{ "schema": "annalist.dataset/0.1", "company": { "id": "flex", "name": "Flex Ltd.", "country": "SG", "template": "corporate", "cik": "0000866374", "tickers": [ "FLEX" ], "entity_name": "FLEX LTD.", "fiscal_year_end": "0331", "sic": "3672", "sic_description": "Printed Circuit Boards", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q1", "period_end": "2026-06-26", "release_date": "2026-07-31" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2027 Q1", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-04-01", "end": "2020-06-26", "values": { "revenue": 5153333000.0, "cost_of_revenue": 4840114000.0, "gross_profit": 303553000.0, "rnd": null, "sga": 190721000.0, "operating_income": null, "interest_expense": 4100000.0, "pretax_income": 67383000.0, "income_tax": 15563000.0, "net_income_incl_nci": 51820000.0, "net_income": null, "net_income_common": null, "eps_basic": 0.1, "eps_diluted": 0.1, "shares_basic": 497920000.0, "shares_diluted": 501632000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-20-000012" ], "value_sources": { "revenue": [ "10-Q:0000866374-20-000012" ], "cost_of_revenue": [ "10-Q:0000866374-20-000012" ], "gross_profit": [ "10-Q:0000866374-20-000012" ], "sga": [ "10-Q:0000866374-20-000012" ], "interest_expense": [ "10-Q:0000866374-20-000012" ], "pretax_income": [ "10-Q:0000866374-20-000012" ], "income_tax": [ "10-Q:0000866374-20-000012" ], "net_income_incl_nci": [ "10-Q:0000866374-20-000012" ], "eps_basic": [ "10-Q:0000866374-20-000012" ], "eps_diluted": [ "10-Q:0000866374-20-000012" ], "shares_basic": [ "10-Q:0000866374-20-000012" ], "shares_diluted": [ "10-Q:0000866374-20-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-06-27", "end": "2020-09-25", "values": { "revenue": 5985000000.0, "cost_of_revenue": 5566000000.0, "gross_profit": 395000000.0, "rnd": null, "sga": 193000000.0, "operating_income": 175000000.0, "interest_expense": null, "pretax_income": 153000000.0, "income_tax": 40000000.0, "net_income_incl_nci": 113000000.0, "net_income": null, "net_income_common": null, "eps_basic": 0.23, "eps_diluted": 0.22, "shares_basic": 501000000.0, "shares_diluted": 504000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000062" ], "value_sources": { "revenue": [ "10-Q:0000866374-20-000030" ], "cost_of_revenue": [ "10-Q:0000866374-20-000030" ], "gross_profit": [ "10-Q:0000866374-20-000030" ], "sga": [ "10-Q:0000866374-20-000030" ], "operating_income": [ "10-Q:0000866374-21-000062" ], "pretax_income": [ "10-Q:0000866374-20-000030" ], "income_tax": [ "10-Q:0000866374-20-000030" ], "net_income_incl_nci": [ "10-Q:0000866374-20-000030" ], "eps_basic": [ "10-Q:0000866374-20-000030" ], "eps_diluted": [ "10-Q:0000866374-20-000030" ], "shares_basic": [ "10-Q:0000866374-20-000030" ], "shares_diluted": [ "10-Q:0000866374-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-09-26", "end": "2020-12-31", "values": { "revenue": 6720000000.0, "cost_of_revenue": 6212000000.0, "gross_profit": 479000000.0, "rnd": null, "sga": 222000000.0, "operating_income": 240000000.0, "interest_expense": null, "pretax_income": 233000000.0, "income_tax": 25000000.0, "net_income_incl_nci": 208000000.0, "net_income": null, "net_income_common": null, "eps_basic": 0.42, "eps_diluted": 0.41, "shares_basic": 500000000.0, "shares_diluted": 508000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-21-000019", "10-Q:0000866374-22-000016" ], "value_sources": { "revenue": [ "10-Q:0000866374-21-000019" ], "cost_of_revenue": [ "10-Q:0000866374-21-000019" ], "gross_profit": [ "10-Q:0000866374-21-000019" ], "sga": [ "10-Q:0000866374-21-000019" ], "operating_income": [ "10-Q:0000866374-22-000016" ], "pretax_income": [ "10-Q:0000866374-21-000019" ], "income_tax": [ "10-Q:0000866374-21-000019" ], "net_income_incl_nci": [ "10-Q:0000866374-21-000019" ], "eps_basic": [ "10-Q:0000866374-21-000019" ], "eps_diluted": [ "10-Q:0000866374-21-000019" ], "shares_basic": [ "10-Q:0000866374-21-000019" ], "shares_diluted": [ "10-Q:0000866374-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6266000000.0, "cost_of_revenue": 5668000000.0, "gross_profit": 509000000.0, "rnd": null, "sga": 199000000.0, "operating_income": 282000000.0, "interest_expense": null, "pretax_income": 260000000.0, "income_tax": 20000000.0, "net_income_incl_nci": 240000000.0, "net_income": 240000000.0, "net_income_common": null, "eps_basic": 0.48, "eps_diluted": 0.47, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "value_sources": { "revenue": [ "10-K:0000866374-22-000035" ], "cost_of_revenue": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "gross_profit": [ "10-K:0000866374-22-000035" ], "sga": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "operating_income": [ "10-K:0000866374-22-000035" ], "pretax_income": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "income_tax": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "net_income_incl_nci": [ "10-K:0000866374-22-000035" ], "net_income": [ "10-K:0000866374-22-000035" ], "eps_basic": [ "10-K:0000866374-22-000035" ], "eps_diluted": [ "10-K:0000866374-22-000035" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-01", "end": "2021-07-02", "values": { "revenue": 6342000000.0, "cost_of_revenue": 5871000000.0, "gross_profit": 471000000.0, "rnd": null, "sga": 201000000.0, "operating_income": 255000000.0, "interest_expense": null, "pretax_income": 233000000.0, "income_tax": 27000000.0, "net_income_incl_nci": 206000000.0, "net_income": 206000000.0, "net_income_common": null, "eps_basic": 0.42, "eps_diluted": 0.41, "shares_basic": 491000000.0, "shares_diluted": 499000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-22-000052" ], "value_sources": { "revenue": [ "10-Q:0000866374-22-000052" ], "cost_of_revenue": [ "10-Q:0000866374-22-000052" ], "gross_profit": [ "10-Q:0000866374-22-000052" ], "sga": [ "10-Q:0000866374-22-000052" ], "operating_income": [ "10-Q:0000866374-22-000052" ], "pretax_income": [ "10-Q:0000866374-22-000052" ], "income_tax": [ "10-Q:0000866374-22-000052" ], "net_income_incl_nci": [ "10-Q:0000866374-22-000052" ], "net_income": [ "10-Q:0000866374-22-000052" ], "eps_basic": [ "10-Q:0000866374-22-000052" ], "eps_diluted": [ "10-Q:0000866374-22-000052" ], "shares_basic": [ "10-Q:0000866374-22-000052" ], "shares_diluted": [ "10-Q:0000866374-22-000052" ] }, "comparison": { "pretax_income": { "value": 233000000.0, "earlier": 67000000.0, "sources": [ "10-Q:0000866374-21-000043" ], "basis": "FY2022" }, "revenue": { "value": 6342000000.0, "earlier": 5153000000.0, "sources": [ "10-Q:0000866374-21-000043" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-03", "end": "2021-10-01", "values": { "revenue": 6229000000.0, "cost_of_revenue": 5755000000.0, "gross_profit": 465000000.0, "rnd": null, "sga": 213000000.0, "operating_income": 237000000.0, "interest_expense": null, "pretax_income": 371000000.0, "income_tax": 35000000.0, "net_income_incl_nci": 336000000.0, "net_income": 336000000.0, "net_income_common": null, "eps_basic": 0.7, "eps_diluted": 0.69, "shares_basic": 482000000.0, "shares_diluted": 487000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-22-000074" ], "value_sources": { "revenue": [ "10-Q:0000866374-22-000074" ], "cost_of_revenue": [ "10-Q:0000866374-22-000074" ], "gross_profit": [ "10-Q:0000866374-22-000074" ], "sga": [ "10-Q:0000866374-22-000074" ], "operating_income": [ "10-Q:0000866374-22-000074" ], "pretax_income": [ "10-Q:0000866374-22-000074" ], "income_tax": [ "10-Q:0000866374-22-000074" ], "net_income_incl_nci": [ "10-Q:0000866374-22-000074" ], "net_income": [ "10-Q:0000866374-22-000074" ], "eps_basic": [ "10-Q:0000866374-22-000074" ], "eps_diluted": [ "10-Q:0000866374-22-000074" ], "shares_basic": [ "10-Q:0000866374-22-000074" ], "shares_diluted": [ "10-Q:0000866374-22-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-02", "end": "2021-12-31", "values": { "revenue": 6619000000.0, "cost_of_revenue": 6126000000.0, "gross_profit": 491000000.0, "rnd": null, "sga": 225000000.0, "operating_income": 251000000.0, "interest_expense": null, "pretax_income": 243000000.0, "income_tax": 16000000.0, "net_income_incl_nci": 227000000.0, "net_income": 227000000.0, "net_income_common": null, "eps_basic": 0.48, "eps_diluted": 0.48, "shares_basic": 469000000.0, "shares_diluted": 474000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-23-000007" ], "value_sources": { "revenue": [ "10-Q:0000866374-23-000007" ], "cost_of_revenue": [ "10-Q:0000866374-23-000007" ], "gross_profit": [ "10-Q:0000866374-23-000007" ], "sga": [ "10-Q:0000866374-23-000007" ], "operating_income": [ "10-Q:0000866374-23-000007" ], "pretax_income": [ "10-Q:0000866374-23-000007" ], "income_tax": [ "10-Q:0000866374-23-000007" ], "net_income_incl_nci": [ "10-Q:0000866374-23-000007" ], "net_income": [ "10-Q:0000866374-23-000007" ], "eps_basic": [ "10-Q:0000866374-23-000007" ], "eps_diluted": [ "10-Q:0000866374-23-000007" ], "shares_basic": [ "10-Q:0000866374-23-000007" ], "shares_diluted": [ "10-Q:0000866374-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 6851000000.0, "cost_of_revenue": 6342000000.0, "gross_profit": 505000000.0, "rnd": null, "sga": 254000000.0, "operating_income": 228000000.0, "interest_expense": null, "pretax_income": 197000000.0, "income_tax": 26000000.0, "net_income_incl_nci": 172000000.0, "net_income": 168000000.0, "net_income_common": null, "eps_basic": 0.36, "eps_diluted": 0.36, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000866374-22-000035", "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "value_sources": { "revenue": [ "10-K:0000866374-22-000035" ], "cost_of_revenue": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "gross_profit": [ "10-K:0000866374-22-000035" ], "sga": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "operating_income": [ "10-K:0000866374-22-000035" ], "pretax_income": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "income_tax": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "net_income_incl_nci": [ "10-K:0000866374-22-000035" ], "net_income": [ "10-K:0000866374-22-000035" ], "eps_basic": [ "10-K:0000866374-22-000035" ], "eps_diluted": [ "10-K:0000866374-22-000035" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-01", "end": "2022-07-01", "values": { "revenue": 7347000000.0, "cost_of_revenue": 6812000000.0, "gross_profit": 535000000.0, "rnd": null, "sga": 241000000.0, "operating_income": 272000000.0, "interest_expense": null, "pretax_income": 232000000.0, "income_tax": 37000000.0, "net_income_incl_nci": 195000000.0, "net_income": 189000000.0, "net_income_common": null, "eps_basic": 0.41, "eps_diluted": 0.4, "shares_basic": 458000000.0, "shares_diluted": 468000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-23-000058" ], "value_sources": { "revenue": [ "10-Q:0000866374-23-000058" ], "cost_of_revenue": [ "10-Q:0000866374-23-000058" ], "gross_profit": [ "10-Q:0000866374-23-000058" ], "sga": [ "10-Q:0000866374-23-000058" ], "operating_income": [ "10-Q:0000866374-23-000058" ], "pretax_income": [ "10-Q:0000866374-23-000058" ], "income_tax": [ "10-Q:0000866374-23-000058" ], "net_income_incl_nci": [ "10-Q:0000866374-23-000058" ], "net_income": [ "10-Q:0000866374-23-000058" ], "eps_basic": [ "10-Q:0000866374-23-000058" ], "eps_diluted": [ "10-Q:0000866374-23-000058" ], "shares_basic": [ "10-Q:0000866374-23-000058" ], "shares_diluted": [ "10-Q:0000866374-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-02", "end": "2022-09-30", "values": { "revenue": 7766000000.0, "cost_of_revenue": 7175000000.0, "gross_profit": 