "change_payables": 1111000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1945000000.0 }, "sources": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "cfi": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "cff": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "capex": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "d_and_a": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "sbc": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "dividends_paid": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "buybacks": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "amortisation_intangibles": [ "10-Q:0001558370-23-010713" ], "deferred_tax": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "change_receivables": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "change_inventories": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "change_payables": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-05-02", "end": "2022-07-31", "values": { "cfo": 2180000000.0, "cfi": -2542000000.0, "cff": 901000000.0, "capex": 250000000.0, "d_and_a": 510000000.0, "sbc": 20000000.0, "dividends_paid": 322000000.0, "buybacks": 1251000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 42000000.0, "goodwill_impairment": null, "deferred_tax": -43000000.0, "change_receivables": 822000000.0, "change_inventories": 261000000.0, "change_payables": 428000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1983000000.0 }, "sources": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "value_sources": { "cfo": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "cfi": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "cff": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "capex": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "d_and_a": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "sbc": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "dividends_paid": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "buybacks": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "amortisation_intangibles": [ "10-Q:0001558370-23-015380" ], "deferred_tax": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "change_receivables": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "change_inventories": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "change_payables": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-08-01", "end": "2022-10-30", "values": { "cfo": 4281000000.0, "cfi": -4055000000.0, "cff": 311000000.0, "capex": 538000000.0, "d_and_a": 452000000.0, "sbc": 21000000.0, "dividends_paid": 342000000.0, "buybacks": 1120000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": -60000000.0, "change_receivables": 126000000.0, "change_inventories": -435000000.0, "change_payables": 1148000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4077000000.0 }, "sources": [ "10-K:0001558370-22-018703", "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "value_sources": { "cfo": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "cfi": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "cff": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "capex": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "d_and_a": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "sbc": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "dividends_paid": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "buybacks": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "amortisation_intangibles": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "deferred_tax": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "change_receivables": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "change_inventories": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "change_payables": [ "10-K:0001558370-23-019812", "10-Q:0001558370-23-015380" ], "proceeds_debt_issuance": [ "10-K:0001558370-22-018703", "10-Q:0001558370-23-015380" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-31", "end": "2023-01-29", "values": { "cfo": -1246000000.0, "cfi": 760000000.0, "cff": -339000000.0, "capex": 315000000.0, "d_and_a": 494000000.0, "sbc": 23000000.0, "dividends_paid": 341000000.0, "buybacks": 1257000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 39000000.0, "goodwill_impairment": null, "deferred_tax": -56000000.0, "change_receivables": 1015000000.0, "change_inventories": 1279000000.0, "change_payables": -1577000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2505000000.0 }, "sources": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-24-002149" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-002149" ], "cfi": [ "10-Q:0001558370-24-002149" ], "cff": [ "10-Q:0001558370-24-002149" ], "capex": [ "10-Q:0001558370-24-002149" ], "d_and_a": [ "10-Q:0001558370-24-002149" ], "sbc": [ "10-Q:0001558370-24-002149" ], "dividends_paid": [ "10-Q:0001558370-24-002149" ], "buybacks": [ "10-Q:0001558370-24-002149" ], "amortisation_intangibles": [ "10-Q:0001558370-24-002149" ], "deferred_tax": [ "10-Q:0001558370-24-002149" ], "change_receivables": [ "10-Q:0001558370-24-002149" ], "change_inventories": [ "10-Q:0001558370-24-002149" ], "change_payables": [ "10-Q:0001558370-24-002149" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-001877" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-30", "end": "2023-04-30", "values": { "cfo": 1099000000.0, "cfi": -2254000000.0, "cff": 2356000000.0, "capex": 269000000.0, "d_and_a": 