591000000.0, "rnd": null, "sga": 245000000.0, "operating_income": 325000000.0, "interest_expense": null, "pretax_income": 272000000.0, "income_tax": 34000000.0, "net_income_incl_nci": 238000000.0, "net_income": 232000000.0, "net_income_common": null, "eps_basic": 0.51, "eps_diluted": 0.5, "shares_basic": 455000000.0, "shares_diluted": 460000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-23-000066" ], "value_sources": { "revenue": [ "10-Q:0000866374-23-000066" ], "cost_of_revenue": [ "10-Q:0000866374-23-000066" ], "gross_profit": [ "10-Q:0000866374-23-000066" ], "sga": [ "10-Q:0000866374-23-000066" ], "operating_income": [ "10-Q:0000866374-23-000066" ], "pretax_income": [ "10-Q:0000866374-23-000066" ], "income_tax": [ "10-Q:0000866374-23-000066" ], "net_income_incl_nci": [ "10-Q:0000866374-23-000066" ], "net_income": [ "10-Q:0000866374-23-000066" ], "eps_basic": [ "10-Q:0000866374-23-000066" ], "eps_diluted": [ "10-Q:0000866374-23-000066" ], "shares_basic": [ "10-Q:0000866374-23-000066" ], "shares_diluted": [ "10-Q:0000866374-23-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7756000000.0, "cost_of_revenue": 7168000000.0, "gross_profit": 583000000.0, "rnd": null, "sga": 243000000.0, "operating_income": 321000000.0, "interest_expense": null, "pretax_income": 262000000.0, "income_tax": 25000000.0, "net_income_incl_nci": 237000000.0, "net_income": 230000000.0, "net_income_common": null, "eps_basic": 0.51, "eps_diluted": 0.5, "shares_basic": 452000000.0, "shares_diluted": 459000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-24-000012" ], "value_sources": { "revenue": [ "10-Q:0000866374-24-000012" ], "cost_of_revenue": [ "10-Q:0000866374-24-000012" ], "gross_profit": [ "10-Q:0000866374-24-000012" ], "sga": [ "10-Q:0000866374-24-000012" ], "operating_income": [ "10-Q:0000866374-24-000012" ], "pretax_income": [ "10-Q:0000866374-24-000012" ], "income_tax": [ "10-Q:0000866374-24-000012" ], "net_income_incl_nci": [ "10-Q:0000866374-24-000012" ], "net_income": [ "10-Q:0000866374-24-000012" ], "eps_basic": [ "10-Q:0000866374-24-000012" ], "eps_diluted": [ "10-Q:0000866374-24-000012" ], "shares_basic": [ "10-Q:0000866374-24-000012" ], "shares_diluted": [ "10-Q:0000866374-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 7477000000.0, "cost_of_revenue": 6903000000.0, "gross_profit": 556000000.0, "rnd": null, "sga": 266000000.0, "operating_income": 266000000.0, "interest_expense": null, "pretax_income": 208000000.0, "income_tax": -155000000.0, "net_income_incl_nci": 363000000.0, "net_income": 142000000.0, "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:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "value_sources": { "revenue": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "cost_of_revenue": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "gross_profit": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "sga": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "operating_income": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "pretax_income": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "income_tax": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "net_income_incl_nci": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "net_income": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6892000000.0, "cost_of_revenue": 6399000000.0, "gross_profit": 476000000.0, "rnd": null, "sga": 235000000.0, "operating_income": 215000000.0, "interest_expense": 56000000.0, "pretax_income": 164000000.0, "income_tax": 17000000.0, "net_income_incl_nci": 211000000.0, "net_income": 186000000.0, "net_income_common": null, "eps_basic": 0.42, "eps_diluted": 0.41, "shares_basic": 447000000.0, "shares_diluted": 455000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-24-000034" ], "value_sources": { "revenue": [ "10-Q:0000866374-24-000034" ], "cost_of_revenue": [ "10-Q:0000866374-24-000034" ], "gross_profit": [ "10-Q:0000866374-24-000034" ], "sga": [ "10-Q:0000866374-24-000034" ], "operating_income": [ "10-Q:0000866374-24-000034" ], "interest_expense": [ "10-Q:0000866374-24-000034" ], "pretax_income": [ "10-Q:0000866374-24-000034" ], "income_tax": [ "10-Q:0000866374-24-000034" ], "net_income_incl_nci": [ "10-Q:0000866374-24-000034" ], "net_income": [ "10-Q:0000866374-24-000034" ], "eps_basic": [ "10-Q:0000866374-24-000034" ], "eps_diluted": [ "10-Q:0000866374-24-000034" ], "shares_basic": [ "10-Q:0000866374-24-000034" ], "shares_diluted": [ "10-Q:0000866374-24-000034" ] }, "comparison": { "operating_income": { "value": 291000000.0, "earlier": 272000000.0, "sources": [ "10-Q:0000866374-23-000058" ], "basis": "FY2024" }, "pretax_income": { "value": 239000000.0, "earlier": 232000000.0, "sources": [ "10-Q:0000866374-23-000058" ], "basis": "FY2024" }, "revenue": { "value": 7336000000.0, "earlier": 7347000000.0, "sources": [ "10-Q:0000866374-23-000058" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-01", "end": "2023-09-29", "values": { "revenue": 6933000000.0, "cost_of_revenue": 6411000000.0, "gross_profit": 519000000.0, "rnd": null, "sga": 221000000.0, "operating_income": 281000000.0, "interest_expense": 49000000.0, "pretax_income": 233000000.0, "income_tax": 32000000.0, "net_income_incl_nci": 406000000.0, "net_income": 228000000.0, "net_income_common": null, "eps_basic": 0.51, "eps_diluted": 0.51, "shares_basic": 443000000.0, "shares_diluted": 448000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-24-000053" ], "value_sources": { "revenue": [ "10-Q:0000866374-24-000053" ], "cost_of_revenue": [ "10-Q:0000866374-24-000053" ], "gross_profit": [ "10-Q:0000866374-24-000053" ], "sga": [ "10-Q:0000866374-24-000053" ], "operating_income": [ "10-Q:0000866374-24-000053" ], "interest_expense": [ "10-Q:0000866374-24-000053" ], "pretax_income": [ "10-Q:0000866374-24-000053" ], "income_tax": [ "10-Q:0000866374-24-000053" ], "net_income_incl_nci": [ "10-Q:0000866374-24-000053" ], "net_income": [ "10-Q:0000866374-24-000053" ], "eps_basic": [ "10-Q:0000866374-24-000053" ], "eps_diluted": [ "10-Q:0000866374-24-000053" ], "shares_basic": [ "10-Q:0000866374-24-000053" ], "shares_diluted": [ "10-Q:0000866374-24-000053" ] }, "comparison": { "operating_income": { "value": 376000000.0, "earlier": 325000000.0, "sources": [ "10-Q:0000866374-23-000066" ], "basis": "FY2024" }, "pretax_income": { "value": 325000000.0, "earlier": 272000000.0, "sources": [ "10-Q:0000866374-23-000066" ], "basis": "FY2024" }, "revenue": { "value": 7471000000.0, "earlier": 7766000000.0, "sources": [ "10-Q:0000866374-23-000066" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-09-30", "end": "2023-12-31", "values": { "revenue": 6421000000.0, "cost_of_revenue": 5927000000.0, "gross_profit": 433000000.0, "rnd": null, "sga": 205000000.0, "operating_income": 198000000.0, "interest_expense": 50000000.0, "pretax_income": 152000000.0, "income_tax": 23000000.0, "net_income_incl_nci": 233000000.0, "net_income": 197000000.0, "net_income_common": null, "eps_basic": 0.46, "eps_diluted": 0.45, "shares_basic": 431000000.0, "shares_diluted": 436000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-25-000008" ], "value_sources": { "revenue": [ "10-Q:0000866374-25-000008" ], "cost_of_revenue": [ "10-Q:0000866374-25-000008" ], "gross_profit": [ "10-Q:0000866374-25-000008" ], "sga": [ "10-Q:0000866374-25-000008" ], "operating_income": [ "10-Q:0000866374-25-000008" ], "interest_expense": [ "10-Q:0000866374-25-000008" ], "pretax_income": [ "10-Q:0000866374-25-000008" ], "income_tax": [ "10-Q:0000866374-25-000008" ], "net_income_incl_nci": [ "10-Q:0000866374-25-000008" ], "net_income": [ "10-Q:0000866374-25-000008" ], "eps_basic": [ "10-Q:0000866374-25-000008" ], "eps_diluted": [ "10-Q:0000866374-25-000008" ], "shares_basic": [ "10-Q:0000866374-25-000008" ], "shares_diluted": [ "10-Q:0000866374-25-000008" ] }, "comparison": { "operating_income": { "value": 348000000.0, "earlier": 321000000.0, "sources": [ "10-Q:0000866374-24-000012" ], "basis": "FY2024" }, "pretax_income": { "value": 307000000.0, "earlier": 262000000.0, "sources": [ "10-Q:0000866374-24-000012" ], "basis": "FY2024" }, "revenue": { "value": 7103000000.0, "earlier": 7756000000.0, "sources": [ "10-Q:0000866374-24-000012" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 6169000000.0, "cost_of_revenue": 5658000000.0, "gross_profit": 437000000.0, "rnd": null, "sga": 261000000.0, "operating_income": 159000000.0, "interest_expense": 52000000.0, "pretax_income": 117000000.0, "income_tax": -278000000.0, "net_income_incl_nci": 395000000.0, "net_income": 395000000.0, "net_income_common": null, "eps_basic": 0.95, "eps_diluted": 0.93, "shares_basic": 417000000.0, "shares_diluted": 425000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "value_sources": { "revenue": [ "10-K:0000866374-25-000027" ], "cost_of_revenue": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "gross_profit": [ "10-K:0000866374-25-000027" ], "sga": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "operating_income": [ "10-K:0000866374-25-000027" ], "interest_expense": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "pretax_income": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "income_tax": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "net_income_incl_nci": [ "10-K:0000866374-25-000027" ], "net_income": [ "10-K:0000866374-25-000027" ], "eps_basic": [ "10-K:0000866374-25-000027" ], "eps_diluted": [ "10-K:0000866374-25-000027" ], "shares_basic": [ "10-K:0000866374-25-000027" ], "shares_diluted": [ "10-K:0000866374-25-000027" ] }, "comparison": { "operating_income": { "value": -162000000.0, "earlier": 99000000.0, "sources": [ "10-K:0000866374-24-000021", "10-Q:0000866374-24-000012" ], "basis": "FY2024" }, "pretax_income": { "value": -205000000.0, "earlier": 41000000.0, "sources": [ "10-K:0000866374-24-000021", "10-Q:0000866374-24-000012" ], "basis": "FY2024" }, "revenue": { "value": 4505000000.0, "earlier": 5633000000.0, "sources": [ "10-K:0000866374-24-000021", "10-Q:0000866374-24-000012" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-04-01", "end": "2024-06-28", "values": { "revenue": 6314000000.0, "cost_of_revenue": 5827000000.0, "gross_profit": 471000000.0, "rnd": null, "sga": 213000000.0, "operating_income": 233000000.0, "interest_expense": 56000000.0, "pretax_income": 192000000.0, "income_tax": 53000000.0, "net_income_incl_nci": 139000000.0, "net_income": 139000000.0, "net_income_common": null, "eps_basic": 0.35, "eps_diluted": 0.34, "shares_basic": 402000000.0, "shares_diluted": 411000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-25-000043" ], "value_sources": { "revenue": [ "10-Q:0000866374-25-000043" ], "cost_of_revenue": [ "10-Q:0000866374-25-000043" ], "gross_profit": [ "10-Q:0000866374-25-000043" ], "sga": [ "10-Q:0000866374-25-000043" ], "operating_income": [ "10-Q:0000866374-25-000043" ], "interest_expense": [ "10-Q:0000866374-25-000043" ], "pretax_income": [ "10-Q:0000866374-25-000043" ], "income_tax": [ "10-Q:0000866374-25-000043" ], "net_income_incl_nci": [ "10-Q:0000866374-24-000034" ], "net_income": [ "10-Q:0000866374-25-000043" ], "eps_basic": [ "10-Q:0000866374-25-000043" ], "eps_diluted": [ "10-Q:0000866374-25-000043" ], "shares_basic": [ "10-Q:0000866374-25-000043" ], "shares_diluted": [ "10-Q:0000866374-25-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-06-29", "end": "2024-09-27", "values": { "revenue": 6545000000.0, "cost_of_revenue": 5998000000.0, "gross_profit": 531000000.0, "rnd": null, "sga": 216000000.0, "operating_income": 297000000.0, "interest_expense": 53000000.0, "pretax_income": 264000000.0, "income_tax": 50000000.0, "net_income_incl_nci": 214000000.0, "net_income": 214000000.0, "net_income_common": null, "eps_basic": 0.54, "eps_diluted": 0.54, "shares_basic": 394000000.0, "shares_diluted": 400000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000051" ], "value_sources": { "revenue": [ "10-Q:0000866374-25-000051" ], "cost_of_revenue": [ "10-Q:0000866374-25-000051" ], "gross_profit": [ "10-Q:0000866374-25-000051" ], "sga": [ "10-Q:0000866374-25-000051" ], "operating_income": [ "10-Q:0000866374-25-000051" ], "interest_expense": [ "10-Q:0000866374-25-000051" ], "pretax_income": [ "10-Q:0000866374-25-000051" ], "income_tax": [ "10-Q:0000866374-25-000051" ], "net_income_incl_nci": [ "10-Q:0000866374-24-000053" ], "net_income": [ "10-Q:0000866374-25-000051" ], "eps_basic": [ "10-Q:0000866374-25-000051" ], "eps_diluted": [ "10-Q:0000866374-25-000051" ], "shares_basic": [ "10-Q:0000866374-25-000051" ], "shares_diluted": [ "10-Q:0000866374-25-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-09-28", "end": "2024-12-31", "values": { "revenue": 6556000000.0, "cost_of_revenue": 5952000000.0, "gross_profit": 594000000.0, "rnd": null, "sga": 241000000.0, "operating_income": 334000000.0, "interest_expense": 57000000.0, "pretax_income": 288000000.0, "income_tax": 25000000.0, "net_income_incl_nci": 263000000.0, "net_income": 263000000.0, "net_income_common": null, "eps_basic": 0.68, "eps_diluted": 0.67, "shares_basic": 387000000.0, "shares_diluted": 394000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-25-000008", "10-Q:0000866374-26-000005" ], "value_sources": { "revenue": [ "10-Q:0000866374-26-000005" ], "cost_of_revenue": [ "10-Q:0000866374-26-000005" ], "gross_profit": [ "10-Q:0000866374-26-000005" ], "sga": [ "10-Q:0000866374-26-000005" ], "operating_income": [ "10-Q:0000866374-26-000005" ], "interest_expense": [ "10-Q:0000866374-26-000005" ], "pretax_income": [ "10-Q:0000866374-25-000008" ], "income_tax": [ "10-Q:0000866374-26-000005" ], "net_income_incl_nci": [ "10-Q:0000866374-25-000008" ], "net_income": [ "10-Q:0000866374-26-000005" ], "eps_basic": [ "10-Q:0000866374-26-000005" ], "eps_diluted": [ "10-Q:0000866374-26-000005" ], "shares_basic": [ "10-Q:0000866374-26-000005" ], "shares_diluted": [ "10-Q:0000866374-26-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6398000000.0, "cost_of_revenue": 5807000000.0, "gross_profit": 563000000.0, "rnd": null, "sga": 234000000.0, "operating_income": 305000000.0, "interest_expense": 52000000.0, "pretax_income": 279000000.0, "income_tax": 57000000.0, "net_income_incl_nci": 222000000.0, "net_income": 222000000.0, "net_income_common": null, "eps_basic": 0.58, "eps_diluted": 0.57, "shares_basic": 381000000.0, "shares_diluted": 389000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000866374-25-000027", "10-K:0000866374-26-000012", "10-Q:0000866374-25-000008", "10-Q:0000866374-26-000005" ], "value_sources": { "revenue": [ "10-K:0000866374-25-000027" ], "cost_of_revenue": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "gross_profit": [ "10-K:0000866374-25-000027" ], "sga": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "operating_income": [ "10-K:0000866374-25-000027" ], "interest_expense": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "pretax_income": [ "10-K:0000866374-26-000012", "10-Q:0000866374-25-000008" ], "income_tax": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "net_income_incl_nci": [ "10-K:0000866374-26-000012", "10-Q:0000866374-25-000008" ], "net_income": [ "10-K:0000866374-25-000027" ], "eps_basic": [ "10-K:0000866374-25-000027" ], "eps_diluted": [ "10-K:0000866374-25-000027" ], "shares_basic": [ "10-K:0000866374-25-000027" ], "shares_diluted": [ "10-K:0000866374-25-000027" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-04-01", "end": "2025-06-27", "values": { "revenue": 6575000000.0, "cost_of_revenue": 5987000000.0, "gross_profit": 572000000.0, "rnd": null, "sga": 233000000.0, "operating_income": 311000000.0, "interest_expense": 51000000.0, "pretax_income": 246000000.0, "income_tax": 54000000.0, "net_income_incl_nci": 192000000.0, "net_income": 192000000.0, "net_income_common": null, "eps_basic": 0.51, "eps_diluted": 0.5, "shares_basic": 374000000.0, "shares_diluted": 381000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-26-000030" ], "value_sources": { "revenue": [ "10-Q:0000866374-26-000030" ], "cost_of_revenue": [ "10-Q:0000866374-26-000030" ], "gross_profit": [ "10-Q:0000866374-26-000030" ], "sga": [ "10-Q:0000866374-26-000030" ], "operating_income": [ "10-Q:0000866374-26-000030" ], "interest_expense": [ "10-Q:0000866374-26-000030" ], "pretax_income": [ "10-Q:0000866374-25-000043" ], "income_tax": [ "10-Q:0000866374-26-000030" ], "net_income_incl_nci": [ "10-Q:0000866374-26-000030" ], "net_income": [ "10-Q:0000866374-25-000043" ], "eps_basic": [ "10-Q:0000866374-26-000030" ], "eps_diluted": [ "10-Q:0000866374-26-000030" ], "shares_basic": [ "10-Q:0000866374-26-000030" ], "shares_diluted": [ "10-Q:0000866374-26-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-06-28", "end": "2025-09-26", "values": { "revenue": 6804000000.0, "cost_of_revenue": 6181000000.0, "gross_profit": 614000000.0, "rnd": null, "sga": 260000000.0, "operating_income": 296000000.0, "interest_expense": 52000000.0, "pretax_income": 262000000.0, "income_tax": 63000000.0, "net_income_incl_nci": null, "net_income": 199000000.0, "net_income_common": null, "eps_basic": 0.53, "eps_diluted": 0.52, "shares_basic": 374000000.0, "shares_diluted": 380000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-25-000051" ], "value_sources": { "revenue": [ "10-Q:0000866374-25-000051" ], "cost_of_revenue": [ "10-Q:0000866374-25-000051" ], "gross_profit": [ "10-Q:0000866374-25-000051" ], "sga": [ "10-Q:0000866374-25-000051" ], "operating_income": [ "10-Q:0000866374-25-000051" ], "interest_expense": [ "10-Q:0000866374-25-000051" ], "pretax_income": [ "10-Q:0000866374-25-000051" ], "income_tax": [ "10-Q:0000866374-25-000051" ], "net_income": [ "10-Q:0000866374-25-000051" ], "eps_basic": [ "10-Q:0000866374-25-000051" ], "eps_diluted": [ "10-Q:0000866374-25-000051" ], "shares_basic": [ "10-Q:0000866374-25-000051" ], "shares_diluted": [ "10-Q:0000866374-25-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-09-27", "end": "2025-12-31", "values": { "revenue": 7058000000.0, "cost_of_revenue": 6373000000.0, "gross_profit": 679000000.0, "rnd": null, "sga": 270000000.0, "operating_income": 389000000.0, "interest_expense": 58000000.0, "pretax_income": null, "income_tax": 81000000.0, "net_income_incl_nci": null, "net_income": 239000000.0, "net_income_common": null, "eps_basic": 0.65, "eps_diluted": 0.64, "shares_basic": 369000000.0, "shares_diluted": 376000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-26-000005" ], "value_sources": { "revenue": [ "10-Q:0000866374-26-000005" ], "cost_of_revenue": [ "10-Q:0000866374-26-000005" ], "gross_profit": [ "10-Q:0000866374-26-000005" ], "sga": [ "10-Q:0000866374-26-000005" ], "operating_income": [ "10-Q:0000866374-26-000005" ], "interest_expense": [ "10-Q:0000866374-26-000005" ], "income_tax": [ "10-Q:0000866374-26-000005" ], "net_income": [ "10-Q:0000866374-26-000005" ], "eps_basic": [ "10-Q:0000866374-26-000005" ], "eps_diluted": [ "10-Q:0000866374-26-000005" ], "shares_basic": [ "10-Q:0000866374-26-000005" ], "shares_diluted": [ "10-Q:0000866374-26-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 7477000000.0, "cost_of_revenue": 6747000000.0, "gross_profit": 702000000.0, "rnd": null, "sga": 289000000.0, "operating_income": 372000000.0, "interest_expense": 54000000.0, "pretax_income": null, "income_tax": 65000000.0, "net_income_incl_nci": null, "net_income": 250000000.0, "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:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "value_sources": { "revenue": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "cost_of_revenue": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "gross_profit": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "sga": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "operating_income": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "interest_expense": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "income_tax": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "net_income": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-04-01", "end": "2026-06-26", "values": { "revenue": 7928000000.0, "cost_of_revenue": 7177000000.0, "gross_profit": 747000000.0, "rnd": null, "sga": 334000000.0, "operating_income": 392000000.0, "interest_expense": 60000000.0, "pretax_income": null, "income_tax": 92000000.0, "net_income_incl_nci": 285000000.0, "net_income": null, "net_income_common": null, "eps_basic": 0.78, "eps_diluted": 0.76, "shares_basic": 366000000.0, "shares_diluted": 374000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000866374-26-000030" ], "value_sources": { "revenue": [ "10-Q:0000866374-26-000030" ], "cost_of_revenue": [ "10-Q:0000866374-26-000030" ], "gross_profit": [ "10-Q:0000866374-26-000030" ], "sga": [ "10-Q:0000866374-26-000030" ], "operating_income": [ "10-Q:0000866374-26-000030" ], "interest_expense": [ "10-Q:0000866374-26-000030" ], "income_tax": [ "10-Q:0000866374-26-000030" ], "net_income_incl_nci": [ "10-Q:0000866374-26-000030" ], "eps_basic": [ "10-Q:0000866374-26-000030" ], "eps_diluted": [ "10-Q:0000866374-26-000030" ], "shares_basic": [ "10-Q:0000866374-26-000030" ], "shares_diluted": [ "10-Q:0000866374-26-000030" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-04-01", "end": "2021-03-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 24124000000.0, "cost_of_revenue": 22349000000.0, "gross_profit": 1687000000.0, "rnd": null, "sga": 817000000.0, "operating_income": 795000000.0, "interest_expense": null, "pretax_income": 714000000.0, "income_tax": 101000000.0, "net_income_incl_nci": 613000000.0, "net_income": 613000000.0, "net_income_common": null, "eps_basic": 1.23, "eps_diluted": 1.21, "shares_basic": 499000000.0, "shares_diluted": 506000000.0, "dps_declared": null, "operating_lease_cost": 152000000.0 }, "sources": [ "10-K:0000866374-22-000035", "10-K:0000866374-23-000028" ], "value_sources": { "revenue": [ "10-K:0000866374-23-000028" ], "cost_of_revenue": [ "10-K:0000866374-23-000028" ], "gross_profit": [ "10-K:0000866374-23-000028" ], "sga": [ "10-K:0000866374-23-000028" ], "operating_income": [ "10-K:0000866374-23-000028" ], "pretax_income": [ "10-K:0000866374-23-000028" ], "income_tax": [ "10-K:0000866374-23-000028" ], "net_income_incl_nci": [ "10-K:0000866374-23-000028" ], "net_income": [ "10-K:0000866374-23-000028" ], "eps_basic": [ "10-K:0000866374-23-000028" ], "eps_diluted": [ "10-K:0000866374-23-000028" ], "shares_basic": [ "10-K:0000866374-23-000028" ], "shares_diluted": [ "10-K:0000866374-23-000028" ], "operating_lease_cost": [ "10-K:0000866374-22-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-04-01", "end": "2022-03-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 24633000000.0, "cost_of_revenue": 22838000000.0, "gross_profit": 1780000000.0, "rnd": null, "sga": 830000000.0, "operating_income": 890000000.0, "interest_expense": 166000000.0, "pretax_income": 964000000.0, "income_tax": 92000000.0, "net_income_incl_nci": 940000000.0, "net_income": 936000000.0, "net_income_common": null, "eps_basic": 1.97, "eps_diluted": 1.94, "shares_basic": 476000000.0, "shares_diluted": 