501000000.0, "sbc": 31000000.0, "dividends_paid": 356000000.0, "buybacks": 1289000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 45000000.0, "goodwill_impairment": null, "deferred_tax": -321000000.0, "change_receivables": 3392000000.0, "change_inventories": -297000000.0, "change_payables": 1264000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2363000000.0 }, "sources": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713", "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "cfi": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "cff": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "capex": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "d_and_a": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "sbc": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "dividends_paid": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "buybacks": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "amortisation_intangibles": [ "10-Q:0001558370-24-008770" ], "deferred_tax": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "change_receivables": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "change_inventories": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "change_payables": [ "10-Q:0001558370-24-002149", "10-Q:0001558370-24-008770" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-001877", "10-Q:0001558370-23-010713" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-05-01", "end": "2023-07-30", "values": { "cfo": 3043000000.0, "cfi": -3069000000.0, "cff": 1362000000.0, "capex": 303000000.0, "d_and_a": 532000000.0, "sbc": 58000000.0, "dividends_paid": 368000000.0, "buybacks": 2117000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 42000000.0, "goodwill_impairment": null, "deferred_tax": -52000000.0, "change_receivables": 652000000.0, "change_inventories": -319000000.0, "change_payables": 360000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5104000000.0 }, "sources": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380", "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "value_sources": { "cfo": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "cfi": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "cff": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "capex": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "d_and_a": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "sbc": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "dividends_paid": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "buybacks": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "amortisation_intangibles": [ "10-Q:0001558370-24-012529" ], "deferred_tax": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "change_receivables": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "change_inventories": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "change_payables": [ "10-Q:0001558370-24-008770", "10-Q:0001558370-24-012529" ], "proceeds_debt_issuance": [ "10-Q:0001558370-23-010713", "10-Q:0001558370-23-015380" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-07-31", "end": "2023-10-29", "values": { "cfo": 5693000000.0, "cfi": -4186000000.0, "cff": -571000000.0, "capex": 611000000.0, "d_and_a": 477000000.0, "sbc": 18000000.0, "dividends_paid": 362000000.0, "buybacks": 2553000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 43000000.0, "goodwill_impairment": null, "deferred_tax": -361000000.0, "change_receivables": -806000000.0, "change_inventories": -942000000.0, "change_payables": 783000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "value_sources": { "cfo": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "cfi": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "cff": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "capex": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "d_and_a": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "sbc": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "dividends_paid": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "buybacks": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "amortisation_intangibles": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "deferred_tax": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "change_receivables": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "change_inventories": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ], "change_payables": [ "10-K:0001558370-24-016169", "10-Q:0001558370-24-012529" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-10-30", "end": "2024-01-28", "values": { "cfo": -908000000.0, "cfi": 1217000000.0, "cff": -2645000000.0, "capex": 362000000.0, "d_and_a": 520000000.0, "sbc": 46000000.0, "dividends_paid": 386000000.0, "buybacks": 1328000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 42000000.0, "goodwill_impairment": null, "deferred_tax": 27000000.0, "change_receivables": 277000000.0, "change_inventories": 723000000.0, "change_payables": -2327000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-25-001714" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-001714" ], "cfi": [ "10-Q:0001558370-25-001714" ], "cff": [ "10-Q:0001558370-25-001714" ], "capex": [ "10-Q:0001558370-25-001714" ], "d_and_a": [ "10-Q:0001558370-25-001714" ], "sbc": [ "10-Q:0001558370-25-001714" ], "dividends_paid": [ "10-Q:0001558370-25-001714" ], "buybacks": [ "10-Q:0001558370-25-001714" ], "amortisation_intangibles": [ "10-Q:0001558370-25-001714" ], "deferred_tax": [ "10-Q:0001558370-25-001714" ], "change_receivables": [ "10-Q:0001558370-25-001714" ], "change_inventories": [ "10-Q:0001558370-25-001714" ], "change_payables": [ "10-Q:0001558370-25-001714" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-29", "end": "2024-04-28", "values": { "cfo": 1852000000.0, "cfi": -2887000000.0, "cff": 1483000000.0, "capex": 357000000.0, "d_and_a": 525000000.0, "sbc": 58000000.0, "dividends_paid": 410000000.0, "buybacks": 1094000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": -147000000.0, "change_receivables": 2192000000.0, "change_inventories": -314000000.0, "change_payables": 1027000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "cfi": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "cff": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "capex": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "d_and_a": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "sbc": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "dividends_paid": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "buybacks": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "amortisation_intangibles": [ "10-Q:0001558370-25-008218" ], "deferred_tax": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "change_receivables": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "change_inventories": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ], "change_payables": [ "10-Q:0001558370-25-001714", "10-Q:0001558370-25-008218" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-04-29", "end": "2024-07-28", "values": { "cfo": 3195000000.0, "cfi": -2001000000.0, "cff": 373000000.0, "capex": 324000000.0, "d_and_a": 553000000.0, "sbc": 55000000.0, "dividends_paid": 406000000.0, "buybacks": 805000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": -5000000.0, "change_receivables": -23000000.0, "change_inventories": -643000000.0, "change_payables": 285000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "value_sources": { "cfo": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "cfi": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "cff": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "capex": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "d_and_a": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "sbc": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "dividends_paid": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "buybacks": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "amortisation_intangibles": [ "10-Q:0001558370-25-011789" ], "deferred_tax": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "change_receivables": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "change_inventories": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ], "change_payables": [ "10-Q:0001558370-25-008218", "10-Q:0001558370-25-011789" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-07-29", "end": "2024-10-27", "values": { "cfo": 5092000000.0, "cfi": -2793000000.0, "cff": -1928000000.0, "capex": 597000000.0, "d_and_a": 520000000.0, "sbc": 49000000.0, "dividends_paid": 403000000.0, "buybacks": 780000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 42000000.0, "goodwill_impairment": null, "deferred_tax": -169000000.0, "change_receivables": -2867000000.0, "change_inventories": -554000000.0, "change_payables": -25000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "value_sources": { "cfo": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "cfi": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "cff": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "capex": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "d_and_a": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "sbc": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "dividends_paid": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "buybacks": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "amortisation_intangibles": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "deferred_tax": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_receivables": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_inventories": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_payables": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-10-28", "end": "2025-01-26", "values": { "cfo": -1132000000.0, "cfi": 1416000000.0, "cff": -923000000.0, "capex": 352000000.0, "d_and_a": 549000000.0, "sbc": 28000000.0, "dividends_paid": 403000000.0, "buybacks": 441000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": 208000000.0, "change_receivables": -1063000000.0, "change_inventories": 795000000.0, "change_payables": -1845000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-020158" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-020158" ], "cfi": [ "10-Q:0001104659-26-020158" ], "cff": [ "10-Q:0001104659-26-020158" ], "capex": [ "10-Q:0001104659-26-020158" ], "d_and_a": [ "10-Q:0001104659-26-020158" ], "sbc": [ "10-Q:0001104659-26-020158" ], "dividends_paid": [ "10-Q:0001104659-26-020158" ], "buybacks": [ "10-Q:0001104659-26-020158" ], "amortisation_intangibles": [ "10-Q:0001104659-26-020158" ], "deferred_tax": [ "10-Q:0001104659-26-020158" ], "change_receivables": [ "10-Q:0001104659-26-020158" ], "change_inventories": [ "10-Q:0001104659-26-020158" ], "change_payables": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-27", "end": "2025-04-27", "values": { "cfo": 