483000000.0, "dps_declared": null, "operating_lease_cost": 156000000.0 }, "sources": [ "10-K:0000866374-23-000028", "10-K:0000866374-24-000021" ], "value_sources": { "revenue": [ "10-K:0000866374-24-000021" ], "cost_of_revenue": [ "10-K:0000866374-24-000021" ], "gross_profit": [ "10-K:0000866374-24-000021" ], "sga": [ "10-K:0000866374-24-000021" ], "operating_income": [ "10-K:0000866374-24-000021" ], "interest_expense": [ "10-K:0000866374-24-000021" ], "pretax_income": [ "10-K:0000866374-24-000021" ], "income_tax": [ "10-K:0000866374-24-000021" ], "net_income_incl_nci": [ "10-K:0000866374-24-000021" ], "net_income": [ "10-K:0000866374-24-000021" ], "eps_basic": [ "10-K:0000866374-24-000021" ], "eps_diluted": [ "10-K:0000866374-24-000021" ], "shares_basic": [ "10-K:0000866374-24-000021" ], "shares_diluted": [ "10-K:0000866374-24-000021" ], "operating_lease_cost": [ "10-K:0000866374-23-000028" ] }, "comparison": { "operating_income": { "value": 972000000.0, "earlier": 795000000.0, "sources": [ "10-K:0000866374-23-000028" ], "basis": "FY2023" }, "pretax_income": { "value": 1045000000.0, "earlier": 714000000.0, "sources": [ "10-K:0000866374-23-000028" ], "basis": "FY2023" }, "revenue": { "value": 26041000000.0, "earlier": 24124000000.0, "sources": [ "10-K:0000866374-23-000028" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-04-01", "end": "2023-03-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 28502000000.0, "cost_of_revenue": 26503000000.0, "gross_profit": 1976000000.0, "rnd": null, "sga": 874000000.0, "operating_income": 1017000000.0, "interest_expense": 230000000.0, "pretax_income": 807000000.0, "income_tax": 124000000.0, "net_income_incl_nci": 1033000000.0, "net_income": 793000000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.72, "shares_basic": 454000000.0, "shares_diluted": 462000000.0, "dps_declared": null, "operating_lease_cost": 149000000.0 }, "sources": [ "10-K:0000866374-24-000021", "10-K:0000866374-25-000027" ], "value_sources": { "revenue": [ "10-K:0000866374-25-000027" ], "cost_of_revenue": [ "10-K:0000866374-25-000027" ], "gross_profit": [ "10-K:0000866374-25-000027" ], "sga": [ "10-K:0000866374-25-000027" ], "operating_income": [ "10-K:0000866374-25-000027" ], "interest_expense": [ "10-K:0000866374-25-000027" ], "pretax_income": [ "10-K:0000866374-25-000027" ], "income_tax": [ "10-K:0000866374-25-000027" ], "net_income_incl_nci": [ "10-K:0000866374-25-000027" ], "net_income": [ "10-K:0000866374-25-000027" ], "eps_basic": [ "10-K:0000866374-25-000027" ], "eps_diluted": [ "10-K:0000866374-25-000027" ], "shares_basic": [ "10-K:0000866374-25-000027" ], "shares_diluted": [ "10-K:0000866374-25-000027" ], "operating_lease_cost": [ "10-K:0000866374-24-000021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-04-01", "end": "2024-03-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 26415000000.0, "cost_of_revenue": 24395000000.0, "gross_profit": 1865000000.0, "rnd": null, "sga": 922000000.0, "operating_income": 853000000.0, "interest_expense": 207000000.0, "pretax_income": 666000000.0, "income_tax": -206000000.0, "net_income_incl_nci": 1245000000.0, "net_income": 1006000000.0, "net_income_common": null, "eps_basic": 2.31, "eps_diluted": 2.28, "shares_basic": 435000000.0, "shares_diluted": 441000000.0, "dps_declared": null, "operating_lease_cost": 167000000.0 }, "sources": [ "10-K:0000866374-25-000027", "10-K:0000866374-26-000012" ], "value_sources": { "revenue": [ "10-K:0000866374-26-000012" ], "cost_of_revenue": [ "10-K:0000866374-26-000012" ], "gross_profit": [ "10-K:0000866374-26-000012" ], "sga": [ "10-K:0000866374-26-000012" ], "operating_income": [ "10-K:0000866374-26-000012" ], "interest_expense": [ "10-K:0000866374-26-000012" ], "pretax_income": [ "10-K:0000866374-26-000012" ], "income_tax": [ "10-K:0000866374-26-000012" ], "net_income_incl_nci": [ "10-K:0000866374-26-000012" ], "net_income": [ "10-K:0000866374-26-000012" ], "eps_basic": [ "10-K:0000866374-26-000012" ], "eps_diluted": [ "10-K:0000866374-26-000012" ], "shares_basic": [ "10-K:0000866374-26-000012" ], "shares_diluted": [ "10-K:0000866374-26-000012" ], "operating_lease_cost": [ "10-K:0000866374-25-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-04-01", "end": "2025-03-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 25813000000.0, "cost_of_revenue": 23584000000.0, "gross_profit": 2159000000.0, "rnd": null, "sga": 904000000.0, "operating_income": 1169000000.0, "interest_expense": 218000000.0, "pretax_income": 1023000000.0, "income_tax": 185000000.0, "net_income_incl_nci": 838000000.0, "net_income": 838000000.0, "net_income_common": null, "eps_basic": 2.14, "eps_diluted": 2.11, "shares_basic": 391000000.0, "shares_diluted": 398000000.0, "dps_declared": null, "operating_lease_cost": 173000000.0 }, "sources": [ "10-K:0000866374-26-000012" ], "value_sources": { "revenue": [ "10-K:0000866374-26-000012" ], "cost_of_revenue": [ "10-K:0000866374-26-000012" ], "gross_profit": [ "10-K:0000866374-26-000012" ], "sga": [ "10-K:0000866374-26-000012" ], "operating_income": [ "10-K:0000866374-26-000012" ], "interest_expense": [ "10-K:0000866374-26-000012" ], "pretax_income": [ "10-K:0000866374-26-000012" ], "income_tax": [ "10-K:0000866374-26-000012" ], "net_income_incl_nci": [ "10-K:0000866374-26-000012" ], "net_income": [ "10-K:0000866374-26-000012" ], "eps_basic": [ "10-K:0000866374-26-000012" ], "eps_diluted": [ "10-K:0000866374-26-000012" ], "shares_basic": [ "10-K:0000866374-26-000012" ], "shares_diluted": [ "10-K:0000866374-26-000012" ], "operating_lease_cost": [ "10-K:0000866374-26-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-04-01", "end": "2026-03-31", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 27914000000.0, "cost_of_revenue": 25288000000.0, "gross_profit": 2567000000.0, "rnd": null, "sga": 1052000000.0, "operating_income": 1368000000.0, "interest_expense": 215000000.0, "pretax_income": 1143000000.0, "income_tax": 263000000.0, "net_income_incl_nci": 880000000.0, "net_income": 880000000.0, "net_income_common": null, "eps_basic": 2.37, "eps_diluted": 2.33, "shares_basic": 371000000.0, "shares_diluted": 378000000.0, "dps_declared": null, "operating_lease_cost": 179000000.0 }, "sources": [ "10-K:0000866374-26-000012" ], "value_sources": { "revenue": [ "10-K:0000866374-26-000012" ], "cost_of_revenue": [ "10-K:0000866374-26-000012" ], "gross_profit": [ "10-K:0000866374-26-000012" ], "sga": [ "10-K:0000866374-26-000012" ], "operating_income": [ "10-K:0000866374-26-000012" ], "interest_expense": [ "10-K:0000866374-26-000012" ], "pretax_income": [ "10-K:0000866374-26-000012" ], "income_tax": [ "10-K:0000866374-26-000012" ], "net_income_incl_nci": [ "10-K:0000866374-26-000012" ], "net_income": [ "10-K:0000866374-26-000012" ], "eps_basic": [ "10-K:0000866374-26-000012" ], "eps_diluted": [ "10-K:0000866374-26-000012" ], "shares_basic": [ "10-K:0000866374-26-000012" ], "shares_diluted": [ "10-K:0000866374-26-000012" ], "operating_lease_cost": [ "10-K:0000866374-26-000012" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-06-26", "values": { "cash": 1935081000.0, "short_term_investments": null, "receivables": 3280837000.0, "inventory": 3483475000.0, "current_assets": 9562377000.0, "ppe_net": 2162715000.0, "goodwill": 1074604000.0, "intangibles": 250455000.0, "total_assets": 14133068000.0, "accounts_payable": 4595409000.0, "short_term_borrowings": null, "debt_current": 162287000.0, "current_liabilities": 6795251000.0, "long_term_debt": 3423162000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 2939605000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 14133068000.0, "shares_outstanding": 500346215.0, "retained_earnings": -2850590000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 116100000.0, "operating_lease_liability_noncurrent": 539441000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 212255000.0, "debt_maturity_y2": 870178000.0, "debt_maturity_y3": 53109000.0, "debt_maturity_y4": 313596000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-20-000012" ], "value_sources": { "cash": [ "10-Q:0000866374-20-000012" ], "receivables": [ "10-Q:0000866374-20-000012" ], "inventory": [ "10-Q:0000866374-20-000012" ], "current_assets": [ "10-Q:0000866374-20-000012" ], "ppe_net": [ "10-Q:0000866374-20-000012" ], "goodwill": [ "10-Q:0000866374-20-000012" ], "intangibles": [ "10-Q:0000866374-20-000012" ], "total_assets": [ "10-Q:0000866374-20-000012" ], "accounts_payable": [ "10-Q:0000866374-20-000012" ], "debt_current": [ "10-Q:0000866374-20-000012" ], "current_liabilities": [ "10-Q:0000866374-20-000012" ], "long_term_debt": [ "10-Q:0000866374-20-000012" ], "equity_parent": [ "10-Q:0000866374-20-000012" ], "liabilities_and_equity": [ "10-Q:0000866374-20-000012" ], "shares_outstanding": [ "10-Q:0000866374-20-000012" ], "retained_earnings": [ "10-Q:0000866374-20-000012" ], "operating_lease_liability_current": [ "10-Q:0000866374-20-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-20-000012" ], "debt_maturity_y1": [ "10-Q:0000866374-20-000012" ], "debt_maturity_y2": [ "10-Q:0000866374-20-000012" ], "debt_maturity_y3": [ "10-Q:0000866374-20-000012" ], "debt_maturity_y4": [ "10-Q:0000866374-20-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-09-25", "values": { "cash": 2359000000.0, "short_term_investments": null, "receivables": 3804000000.0, "inventory": 3611000000.0, "current_assets": 10479000000.0, "ppe_net": 2106000000.0, "goodwill": 1088000000.0, "intangibles": 241000000.0, "total_assets": 15001000000.0, "accounts_payable": 5046000000.0, "short_term_borrowings": null, "debt_current": 63000000.0, "current_liabilities": 7157000000.0, "long_term_debt": 3739000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3115000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 15001000000.0, "shares_outstanding": 501094898.0, "retained_earnings": -2737000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 119000000.0, "operating_lease_liability_noncurrent": 545000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 216000000.0, "debt_maturity_y2": 531000000.0, "debt_maturity_y3": 53000000.0, "debt_maturity_y4": 318000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-20-000030" ], "value_sources": { "cash": [ "10-Q:0000866374-20-000030" ], "receivables": [ "10-Q:0000866374-20-000030" ], "inventory": [ "10-Q:0000866374-20-000030" ], "current_assets": [ "10-Q:0000866374-20-000030" ], "ppe_net": [ "10-Q:0000866374-20-000030" ], "goodwill": [ "10-Q:0000866374-20-000030" ], "intangibles": [ "10-Q:0000866374-20-000030" ], "total_assets": [ "10-Q:0000866374-20-000030" ], "accounts_payable": [ "10-Q:0000866374-20-000030" ], "debt_current": [ "10-Q:0000866374-20-000030" ], "current_liabilities": [ "10-Q:0000866374-20-000030" ], "long_term_debt": [ "10-Q:0000866374-20-000030" ], "equity_parent": [ "10-Q:0000866374-20-000030" ], "liabilities_and_equity": [ "10-Q:0000866374-20-000030" ], "shares_outstanding": [ "10-Q:0000866374-20-000030" ], "retained_earnings": [ "10-Q:0000866374-20-000030" ], "operating_lease_liability_current": [ "10-Q:0000866374-20-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-20-000030" ], "debt_maturity_y1": [ "10-Q:0000866374-20-000030" ], "debt_maturity_y2": [ "10-Q:0000866374-20-000030" ], "debt_maturity_y3": [ "10-Q:0000866374-20-000030" ], "debt_maturity_y4": [ "10-Q:0000866374-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2020-12-31", "values": { "cash": 2611000000.0, "short_term_investments": null, "receivables": 4070000000.0, "inventory": 3699000000.0, "current_assets": 11111000000.0, "ppe_net": 2097000000.0, "goodwill": 1109000000.0, "intangibles": 233000000.0, "total_assets": 15668000000.0, "accounts_payable": 5159000000.0, "short_term_borrowings": null, "debt_current": 72000000.0, "current_liabilities": 7519000000.0, "long_term_debt": 3740000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3381000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 15668000000.0, "shares_outstanding": 498971803.0, "retained_earnings": -2529000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 125200000.0, "operating_lease_liability_noncurrent": 544000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 222000000.0, "debt_maturity_y2": 531000000.0, "debt_maturity_y3": 53000000.0, "debt_maturity_y4": 324000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-21-000019" ], "value_sources": { "cash": [ "10-Q:0000866374-21-000019" ], "receivables": [ "10-Q:0000866374-21-000019" ], "inventory": [ "10-Q:0000866374-21-000019" ], "current_assets": [ "10-Q:0000866374-21-000019" ], "ppe_net": [ "10-Q:0000866374-21-000019" ], "goodwill": [ "10-Q:0000866374-21-000019" ], "intangibles": [ "10-Q:0000866374-21-000019" ], "total_assets": [ "10-Q:0000866374-21-000019" ], "accounts_payable": [ "10-Q:0000866374-21-000019" ], "debt_current": [ "10-Q:0000866374-21-000019" ], "current_liabilities": [ "10-Q:0000866374-21-000019" ], "long_term_debt": [ "10-Q:0000866374-21-000019" ], "equity_parent": [ "10-Q:0000866374-21-000019" ], "liabilities_and_equity": [ "10-Q:0000866374-21-000019" ], "shares_outstanding": [ "10-Q:0000866374-21-000019" ], "retained_earnings": [ "10-Q:0000866374-21-000019" ], "operating_lease_liability_current": [ "10-Q:0000866374-21-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-21-000019" ], "debt_maturity_y1": [ "10-Q:0000866374-21-000019" ], "debt_maturity_y2": [ "10-Q:0000866374-21-000019" ], "debt_maturity_y3": [ "10-Q:0000866374-21-000019" ], "debt_maturity_y4": [ "10-Q:0000866374-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-03-31", "values": { "cash": 2637000000.0, "short_term_investments": null, "receivables": 3959000000.0, "inventory": 3895000000.0, "current_assets": 11363000000.0, "ppe_net": 2097000000.0, "goodwill": 1090000000.0, "intangibles": 213000000.0, "total_assets": 15836000000.0, "accounts_payable": 5247000000.0, "short_term_borrowings": null, "debt_current": 268000000.0, "current_liabilities": 7834000000.0, "long_term_debt": 3515000000.0, "total_liabilities": 12400000000.0, "temporary_equity": 0.0, "equity_parent": 3436000000.0, "nci": null, "equity_total": 3436000000.0, "liabilities_and_equity": 15836000000.0, "shares_outstanding": 492567845.0, "retained_earnings": -2289000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 102800000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 690000000.0, "operating_lease_liability_current": 127600000.0, "operating_lease_liability_noncurrent": 562000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 147000000.0, "operating_lease_payments_total": 800000000.0, "operating_lease_imputed_interest": 110000000.0, "debt_maturity_y1": 268000000.0, "debt_maturity_y2": 531000000.0, "debt_maturity_y3": 53000000.0, "debt_maturity_y4": 305000000.0, "debt_maturity_y5": 1292000000.0, "debt_maturity_after_y5": 1355000000.0 }, "sources": [ "10-K:0000866374-21-000030", "10-K:0000866374-22-000035", "10-Q:0000866374-21-000043", "10-Q:0000866374-23-000007" ], "value_sources": { "cash": [ "10-K:0000866374-22-000035" ], "receivables": [ "10-K:0000866374-22-000035" ], "inventory": [ "10-K:0000866374-22-000035" ], "current_assets": [ "10-K:0000866374-22-000035" ], "ppe_net": [ "10-K:0000866374-22-000035" ], "goodwill": [ "10-K:0000866374-22-000035" ], "intangibles": [ "10-K:0000866374-22-000035" ], "total_assets": [ "10-K:0000866374-22-000035" ], "accounts_payable": [ "10-K:0000866374-22-000035" ], "debt_current": [ "10-K:0000866374-22-000035" ], "current_liabilities": [ "10-K:0000866374-22-000035" ], "long_term_debt": [ "10-K:0000866374-22-000035" ], "total_liabilities": [ "10-K:0000866374-22-000035" ], "temporary_equity": [ "10-K:0000866374-22-000035" ], "equity_parent": [ "10-Q:0000866374-23-000007" ], "equity_total": [ "10-K:0000866374-22-000035" ], "liabilities_and_equity": [ "10-K:0000866374-22-000035" ], "shares_outstanding": [ "10-K:0000866374-22-000035" ], "retained_earnings": [ "10-K:0000866374-22-000035" ], "equity_method_investments": [ "10-K:0000866374-21-000030" ], "operating_lease_liability": [ "10-K:0000866374-22-000035" ], "operating_lease_liability_current": [ "10-Q:0000866374-21-000043" ], "operating_lease_liability_noncurrent": [ "10-K:0000866374-22-000035" ], "operating_lease_discount_rate": [ "10-K:0000866374-22-000035" ], "operating_lease_payments_y1": [ "10-K:0000866374-21-000030" ], "operating_lease_payments_total": [ "10-K:0000866374-21-000030" ], "operating_lease_imputed_interest": [ "10-K:0000866374-21-000030" ], "debt_maturity_y1": [ "10-K:0000866374-21-000030" ], "debt_maturity_y2": [ "10-K:0000866374-21-000030" ], "debt_maturity_y3": [ "10-K:0000866374-21-000030" ], "debt_maturity_y4": [ "10-K:0000866374-21-000030" ], "debt_maturity_y5": [ "10-K:0000866374-21-000030" ], "debt_maturity_after_y5": [ "10-K:0000866374-21-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-07-02", "values": { "cash": 2693000000.0, "short_term_investments": null, "receivables": 3833000000.0, "inventory": 4444000000.0, "current_assets": 11729000000.0, "ppe_net": 2087000000.0, "goodwill": 1094000000.0, "intangibles": 199000000.0, "total_assets": 16192000000.0, "accounts_payable": 5448000000.0, "short_term_borrowings": null, "debt_current": 274000000.0, "current_liabilities": 8138000000.0, "long_term_debt": 3505000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 3508000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16192000000.0, "shares_outstanding": 489109044.0, "retained_earnings": -2083000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 129600000.0, "operating_lease_liability_noncurrent": 550000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-21-000043", "10-Q:0000866374-22-000074" ], "value_sources": { "cash": [ "10-Q:0000866374-21-000043" ], "receivables": [ "10-Q:0000866374-21-000043" ], "inventory": [ "10-Q:0000866374-21-000043" ], "current_assets": [ "10-Q:0000866374-21-000043" ], "ppe_net": [ "10-Q:0000866374-21-000043" ], "goodwill": [ "10-Q:0000866374-21-000043" ], "intangibles": [ "10-Q:0000866374-21-000043" ], "total_assets": [ "10-Q:0000866374-21-000043" ], "accounts_payable": [ "10-Q:0000866374-21-000043" ], "debt_current": [ "10-Q:0000866374-21-000043" ], "current_liabilities": [ "10-Q:0000866374-21-000043" ], "long_term_debt": [ "10-Q:0000866374-21-000043" ], "temporary_equity": [ "10-Q:0000866374-22-000074" ], "equity_parent": [ "10-Q:0000866374-21-000043" ], "liabilities_and_equity": [ "10-Q:0000866374-21-000043" ], "shares_outstanding": [ "10-Q:0000866374-21-000043" ], "retained_earnings": [ "10-Q:0000866374-21-000043" ], "operating_lease_liability_current": [ "10-Q:0000866374-21-000043" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-21-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-10-01", "values": { "cash": 2458000000.0, "short_term_investments": null, "receivables": 3505000000.0, "inventory": 5168000000.0, "current_assets": 12183000000.0, "ppe_net": 2100000000.0, "goodwill": 1085000000.0, "intangibles": 182000000.0, "total_assets": 16711000000.0, "accounts_payable": 5848000000.0, "short_term_borrowings": null, "debt_current": 284000000.0, "current_liabilities": 8688000000.0, "long_term_debt": 3501000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 3514000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16711000000.0, "shares_outstanding": 471474341.0, "retained_earnings": -1747000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 534000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-21-000062", "10-Q:0000866374-23-000007" ], "value_sources": { "cash": [ "10-Q:0000866374-21-000062" ], "receivables": [ "10-Q:0000866374-21-000062" ], "inventory": [ "10-Q:0000866374-21-000062" ], "current_assets": [ "10-Q:0000866374-21-000062" ], "ppe_net": [ "10-Q:0000866374-21-000062" ], "goodwill": [ "10-Q:0000866374-21-000062" ], "intangibles": [ "10-Q:0000866374-21-000062" ], "total_assets": [ "10-Q:0000866374-21-000062" ], "accounts_payable": [ "10-Q:0000866374-21-000062" ], "debt_current": [ "10-Q:0000866374-21-000062" ], "current_liabilities": [ "10-Q:0000866374-21-000062" ], "long_term_debt": [ "10-Q:0000866374-21-000062" ], "temporary_equity": [ "10-Q:0000866374-23-000007" ], "equity_parent": [ "10-Q:0000866374-21-000062" ], "liabilities_and_equity": [ "10-Q:0000866374-21-000062" ], "shares_outstanding": [ "10-Q:0000866374-21-000062" ], "retained_earnings": [ "10-Q:0000866374-21-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-21-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2021-12-31", "values": { "cash": 2574000000.0, "short_term_investments": null, "receivables": 3493000000.0, "inventory": 5958000000.0, "current_assets": 13213000000.0, "ppe_net": 2112000000.0, "goodwill": 1346000000.0, "intangibles": 428000000.0, "total_assets": 18175000000.0, "accounts_payable": 5992000000.0, "short_term_borrowings": null, "debt_current": 648000000.0, "current_liabilities": 9642000000.0, "long_term_debt": 3798000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 3655000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 18175000000.0, "shares_outstanding": 466619585.0, "retained_earnings": -1520000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 545000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 928000000.0, "debt_maturity_y2": 53000000.0, "debt_maturity_y3": 292000000.0, "debt_maturity_y4": 1289000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-22-000016", "10-Q:0000866374-23-000007" ], "value_sources": { "cash": [ "10-Q:0000866374-22-000016" ], "receivables": [ "10-Q:0000866374-22-000016" ], "inventory": [ "10-Q:0000866374-22-000016" ], "current_assets": [ "10-Q:0000866374-22-000016" ], "ppe_net": [ "10-Q:0000866374-22-000016" ], "goodwill": [ "10-Q:0000866374-22-000016" ], "intangibles": [ "10-Q:0000866374-22-000016" ], "total_assets": [ "10-Q:0000866374-22-000016" ], "accounts_payable": [ "10-Q:0000866374-22-000016" ], "debt_current": [ "10-Q:0000866374-22-000016" ], "current_liabilities": [ "10-Q:0000866374-22-000016" ], "long_term_debt": [ "10-Q:0000866374-22-000016" ], "temporary_equity": [ "10-Q:0000866374-23-000007" ], "equity_parent": [ "10-Q:0000866374-22-000016" ], "liabilities_and_equity": [ "10-Q:0000866374-22-000016" ], "shares_outstanding": [ "10-Q:0000866374-22-000016" ], "retained_earnings": [ "10-Q:0000866374-22-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-22-000016" ], "debt_maturity_y1": [ "10-Q:0000866374-22-000016" ], "debt_maturity_y2": [ "10-Q:0000866374-22-000016" ], "debt_maturity_y3": [ "10-Q:0000866374-22-000016" ], "debt_maturity_y4": [ "10-Q:0000866374-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-03-31", "values": { "cash": 2964000000.0, "short_term_investments": null, "receivables": 3371000000.0, "inventory": 6580000000.0, "current_assets": 14337000000.0, "ppe_net": 2125000000.0, "goodwill": 1342000000.0, "intangibles": 411000000.0, "total_assets": 19325000000.0, "accounts_payable": 6254000000.0, "short_term_borrowings": null, "debt_current": 949000000.0, "current_liabilities": 10711000000.0, "long_term_debt": 3248000000.0, "total_liabilities": 