1700000000.0, "cfi": -637000000.0, "cff": 102000000.0, "capex": 203000000.0, "d_and_a": 555000000.0, "sbc": 26000000.0, "dividends_paid": 440000000.0, "buybacks": 397000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 37000000.0, "goodwill_impairment": null, "deferred_tax": -197000000.0, "change_receivables": 2132000000.0, "change_inventories": -23000000.0, "change_payables": 947000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "cfi": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "cff": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "capex": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "d_and_a": [ "10-Q:0001104659-26-067311" ], "sbc": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "dividends_paid": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "buybacks": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "amortisation_intangibles": [ "10-Q:0001104659-26-067311" ], "deferred_tax": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_receivables": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_inventories": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_payables": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-04-28", "end": "2025-07-27", "values": { "cfo": 2896000000.0, "cfi": -1580000000.0, "cff": -736000000.0, "capex": 297000000.0, "d_and_a": 564000000.0, "sbc": 50000000.0, "dividends_paid": 439000000.0, "buybacks": 298000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 31000000.0, "goodwill_impairment": null, "deferred_tax": -113000000.0, "change_receivables": -575000000.0, "change_inventories": -246000000.0, "change_payables": 181000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "cfi": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "cff": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "capex": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "d_and_a": [ "10-Q:0001104659-26-102213" ], "sbc": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "dividends_paid": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "buybacks": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "amortisation_intangibles": [ "10-Q:0001104659-26-102213" ], "deferred_tax": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_receivables": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_inventories": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_payables": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-28", "end": "2025-11-02", "values": { "cfo": 3995000000.0, "cfi": -1256000000.0, "cff": -3022000000.0, "capex": 508000000.0, "d_and_a": 561000000.0, "sbc": 47000000.0, "dividends_paid": 438000000.0, "buybacks": 2000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 33000000.0, "goodwill_impairment": null, "deferred_tax": -186000000.0, "change_receivables": -1578000000.0, "change_inventories": -251000000.0, "change_payables": 466000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "value_sources": { "cfo": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "cfi": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "cff": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "capex": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "d_and_a": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "sbc": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "dividends_paid": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "buybacks": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "amortisation_intangibles": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "deferred_tax": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_receivables": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_inventories": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ], "change_payables": [ "10-K:0001104659-25-122321", "10-Q:0001558370-25-011789" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-11-03", "end": "2026-02-01", "values": { "cfo": -890000000.0, "cfi": 1822000000.0, "cff": -2490000000.0, "capex": 256000000.0, "d_and_a": 590000000.0, "sbc": 41000000.0, "dividends_paid": 441000000.0, "buybacks": 302000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 34000000.0, "goodwill_impairment": null, "deferred_tax": 18000000.0, "change_receivables": -350000000.0, "change_inventories": 746000000.0, "change_payables": -1486000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-020158" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-020158" ], "cfi": [ "10-Q:0001104659-26-020158" ], "cff": [ "10-Q:0001104659-26-020158" ], "capex": [ "10-Q:0001104659-26-020158" ], "d_and_a": [ "10-Q:0001104659-26-020158" ], "sbc": [ "10-Q:0001104659-26-020158" ], "dividends_paid": [ "10-Q:0001104659-26-020158" ], "buybacks": [ "10-Q:0001104659-26-020158" ], "amortisation_intangibles": [ "10-Q:0001104659-26-020158" ], "deferred_tax": [ "10-Q:0001104659-26-020158" ], "change_receivables": [ "10-Q:0001104659-26-020158" ], "change_inventories": [ "10-Q:0001104659-26-020158" ], "change_payables": [ "10-Q:0001104659-26-020158" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-02-02", "end": "2026-05-03", "values": { "cfo": 1932000000.0, "cfi": -1729000000.0, "cff": 863000000.0, "capex": 195000000.0, "d_and_a": 594000000.0, "sbc": 28000000.0, "dividends_paid": 437000000.0, "buybacks": 198000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 36000000.0, "goodwill_impairment": null, "deferred_tax": -86000000.0, "change_receivables": 1434000000.0, "change_inventories": -8000000.0, "change_payables": 1153000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "cfi": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "cff": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "capex": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "d_and_a": [ "10-Q:0001104659-26-067311" ], "sbc": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "dividends_paid": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "buybacks": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "amortisation_intangibles": [ "10-Q:0001104659-26-067311" ], "deferred_tax": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_receivables": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_inventories": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ], "change_payables": [ "10-Q:0001104659-26-020158", "10-Q:0001104659-26-067311" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-05-04", "end": "2026-08-02", "values": { "cfo": 2208000000.0, "cfi": -918000000.0, "cff": -201000000.0, "capex": 265000000.0, "d_and_a": 603000000.0, "sbc": 47000000.0, "dividends_paid": 438000000.0, "buybacks": 197000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 40000000.0, "goodwill_impairment": null, "deferred_tax": 7000000.0, "change_receivables": 168000000.0, "change_inventories": -295000000.0, "change_payables": 67000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "cfi": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "cff": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "capex": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "d_and_a": [ "10-Q:0001104659-26-102213" ], "sbc": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "dividends_paid": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "buybacks": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "amortisation_intangibles": [ "10-Q:0001104659-26-102213" ], "deferred_tax": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_receivables": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_inventories": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ], "change_payables": [ "10-Q:0001104659-26-067311", "10-Q:0001104659-26-102213" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-11-02", "end": "2021-10-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 7726000000.0, "cfi": -5750000000.0, "cff": -1078000000.0, "capex": 848000000.0, "d_and_a": 2050000000.0, "sbc": 82000000.0, "dividends_paid": 1040000000.0, "buybacks": 2538000000.0, "interest_paid": 1041000000.0, "taxes_paid": 2075000000.0, "depreciation": null, "amortisation_intangibles": 116000000.0, "goodwill_impairment": null, "deferred_tax": -441000000.0, "change_receivables": -969000000.0, "change_inventories": 2497000000.0, "change_payables": 1884000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8722000000.0 }, "sources": [ "10-K:0001558370-22-018703", "10-K:0001558370-23-019812" ], "value_sources": { "cfo": [ "10-K:0001558370-23-019812" ], "cfi": [ "10-K:0001558370-23-019812" ], "cff": [ "10-K:0001558370-23-019812" ], "capex": [ "10-K:0001558370-23-019812" ], "d_and_a": [ "10-K:0001558370-23-019812" ], "sbc": [ "10-K:0001558370-23-019812" ], "dividends_paid": [ "10-K:0001558370-23-019812" ], "buybacks": [ "10-K:0001558370-23-019812" ], "interest_paid": [ "10-K:0001558370-23-019812" ], "taxes_paid": [ "10-K:0001558370-23-019812" ], "amortisation_intangibles": [ "10-K:0001558370-23-019812" ], "deferred_tax": [ "10-K:0001558370-23-019812" ], "change_receivables": [ "10-K:0001558370-23-019812" ], "change_inventories": [ "10-K:0001558370-23-019812" ], "change_payables": [ "10-K:0001558370-23-019812" ], "proceeds_debt_issuance": [ "10-K:0001558370-22-018703" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-11-01", "end": "2022-10-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 4699000000.0, "cfi": -8485000000.0, "cff": 826000000.0, "capex": 1134000000.0, "d_and_a": 1895000000.0, "sbc": 85000000.0, "dividends_paid": 1313000000.0, "buybacks": 3597000000.0, "interest_paid": 1101000000.0, "taxes_paid": 1940000000.0, "depreciation": null, "amortisation_intangibles": 145000000.0, "goodwill_impairment": null, "deferred_tax": -66000000.0, "change_receivables": 2483000000.0, "change_inventories": 2091000000.0, "change_payables": 1133000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10358000000.0 }, "sources": [ "10-K:0001558370-22-018703", "10-K:0001558370-24-016169" ], "value_sources": { "cfo": [ "10-K:0001558370-24-016169" ], "cfi": [ "10-K:0001558370-24-016169" ], "cff": [ "10-K:0001558370-24-016169" ], "capex": [ "10-K:0001558370-24-016169" ], "d_and_a": [ "10-K:0001558370-24-016169" ], "sbc": [ "10-K:0001558370-24-016169" ], "dividends_paid": [ "10-K:0001558370-24-016169" ], "buybacks": [ "10-K:0001558370-24-016169" ], "interest_paid": [ "10-K:0001558370-24-016169" ], "taxes_paid": [ "10-K:0001558370-24-016169" ], "amortisation_intangibles": [ "10-K:0001558370-24-016169" ], "deferred_tax": [ "10-K:0001558370-24-016169" ], "change_receivables": [ "10-K:0001558370-24-016169" ], "change_inventories": [ "10-K:0001558370-24-016169" ], "change_payables": [ "10-K:0001558370-24-016169" ], "proceeds_debt_issuance": [ "10-K:0001558370-22-018703" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-31", "end": "2023-10-29", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8589000000.0, "cfi": -8749000000.0, "cff": 