15118000000.0, "temporary_equity": 78000000.0, "equity_parent": 4129000000.0, "nci": 0.0, "equity_total": 4129000000.0, "liabilities_and_equity": 19325000000.0, "shares_outstanding": 460560312.0, "retained_earnings": -1353000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 683000000.0, "operating_lease_liability_current": 132000000.0, "operating_lease_liability_noncurrent": 551000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 151000000.0, "operating_lease_payments_total": 771000000.0, "operating_lease_imputed_interest": 88000000.0, "debt_maturity_y1": 950000000.0, "debt_maturity_y2": 53000000.0, "debt_maturity_y3": 273000000.0, "debt_maturity_y4": 1288000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 1651000000.0 }, "sources": [ "10-K:0000866374-22-000035", "10-K:0000866374-23-000028" ], "value_sources": { "cash": [ "10-K:0000866374-23-000028" ], "receivables": [ "10-K:0000866374-23-000028" ], "inventory": [ "10-K:0000866374-23-000028" ], "current_assets": [ "10-K:0000866374-23-000028" ], "ppe_net": [ "10-K:0000866374-23-000028" ], "goodwill": [ "10-K:0000866374-23-000028" ], "intangibles": [ "10-K:0000866374-23-000028" ], "total_assets": [ "10-K:0000866374-23-000028" ], "accounts_payable": [ "10-K:0000866374-23-000028" ], "debt_current": [ "10-K:0000866374-23-000028" ], "current_liabilities": [ "10-K:0000866374-23-000028" ], "long_term_debt": [ "10-K:0000866374-23-000028" ], "total_liabilities": [ "10-K:0000866374-23-000028" ], "temporary_equity": [ "10-K:0000866374-23-000028" ], "equity_parent": [ "10-K:0000866374-23-000028" ], "nci": [ "10-K:0000866374-23-000028" ], "equity_total": [ "10-K:0000866374-23-000028" ], "liabilities_and_equity": [ "10-K:0000866374-23-000028" ], "shares_outstanding": [ "10-K:0000866374-23-000028" ], "retained_earnings": [ "10-K:0000866374-23-000028" ], "operating_lease_liability": [ "10-K:0000866374-23-000028" ], "operating_lease_liability_current": [ "10-K:0000866374-23-000028" ], "operating_lease_liability_noncurrent": [ "10-K:0000866374-23-000028" ], "operating_lease_discount_rate": [ "10-K:0000866374-23-000028" ], "operating_lease_payments_y1": [ "10-K:0000866374-22-000035" ], "operating_lease_payments_total": [ "10-K:0000866374-22-000035" ], "operating_lease_imputed_interest": [ "10-K:0000866374-22-000035" ], "debt_maturity_y1": [ "10-K:0000866374-22-000035" ], "debt_maturity_y2": [ "10-K:0000866374-22-000035" ], "debt_maturity_y3": [ "10-K:0000866374-22-000035" ], "debt_maturity_y4": [ "10-K:0000866374-22-000035" ], "debt_maturity_y5": [ "10-K:0000866374-22-000035" ], "debt_maturity_after_y5": [ "10-K:0000866374-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-07-01", "values": { "cash": 2647000000.0, "short_term_investments": null, "receivables": 3782000000.0, "inventory": 7243000000.0, "current_assets": 15147000000.0, "ppe_net": 2135000000.0, "goodwill": 1336000000.0, "intangibles": 372000000.0, "total_assets": 20054000000.0, "accounts_payable": 6694000000.0, "short_term_borrowings": null, "debt_current": 946000000.0, "current_liabilities": 11590000000.0, "long_term_debt": 3129000000.0, "total_liabilities": 15879000000.0, "temporary_equity": 84000000.0, "equity_parent": 4091000000.0, "nci": null, "equity_total": 4091000000.0, "liabilities_and_equity": 20054000000.0, "shares_outstanding": 457542854.0, "retained_earnings": -1164000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 520000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 53000000.0, "debt_maturity_y2": 245000000.0, "debt_maturity_y3": 1288000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-23-000066" ], "value_sources": { "cash": [ "10-Q:0000866374-22-000052" ], "receivables": [ "10-Q:0000866374-22-000052" ], "inventory": [ "10-Q:0000866374-22-000052" ], "current_assets": [ "10-Q:0000866374-22-000052" ], "ppe_net": [ "10-Q:0000866374-22-000052" ], "goodwill": [ "10-Q:0000866374-22-000052" ], "intangibles": [ "10-Q:0000866374-22-000052" ], "total_assets": [ "10-Q:0000866374-22-000052" ], "accounts_payable": [ "10-Q:0000866374-22-000052" ], "debt_current": [ "10-Q:0000866374-22-000052" ], "current_liabilities": [ "10-Q:0000866374-22-000052" ], "long_term_debt": [ "10-Q:0000866374-22-000052" ], "total_liabilities": [ "10-Q:0000866374-22-000052" ], "temporary_equity": [ "10-Q:0000866374-22-000052" ], "equity_parent": [ "10-Q:0000866374-22-000052" ], "equity_total": [ "10-Q:0000866374-23-000066" ], "liabilities_and_equity": [ "10-Q:0000866374-22-000052" ], "shares_outstanding": [ "10-Q:0000866374-22-000052" ], "retained_earnings": [ "10-Q:0000866374-22-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-22-000052" ], "debt_maturity_y1": [ "10-Q:0000866374-22-000052" ], "debt_maturity_y2": [ "10-Q:0000866374-22-000052" ], "debt_maturity_y3": [ "10-Q:0000866374-22-000052" ], "debt_maturity_y4": [ "10-Q:0000866374-22-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-09-30", "values": { "cash": 2453000000.0, "short_term_investments": null, "receivables": 3956000000.0, "inventory": 7726000000.0, "current_assets": 15630000000.0, "ppe_net": 2201000000.0, "goodwill": 1325000000.0, "intangibles": 328000000.0, "total_assets": 20623000000.0, "accounts_payable": 6818000000.0, "short_term_borrowings": null, "debt_current": 916000000.0, "current_liabilities": 12146000000.0, "long_term_debt": 3081000000.0, "total_liabilities": 16353000000.0, "temporary_equity": 90000000.0, "equity_parent": 4180000000.0, "nci": null, "equity_total": 4180000000.0, "liabilities_and_equity": 20623000000.0, "shares_outstanding": 453637403.0, "retained_earnings": -932000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 495000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 53000000.0, "debt_maturity_y2": 232000000.0, "debt_maturity_y3": 1287000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-24-000012" ], "value_sources": { "cash": [ "10-Q:0000866374-22-000074" ], "receivables": [ "10-Q:0000866374-22-000074" ], "inventory": [ "10-Q:0000866374-22-000074" ], "current_assets": [ "10-Q:0000866374-22-000074" ], "ppe_net": [ "10-Q:0000866374-22-000074" ], "goodwill": [ "10-Q:0000866374-22-000074" ], "intangibles": [ "10-Q:0000866374-22-000074" ], "total_assets": [ "10-Q:0000866374-22-000074" ], "accounts_payable": [ "10-Q:0000866374-22-000074" ], "debt_current": [ "10-Q:0000866374-22-000074" ], "current_liabilities": [ "10-Q:0000866374-22-000074" ], "long_term_debt": [ "10-Q:0000866374-22-000074" ], "total_liabilities": [ "10-Q:0000866374-22-000074" ], "temporary_equity": [ "10-Q:0000866374-22-000074" ], "equity_parent": [ "10-Q:0000866374-22-000074" ], "equity_total": [ "10-Q:0000866374-24-000012" ], "liabilities_and_equity": [ "10-Q:0000866374-22-000074" ], "shares_outstanding": [ "10-Q:0000866374-22-000074" ], "retained_earnings": [ "10-Q:0000866374-22-000074" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-22-000074" ], "debt_maturity_y1": [ "10-Q:0000866374-22-000074" ], "debt_maturity_y2": [ "10-Q:0000866374-22-000074" ], "debt_maturity_y3": [ "10-Q:0000866374-22-000074" ], "debt_maturity_y4": [ "10-Q:0000866374-22-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-12-31", "values": { "cash": 2565000000.0, "short_term_investments": null, "receivables": 3939000000.0, "inventory": 7838000000.0, "current_assets": 15819000000.0, "ppe_net": 2289000000.0, "goodwill": 1340000000.0, "intangibles": 332000000.0, "total_assets": 20892000000.0, "accounts_payable": 6630000000.0, "short_term_borrowings": null, "debt_current": 494000000.0, "current_liabilities": 11668000000.0, "long_term_debt": 3522000000.0, "total_liabilities": 16290000000.0, "temporary_equity": 97000000.0, "equity_parent": 4505000000.0, "nci": null, "equity_total": 4505000000.0, "liabilities_and_equity": 20892000000.0, "shares_outstanding": 451644718.0, "retained_earnings": -702000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 499000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 468000000.0, "debt_maturity_y2": 250000000.0, "debt_maturity_y3": 1286000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-23-000007", "10-Q:0000866374-24-000012" ], "value_sources": { "cash": [ "10-Q:0000866374-23-000007" ], "receivables": [ "10-Q:0000866374-23-000007" ], "inventory": [ "10-Q:0000866374-23-000007" ], "current_assets": [ "10-Q:0000866374-23-000007" ], "ppe_net": [ "10-Q:0000866374-23-000007" ], "goodwill": [ "10-Q:0000866374-23-000007" ], "intangibles": [ "10-Q:0000866374-23-000007" ], "total_assets": [ "10-Q:0000866374-23-000007" ], "accounts_payable": [ "10-Q:0000866374-23-000007" ], "debt_current": [ "10-Q:0000866374-23-000007" ], "current_liabilities": [ "10-Q:0000866374-23-000007" ], "long_term_debt": [ "10-Q:0000866374-23-000007" ], "total_liabilities": [ "10-Q:0000866374-23-000007" ], "temporary_equity": [ "10-Q:0000866374-23-000007" ], "equity_parent": [ "10-Q:0000866374-23-000007" ], "equity_total": [ "10-Q:0000866374-24-000012" ], "liabilities_and_equity": [ "10-Q:0000866374-23-000007" ], "shares_outstanding": [ "10-Q:0000866374-23-000007" ], "retained_earnings": [ "10-Q:0000866374-23-000007" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-23-000007" ], "debt_maturity_y1": [ "10-Q:0000866374-23-000007" ], "debt_maturity_y2": [ "10-Q:0000866374-23-000007" ], "debt_maturity_y3": [ "10-Q:0000866374-23-000007" ], "debt_maturity_y4": [ "10-Q:0000866374-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-03-31", "values": { "cash": 3164000000.0, "short_term_investments": null, "receivables": 3480000000.0, "inventory": 7388000000.0, "current_assets": 16033000000.0, "ppe_net": 2342000000.0, "goodwill": 1139000000.0, "intangibles": 315000000.0, "total_assets": 21407000000.0, "accounts_payable": 5724000000.0, "short_term_borrowings": null, "debt_current": 150000000.0, "current_liabilities": 10867000000.0, "long_term_debt": 3544000000.0, "total_liabilities": 15701000000.0, "temporary_equity": 0.0, "equity_parent": 5351000000.0, "nci": 355000000.0, "equity_total": 5706000000.0, "liabilities_and_equity": 21407000000.0, "shares_outstanding": 450122691.0, "retained_earnings": -560000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 628000000.0, "operating_lease_liability_current": 124000000.0, "operating_lease_liability_noncurrent": 504000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 150000000.0, "operating_lease_payments_total": 722000000.0, "operating_lease_imputed_interest": 90000000.0, "debt_maturity_y1": 150000000.0, "debt_maturity_y2": 253000000.0, "debt_maturity_y3": 1285000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 546000000.0, "debt_maturity_after_y5": 1628000000.0 }, "sources": [ "10-K:0000866374-23-000028", "10-K:0000866374-24-000021" ], "value_sources": { "cash": [ "10-K:0000866374-24-000021" ], "receivables": [ "10-K:0000866374-24-000021" ], "inventory": [ "10-K:0000866374-24-000021" ], "current_assets": [ "10-K:0000866374-24-000021" ], "ppe_net": [ "10-K:0000866374-24-000021" ], "goodwill": [ "10-K:0000866374-24-000021" ], "intangibles": [ "10-K:0000866374-24-000021" ], "total_assets": [ "10-K:0000866374-24-000021" ], "accounts_payable": [ "10-K:0000866374-24-000021" ], "debt_current": [ "10-K:0000866374-24-000021" ], "current_liabilities": [ "10-K:0000866374-24-000021" ], "long_term_debt": [ "10-K:0000866374-24-000021" ], "total_liabilities": [ "10-K:0000866374-24-000021" ], "temporary_equity": [ "10-K:0000866374-24-000021" ], "equity_parent": [ "10-K:0000866374-24-000021" ], "nci": [ "10-K:0000866374-24-000021" ], "equity_total": [ "10-K:0000866374-24-000021" ], "liabilities_and_equity": [ "10-K:0000866374-24-000021" ], "shares_outstanding": [ "10-K:0000866374-24-000021" ], "retained_earnings": [ "10-K:0000866374-24-000021" ], "operating_lease_liability": [ "10-K:0000866374-24-000021" ], "operating_lease_liability_current": [ "10-K:0000866374-24-000021" ], "operating_lease_liability_noncurrent": [ "10-K:0000866374-24-000021" ], "operating_lease_discount_rate": [ "10-K:0000866374-24-000021" ], "operating_lease_payments_y1": [ "10-K:0000866374-23-000028" ], "operating_lease_payments_total": [ "10-K:0000866374-23-000028" ], "operating_lease_imputed_interest": [ "10-K:0000866374-23-000028" ], "debt_maturity_y1": [ "10-K:0000866374-23-000028" ], "debt_maturity_y2": [ "10-K:0000866374-23-000028" ], "debt_maturity_y3": [ "10-K:0000866374-23-000028" ], "debt_maturity_y4": [ "10-K:0000866374-23-000028" ], "debt_maturity_y5": [ "10-K:0000866374-23-000028" ], "debt_maturity_after_y5": [ "10-K:0000866374-23-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-06-30", "values": { "cash": 2660000000.0, "short_term_investments": null, "receivables": 3764000000.0, "inventory": 7526000000.0, "current_assets": 15540000000.0, "ppe_net": 2363000000.0, "goodwill": 1344000000.0, "intangibles": 299000000.0, "total_assets": 20936000000.0, "accounts_payable": 5890000000.0, "short_term_borrowings": null, "debt_current": 151000000.0, "current_liabilities": 10638000000.0, "long_term_debt": 3444000000.0, "total_liabilities": 15150000000.0, "temporary_equity": 0.0, "equity_parent": 5406000000.0, "nci": 380000000.0, "equity_total": 5786000000.0, "liabilities_and_equity": 20936000000.0, "shares_outstanding": 449037356.0, "retained_earnings": -374000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 514000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1282000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 547000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-23-000058" ], "value_sources": { "cash": [ "10-Q:0000866374-23-000058" ], "receivables": [ "10-Q:0000866374-23-000058" ], "inventory": [ "10-Q:0000866374-23-000058" ], "current_assets": [ "10-Q:0000866374-23-000058" ], "ppe_net": [ "10-Q:0000866374-23-000058" ], "goodwill": [ "10-Q:0000866374-23-000058" ], "intangibles": [ "10-Q:0000866374-23-000058" ], "total_assets": [ "10-Q:0000866374-23-000058" ], "accounts_payable": [ "10-Q:0000866374-23-000058" ], "debt_current": [ "10-Q:0000866374-23-000058" ], "current_liabilities": [ "10-Q:0000866374-23-000058" ], "long_term_debt": [ "10-Q:0000866374-23-000058" ], "total_liabilities": [ "10-Q:0000866374-23-000058" ], "temporary_equity": [ "10-Q:0000866374-23-000058" ], "equity_parent": [ "10-Q:0000866374-23-000058" ], "nci": [ "10-Q:0000866374-23-000058" ], "equity_total": [ "10-Q:0000866374-23-000058" ], "liabilities_and_equity": [ "10-Q:0000866374-23-000058" ], "shares_outstanding": [ "10-Q:0000866374-23-000058" ], "retained_earnings": [ "10-Q:0000866374-23-000058" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-23-000058" ], "debt_maturity_y1": [ "10-Q:0000866374-23-000058" ], "debt_maturity_y2": [ "10-Q:0000866374-23-000058" ], "debt_maturity_y3": [ "10-Q:0000866374-23-000058" ], "debt_maturity_y4": [ "10-Q:0000866374-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-09-29", "values": { "cash": 2900000000.0, "short_term_investments": null, "receivables": 3801000000.0, "inventory": 7166000000.0, "current_assets": 15463000000.0, "ppe_net": 2328000000.0, "goodwill": 1337000000.0, "intangibles": 275000000.0, "total_assets": 20968000000.0, "accounts_payable": 5728000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 10106000000.0, "long_term_debt": 3412000000.0, "total_liabilities": 14612000000.0, "temporary_equity": 0.0, "equity_parent": 5906000000.0, "nci": 450000000.0, "equity_total": 6356000000.0, "liabilities_and_equity": 20968000000.0, "shares_outstanding": 437913956.0, "retained_earnings": -146000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 497000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1276000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 547000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-23-000066" ], "value_sources": { "cash": [ "10-Q:0000866374-23-000066" ], "receivables": [ "10-Q:0000866374-23-000066" ], "inventory": [ "10-Q:0000866374-23-000066" ], "current_assets": [ "10-Q:0000866374-23-000066" ], "ppe_net": [ "10-Q:0000866374-23-000066" ], "goodwill": [ "10-Q:0000866374-23-000066" ], "intangibles": [ "10-Q:0000866374-23-000066" ], "total_assets": [ "10-Q:0000866374-23-000066" ], "accounts_payable": [ "10-Q:0000866374-23-000066" ], "debt_current": [ "10-Q:0000866374-23-000066" ], "current_liabilities": [ "10-Q:0000866374-23-000066" ], "long_term_debt": [ "10-Q:0000866374-23-000066" ], "total_liabilities": [ "10-Q:0000866374-23-000066" ], "temporary_equity": [ "10-Q:0000866374-23-000066" ], "equity_parent": [ "10-Q:0000866374-23-000066" ], "nci": [ "10-Q:0000866374-23-000066" ], "equity_total": [ "10-Q:0000866374-23-000066" ], "liabilities_and_equity": [ "10-Q:0000866374-23-000066" ], "shares_outstanding": [ "10-Q:0000866374-23-000066" ], "retained_earnings": [ "10-Q:0000866374-23-000066" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-23-000066" ], "debt_maturity_y1": [ "10-Q:0000866374-23-000066" ], "debt_maturity_y2": [ "10-Q:0000866374-23-000066" ], "debt_maturity_y3": [ "10-Q:0000866374-23-000066" ], "debt_maturity_y4": [ "10-Q:0000866374-23-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-12-31", "values": { "cash": 2764000000.0, "short_term_investments": null, "receivables": 3605000000.0, "inventory": 6815000000.0, "current_assets": 14877000000.0, "ppe_net": 2328000000.0, "goodwill": 1348000000.0, "intangibles": 266000000.0, "total_assets": 20366000000.0, "accounts_payable": 5292000000.0, "short_term_borrowings": null, "debt_current": 3000000.0, "current_liabilities": 9386000000.0, "long_term_debt": 3431000000.0, "total_liabilities": 13921000000.0, "temporary_equity": 0.0, "equity_parent": 5965000000.0, "nci": 480000000.0, "equity_total": 6445000000.0, "liabilities_and_equity": 20366000000.0, "shares_outstanding": 427319202.0, "retained_earnings": 51000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 502000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 3000000.0, "debt_maturity_y2": 1275000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 544000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-24-000012" ], "value_sources": { "cash": [ "10-Q:0000866374-24-000012" ], "receivables": [ "10-Q:0000866374-24-000012" ], "inventory": [ "10-Q:0000866374-24-000012" ], "current_assets": [ "10-Q:0000866374-24-000012" ], "ppe_net": [ "10-Q:0000866374-24-000012" ], "goodwill": [ "10-Q:0000866374-24-000012" ], "intangibles": [ "10-Q:0000866374-24-000012" ], "total_assets": [ "10-Q:0000866374-24-000012" ], "accounts_payable": [ "10-Q:0000866374-24-000012" ], "debt_current": [ "10-Q:0000866374-24-000012" ], "current_liabilities": [ "10-Q:0000866374-24-000012" ], "long_term_debt": [ "10-Q:0000866374-24-000012" ], "total_liabilities": [ "10-Q:0000866374-24-000012" ], "temporary_equity": [ "10-Q:0000866374-24-000012" ], "equity_parent": [ "10-Q:0000866374-24-000012" ], "nci": [ "10-Q:0000866374-24-000012" ], "equity_total": [ "10-Q:0000866374-24-000012" ], "liabilities_and_equity": [ "10-Q:0000866374-24-000012" ], "shares_outstanding": [ "10-Q:0000866374-24-000012" ], "retained_earnings": [ "10-Q:0000866374-24-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-24-000012" ], "debt_maturity_y1": [ "10-Q:0000866374-24-000012" ], "debt_maturity_y2": [ "10-Q:0000866374-24-000012" ], "debt_maturity_y3": [ "10-Q:0000866374-24-000012" ], "debt_maturity_y4": [ "10-Q:0000866374-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-03-31", "values": { "cash": 2474000000.0, "short_term_investments": null, "receivables": 3033000000.0, "inventory": 6205000000.0, "current_assets": 12992000000.0, "ppe_net": 2269000000.0, "goodwill": 1135000000.0, "intangibles": 245000000.0, "total_assets": 18257000000.0, "accounts_payable": 4468000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 8539000000.0, "long_term_debt": 3261000000.0, "total_liabilities": 12932000000.0, "temporary_equity": 0.0, "equity_parent": 5325000000.0, "nci": 0.0, "equity_total": 5325000000.0, "liabilities_and_equity": 18257000000.0, "shares_outstanding": 408101772.0, "retained_earnings": 446000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 626000000.0, "operating_lease_liability_current": 136000000.0, "operating_lease_liability_noncurrent": 490000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 160000000.0, "operating_lease_payments_total": 713000000.0, "operating_lease_imputed_interest": 87000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1266000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 397000000.0, "debt_maturity_y5": 27000000.0, "debt_maturity_after_y5": 1586000000.0 }, "sources": [ "10-K:0000866374-24-000021", "10-K:0000866374-25-000027" ], "value_sources": { "cash": [ "10-K:0000866374-25-000027" ], "receivables": [ "10-K:0000866374-25-000027" ], "inventory": [ "10-K:0000866374-25-000027" ], "current_assets": [ "10-K:0000866374-25-000027" ], "ppe_net": [ "10-K:0000866374-25-000027" ], "goodwill": [ "10-K:0000866374-25-000027" ], "intangibles": [ "10-K:0000866374-25-000027" ], "total_assets": [ "10-K:0000866374-25-000027" ], "accounts_payable": [ "10-K:0000866374-25-000027" ], "debt_current": [ "10-K:0000866374-25-000027" ], "current_liabilities": [ "10-K:0000866374-25-000027" ], "long_term_debt": [ "10-K:0000866374-25-000027" ], "total_liabilities": [ "10-K:0000866374-25-000027" ], "temporary_equity": [ "10-K:0000866374-25-000027" ], "equity_parent": [ "10-K:0000866374-25-000027" ], "nci": [ "10-K:0000866374-24-000021" ], "equity_total": [ "10-K:0000866374-25-000027" ], "liabilities_and_equity": [ "10-K:0000866374-25-000027" ], "shares_outstanding": [ "10-K:0000866374-25-000027" ], "retained_earnings": [ "10-K:0000866374-25-000027" ], "operating_lease_liability": [ "10-K:0000866374-25-000027" ], "operating_lease_liability_current": [ "10-K:0000866374-25-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000866374-25-000027" ], "operating_lease_discount_rate": [ "10-K:0000866374-25-000027" ], "operating_lease_payments_y1": [ "10-K:0000866374-24-000021" ], "operating_lease_payments_total": [ "10-K:0000866374-24-000021" ], "operating_lease_imputed_interest": [ "10-K:0000866374-24-000021" ], "debt_maturity_y1": [ "10-K:0000866374-24-000021" ], "debt_maturity_y2": [ "10-K:0000866374-24-000021" ], "debt_maturity_y3": [ "10-K:0000866374-24-000021" ], "debt_maturity_y4": [ "10-K:0000866374-24-000021" ], "debt_maturity_y5": [ "10-K:0000866374-24-000021" ], "debt_maturity_after_y5": [ "10-K:0000866374-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-06-28", "values": { "cash": 2243000000.0, "short_term_investments": null, "receivables": 2952000000.0, "inventory": 5839000000.0, "current_assets": 12548000000.0, "ppe_net": 2228000000.0, "goodwill": 1139000000.0, "intangibles": 230000000.0, "total_assets": 17737000000.0, "accounts_payable": 4726000000.0, "short_term_borrowings": null, "debt_current": 543000000.0, "current_liabilities": 8969000000.0, "long_term_debt": 2672000000.0, "total_liabilities": 12741000000.0, "temporary_equity": null, "equity_parent": 4996000000.0, "nci": null, "equity_total": 4996000000.0, "liabilities_and_equity": 17737000000.0, "shares_outstanding": 399382891.0, "retained_earnings": 