2808000000.0, "capex": 1498000000.0, "d_and_a": 2004000000.0, "sbc": 130000000.0, "dividends_paid": 1427000000.0, "buybacks": 7216000000.0, "interest_paid": 2227000000.0, "taxes_paid": 3578000000.0, "depreciation": null, "amortisation_intangibles": 169000000.0, "goodwill_impairment": null, "deferred_tax": -790000000.0, "change_receivables": 4253000000.0, "change_inventories": -279000000.0, "change_payables": 830000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-25-122321" ], "value_sources": { "cfo": [ "10-K:0001104659-25-122321" ], "cfi": [ "10-K:0001104659-25-122321" ], "cff": [ "10-K:0001104659-25-122321" ], "capex": [ "10-K:0001104659-25-122321" ], "d_and_a": [ "10-K:0001104659-25-122321" ], "sbc": [ "10-K:0001104659-25-122321" ], "dividends_paid": [ "10-K:0001104659-25-122321" ], "buybacks": [ "10-K:0001104659-25-122321" ], "interest_paid": [ "10-K:0001104659-25-122321" ], "taxes_paid": [ "10-K:0001104659-25-122321" ], "amortisation_intangibles": [ "10-K:0001104659-25-122321" ], "deferred_tax": [ "10-K:0001104659-25-122321" ], "change_receivables": [ "10-K:0001104659-25-122321" ], "change_inventories": [ "10-K:0001104659-25-122321" ], "change_payables": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-30", "end": "2024-10-27", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 9231000000.0, "cfi": -6464000000.0, "cff": -2717000000.0, "capex": 1640000000.0, "d_and_a": 2118000000.0, "sbc": 208000000.0, "dividends_paid": 1605000000.0, "buybacks": 4007000000.0, "interest_paid": 3298000000.0, "taxes_paid": 2518000000.0, "depreciation": null, "amortisation_intangibles": 166000000.0, "goodwill_impairment": null, "deferred_tax": -294000000.0, "change_receivables": -421000000.0, "change_inventories": -788000000.0, "change_payables": -1040000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-25-122321" ], "value_sources": { "cfo": [ "10-K:0001104659-25-122321" ], "cfi": [ "10-K:0001104659-25-122321" ], "cff": [ "10-K:0001104659-25-122321" ], "capex": [ "10-K:0001104659-25-122321" ], "d_and_a": [ "10-K:0001104659-25-122321" ], "sbc": [ "10-K:0001104659-25-122321" ], "dividends_paid": [ "10-K:0001104659-25-122321" ], "buybacks": [ "10-K:0001104659-25-122321" ], "interest_paid": [ "10-K:0001104659-25-122321" ], "taxes_paid": [ "10-K:0001104659-25-122321" ], "amortisation_intangibles": [ "10-K:0001104659-25-122321" ], "deferred_tax": [ "10-K:0001104659-25-122321" ], "change_receivables": [ "10-K:0001104659-25-122321" ], "change_inventories": [ "10-K:0001104659-25-122321" ], "change_payables": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-28", "end": "2025-11-02", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 7459000000.0, "cfi": -2057000000.0, "cff": -4579000000.0, "capex": 1360000000.0, "d_and_a": 2229000000.0, "sbc": 151000000.0, "dividends_paid": 1720000000.0, "buybacks": 1138000000.0, "interest_paid": 3080000000.0, "taxes_paid": 1647000000.0, "depreciation": null, "amortisation_intangibles": 143000000.0, "goodwill_impairment": 0.0, "deferred_tax": -288000000.0, "change_receivables": -1084000000.0, "change_inventories": 275000000.0, "change_payables": -251000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-25-122321" ], "value_sources": { "cfo": [ "10-K:0001104659-25-122321" ], "cfi": [ "10-K:0001104659-25-122321" ], "cff": [ "10-K:0001104659-25-122321" ], "capex": [ "10-K:0001104659-25-122321" ], "d_and_a": [ "10-K:0001104659-25-122321" ], "sbc": [ "10-K:0001104659-25-122321" ], "dividends_paid": [ "10-K:0001104659-25-122321" ], "buybacks": [ "10-K:0001104659-25-122321" ], "interest_paid": [ "10-K:0001104659-25-122321" ], "taxes_paid": [ "10-K:0001104659-25-122321" ], "amortisation_intangibles": [ "10-K:0001104659-25-122321" ], "goodwill_impairment": [ "10-K:0001104659-25-122321" ], "deferred_tax": [ "10-K:0001104659-25-122321" ], "change_receivables": [ "10-K:0001104659-25-122321" ], "change_inventories": [ "10-K:0001104659-25-122321" ], "change_payables": [ "10-K:0001104659-25-122321" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001104659-25-122321": { "kind": "filing", "form": "10-K", "accession": "0001104659-25-122321", "report_date": "2025-11-02", "filed": "2025-12-18", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/315189/000110465925122321/de-20251102x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000110465925122321/" }, "10-K:0001558370-21-016864": { "kind": "filing", "form": "10-K", "accession": "0001558370-21-016864", "report_date": "2021-10-31", "filed": "2021-12-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021016864/de-20211031x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021016864/" }, "10-K:0001558370-22-018703": { "kind": "filing", "form": "10-K", "accession": "0001558370-22-018703", "report_date": "2022-10-30", "filed": "2022-12-15", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022018703/de-20221030x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022018703/" }, "10-K:0001558370-23-019812": { "kind": "filing", "form": "10-K", "accession": "0001558370-23-019812", "report_date": "2023-10-29", "filed": "2023-12-15", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023019812/de-20231029x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023019812/" }, "10-K:0001558370-24-016169": { "kind": "filing", "form": "10-K", "accession": "0001558370-24-016169", "report_date": "2024-10-27", "filed": "2024-12-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024016169/de-20241027x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024016169/" }, "10-Q:0001104659-26-020158": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-020158", "report_date": "2026-02-01", "filed": "2026-02-26", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926020158/de-20260201x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926020158/" }, "10-Q:0001104659-26-067311": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-067311", "report_date": "2026-05-03", "filed": "2026-05-28", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926067311/de-20260503x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926067311/" }, "10-Q:0001104659-26-102213": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-102213", "report_date": "2026-08-02", "filed": "2026-08-27", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926102213/de-20260802x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000110465926102213/" }, "10-Q:0001558370-21-001774": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-001774", "report_date": "2021-01-31", "filed": "2021-02-25", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021001774/de-20210131x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021001774/" }, "10-Q:0001558370-21-007781": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-007781", "report_date": "2021-05-02", "filed": "2021-05-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021007781/de-20210502x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021007781/" }, "10-Q:0001558370-21-012088": { "kind": "filing", "form": "10-Q", "accession": "0001558370-21-012088", "report_date": "2021-08-01", "filed": "2021-08-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021012088/de-20210801x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837021012088/" }, "10-Q:0001558370-22-001900": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-001900", "report_date": "2022-01-30", "filed": "2022-02-24", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022001900/de-20220130x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022001900/" }, "10-Q:0001558370-22-009375": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-009375", "report_date": "2022-05-01", "filed": "2022-05-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022009375/de-20220501x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022009375/" }, "10-Q:0001558370-22-014113": { "kind": "filing", "form": "10-Q", "accession": "0001558370-22-014113", "report_date": "2022-07-31", "filed": "2022-09-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022014113/de-20220731x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837022014113/" }, "10-Q:0001558370-23-001877": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-001877", "report_date": "2023-01-29", "filed": "2023-02-23", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023001877/de-20230129x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023001877/" }, "10-Q:0001558370-23-010713": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-010713", "report_date": "2023-04-30", "filed": "2023-06-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023010713/de-20230430x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023010713/" }, "10-Q:0001558370-23-015380": { "kind": "filing", "form": "10-Q", "accession": "0001558370-23-015380", "report_date": "2023-07-30", "filed": "2023-08-31", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023015380/de-20230730x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837023015380/" }, "10-Q:0001558370-24-002149": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-002149", "report_date": "2024-01-28", "filed": "2024-02-29", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024002149/de-20240128x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024002149/" }, "10-Q:0001558370-24-008770": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-008770", "report_date": "2024-04-28", "filed": "2024-05-30", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024008770/de-20240428x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024008770/" }, "10-Q:0001558370-24-012529": { "kind": "filing", "form": "10-Q", "accession": "0001558370-24-012529", "report_date": "2024-07-28", "filed": "2024-08-29", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024012529/de-20240728x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837024012529/" }, "10-Q:0001558370-25-001714": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-001714", "report_date": "2025-01-26", "filed": "2025-02-27", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025001714/de-20250126x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025001714/" }, "10-Q:0001558370-25-008218": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-008218", "report_date": "2025-04-27", "filed": "2025-05-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025008218/de-20250427x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025008218/" }, "10-Q:0001558370-25-011789": { "kind": "filing", "form": "10-Q", "accession": "0001558370-25-011789", "report_date": "2025-07-27", "filed": "2025-08-28", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025011789/de-20250727x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/315189/000155837025011789/" } }, "restatements": [], "withheld": [], "events": [] }