585000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 463000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1224000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 397000000.0, "debt_maturity_y4": 27000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-24-000034" ], "value_sources": { "cash": [ "10-Q:0000866374-24-000034" ], "receivables": [ "10-Q:0000866374-24-000034" ], "inventory": [ "10-Q:0000866374-24-000034" ], "current_assets": [ "10-Q:0000866374-24-000034" ], "ppe_net": [ "10-Q:0000866374-24-000034" ], "goodwill": [ "10-Q:0000866374-24-000034" ], "intangibles": [ "10-Q:0000866374-24-000034" ], "total_assets": [ "10-Q:0000866374-24-000034" ], "accounts_payable": [ "10-Q:0000866374-24-000034" ], "debt_current": [ "10-Q:0000866374-24-000034" ], "current_liabilities": [ "10-Q:0000866374-24-000034" ], "long_term_debt": [ "10-Q:0000866374-24-000034" ], "total_liabilities": [ "10-Q:0000866374-24-000034" ], "equity_parent": [ "10-Q:0000866374-24-000034" ], "equity_total": [ "10-Q:0000866374-24-000034" ], "liabilities_and_equity": [ "10-Q:0000866374-24-000034" ], "shares_outstanding": [ "10-Q:0000866374-24-000034" ], "retained_earnings": [ "10-Q:0000866374-24-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-24-000034" ], "debt_maturity_y1": [ "10-Q:0000866374-24-000034" ], "debt_maturity_y2": [ "10-Q:0000866374-24-000034" ], "debt_maturity_y3": [ "10-Q:0000866374-24-000034" ], "debt_maturity_y4": [ "10-Q:0000866374-24-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-09-27", "values": { "cash": 2601000000.0, "short_term_investments": null, "receivables": 3502000000.0, "inventory": 5466000000.0, "current_assets": 13351000000.0, "ppe_net": 2254000000.0, "goodwill": 1146000000.0, "intangibles": 223000000.0, "total_assets": 18586000000.0, "accounts_payable": 5144000000.0, "short_term_borrowings": null, "debt_current": 531000000.0, "current_liabilities": 9306000000.0, "long_term_debt": 3178000000.0, "total_liabilities": 13583000000.0, "temporary_equity": null, "equity_parent": 5003000000.0, "nci": null, "equity_total": 5003000000.0, "liabilities_and_equity": 18586000000.0, "shares_outstanding": 389775099.0, "retained_earnings": 799000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 476000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1212000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 397000000.0, "debt_maturity_y4": 28000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-24-000053" ], "value_sources": { "cash": [ "10-Q:0000866374-24-000053" ], "receivables": [ "10-Q:0000866374-24-000053" ], "inventory": [ "10-Q:0000866374-24-000053" ], "current_assets": [ "10-Q:0000866374-24-000053" ], "ppe_net": [ "10-Q:0000866374-24-000053" ], "goodwill": [ "10-Q:0000866374-24-000053" ], "intangibles": [ "10-Q:0000866374-24-000053" ], "total_assets": [ "10-Q:0000866374-24-000053" ], "accounts_payable": [ "10-Q:0000866374-24-000053" ], "debt_current": [ "10-Q:0000866374-24-000053" ], "current_liabilities": [ "10-Q:0000866374-24-000053" ], "long_term_debt": [ "10-Q:0000866374-24-000053" ], "total_liabilities": [ "10-Q:0000866374-24-000053" ], "equity_parent": [ "10-Q:0000866374-24-000053" ], "equity_total": [ "10-Q:0000866374-24-000053" ], "liabilities_and_equity": [ "10-Q:0000866374-24-000053" ], "shares_outstanding": [ "10-Q:0000866374-24-000053" ], "retained_earnings": [ "10-Q:0000866374-24-000053" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-24-000053" ], "debt_maturity_y1": [ "10-Q:0000866374-24-000053" ], "debt_maturity_y2": [ "10-Q:0000866374-24-000053" ], "debt_maturity_y3": [ "10-Q:0000866374-24-000053" ], "debt_maturity_y4": [ "10-Q:0000866374-24-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-12-31", "values": { "cash": 2313000000.0, "short_term_investments": null, "receivables": 3382000000.0, "inventory": 5270000000.0, "current_assets": 12756000000.0, "ppe_net": 2241000000.0, "goodwill": 1332000000.0, "intangibles": 343000000.0, "total_assets": 18272000000.0, "accounts_payable": 5033000000.0, "short_term_borrowings": null, "debt_current": 532000000.0, "current_liabilities": 9037000000.0, "long_term_debt": 3147000000.0, "total_liabilities": 13280000000.0, "temporary_equity": null, "equity_parent": 4992000000.0, "nci": null, "equity_total": 4992000000.0, "liabilities_and_equity": 18272000000.0, "shares_outstanding": 384327094.0, "retained_earnings": 1062000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 475000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1211000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 398000000.0, "debt_maturity_y4": 25000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-25-000008" ], "value_sources": { "cash": [ "10-Q:0000866374-25-000008" ], "receivables": [ "10-Q:0000866374-25-000008" ], "inventory": [ "10-Q:0000866374-25-000008" ], "current_assets": [ "10-Q:0000866374-25-000008" ], "ppe_net": [ "10-Q:0000866374-25-000008" ], "goodwill": [ "10-Q:0000866374-25-000008" ], "intangibles": [ "10-Q:0000866374-25-000008" ], "total_assets": [ "10-Q:0000866374-25-000008" ], "accounts_payable": [ "10-Q:0000866374-25-000008" ], "debt_current": [ "10-Q:0000866374-25-000008" ], "current_liabilities": [ "10-Q:0000866374-25-000008" ], "long_term_debt": [ "10-Q:0000866374-25-000008" ], "total_liabilities": [ "10-Q:0000866374-25-000008" ], "equity_parent": [ "10-Q:0000866374-25-000008" ], "equity_total": [ "10-Q:0000866374-25-000008" ], "liabilities_and_equity": [ "10-Q:0000866374-25-000008" ], "shares_outstanding": [ "10-Q:0000866374-25-000008" ], "retained_earnings": [ "10-Q:0000866374-25-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-25-000008" ], "debt_maturity_y1": [ "10-Q:0000866374-25-000008" ], "debt_maturity_y2": [ "10-Q:0000866374-25-000008" ], "debt_maturity_y3": [ "10-Q:0000866374-25-000008" ], "debt_maturity_y4": [ "10-Q:0000866374-25-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-03-31", "values": { "cash": 2289000000.0, "short_term_investments": null, "receivables": 3671000000.0, "inventory": 5071000000.0, "current_assets": 12841000000.0, "ppe_net": 2330000000.0, "goodwill": 1341000000.0, "intangibles": 343000000.0, "total_assets": 18381000000.0, "accounts_payable": 5147000000.0, "short_term_borrowings": null, "debt_current": 1209000000.0, "current_liabilities": 9850000000.0, "long_term_debt": 2483000000.0, "total_liabilities": 13379000000.0, "temporary_equity": 0.0, "equity_parent": 5002000000.0, "nci": null, "equity_total": 5002000000.0, "liabilities_and_equity": 18381000000.0, "shares_outstanding": 377817433.0, "retained_earnings": 1284000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 591000000.0, "operating_lease_liability_current": 135000000.0, "operating_lease_liability_noncurrent": 456000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 158000000.0, "operating_lease_payments_total": 670000000.0, "operating_lease_imputed_interest": 79000000.0, "debt_maturity_y1": 1209000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 398000000.0, "debt_maturity_y4": 27000000.0, "debt_maturity_y5": 682000000.0, "debt_maturity_after_y5": 1390000000.0 }, "sources": [ "10-K:0000866374-25-000027", "10-K:0000866374-26-000012" ], "value_sources": { "cash": [ "10-K:0000866374-26-000012" ], "receivables": [ "10-K:0000866374-26-000012" ], "inventory": [ "10-K:0000866374-26-000012" ], "current_assets": [ "10-K:0000866374-26-000012" ], "ppe_net": [ "10-K:0000866374-26-000012" ], "goodwill": [ "10-K:0000866374-26-000012" ], "intangibles": [ "10-K:0000866374-26-000012" ], "total_assets": [ "10-K:0000866374-26-000012" ], "accounts_payable": [ "10-K:0000866374-26-000012" ], "debt_current": [ "10-K:0000866374-26-000012" ], "current_liabilities": [ "10-K:0000866374-26-000012" ], "long_term_debt": [ "10-K:0000866374-26-000012" ], "total_liabilities": [ "10-K:0000866374-26-000012" ], "temporary_equity": [ "10-K:0000866374-25-000027" ], "equity_parent": [ "10-K:0000866374-26-000012" ], "equity_total": [ "10-K:0000866374-26-000012" ], "liabilities_and_equity": [ "10-K:0000866374-26-000012" ], "shares_outstanding": [ "10-K:0000866374-26-000012" ], "retained_earnings": [ "10-K:0000866374-26-000012" ], "operating_lease_liability": [ "10-K:0000866374-26-000012" ], "operating_lease_liability_current": [ "10-K:0000866374-26-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000866374-26-000012" ], "operating_lease_discount_rate": [ "10-K:0000866374-26-000012" ], "operating_lease_payments_y1": [ "10-K:0000866374-25-000027" ], "operating_lease_payments_total": [ "10-K:0000866374-25-000027" ], "operating_lease_imputed_interest": [ "10-K:0000866374-25-000027" ], "debt_maturity_y1": [ "10-K:0000866374-25-000027" ], "debt_maturity_y2": [ "10-K:0000866374-25-000027" ], "debt_maturity_y3": [ "10-K:0000866374-25-000027" ], "debt_maturity_y4": [ "10-K:0000866374-25-000027" ], "debt_maturity_y5": [ "10-K:0000866374-25-000027" ], "debt_maturity_after_y5": [ "10-K:0000866374-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-06-27", "values": { "cash": 2239000000.0, "short_term_investments": null, "receivables": 3924000000.0, "inventory": 5208000000.0, "current_assets": 13467000000.0, "ppe_net": 2329000000.0, "goodwill": 1369000000.0, "intangibles": 330000000.0, "total_assets": 19132000000.0, "accounts_payable": 5799000000.0, "short_term_borrowings": null, "debt_current": 677000000.0, "current_liabilities": 9921000000.0, "long_term_debt": 3004000000.0, "total_liabilities": 14043000000.0, "temporary_equity": null, "equity_parent": 5089000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19132000000.0, "shares_outstanding": 376212465.0, "retained_earnings": 1476000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 583000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 898000000.0, "debt_maturity_y3": 29000000.0, "debt_maturity_y4": 684000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-25-000043" ], "value_sources": { "cash": [ "10-Q:0000866374-25-000043" ], "receivables": [ "10-Q:0000866374-25-000043" ], "inventory": [ "10-Q:0000866374-25-000043" ], "current_assets": [ "10-Q:0000866374-25-000043" ], "ppe_net": [ "10-Q:0000866374-25-000043" ], "goodwill": [ "10-Q:0000866374-25-000043" ], "intangibles": [ "10-Q:0000866374-25-000043" ], "total_assets": [ "10-Q:0000866374-25-000043" ], "accounts_payable": [ "10-Q:0000866374-25-000043" ], "debt_current": [ "10-Q:0000866374-25-000043" ], "current_liabilities": [ "10-Q:0000866374-25-000043" ], "long_term_debt": [ "10-Q:0000866374-25-000043" ], "total_liabilities": [ "10-Q:0000866374-25-000043" ], "equity_parent": [ "10-Q:0000866374-25-000043" ], "liabilities_and_equity": [ "10-Q:0000866374-25-000043" ], "shares_outstanding": [ "10-Q:0000866374-25-000043" ], "retained_earnings": [ "10-Q:0000866374-25-000043" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-25-000043" ], "debt_maturity_y1": [ "10-Q:0000866374-25-000043" ], "debt_maturity_y2": [ "10-Q:0000866374-25-000043" ], "debt_maturity_y3": [ "10-Q:0000866374-25-000043" ], "debt_maturity_y4": [ "10-Q:0000866374-25-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-09-26", "values": { "cash": 2249000000.0, "short_term_investments": null, "receivables": 3857000000.0, "inventory": 5270000000.0, "current_assets": 13842000000.0, "ppe_net": 2352000000.0, "goodwill": 1375000000.0, "intangibles": 314000000.0, "total_assets": 19546000000.0, "accounts_payable": 6125000000.0, "short_term_borrowings": null, "debt_current": 676000000.0, "current_liabilities": 10374000000.0, "long_term_debt": 3013000000.0, "total_liabilities": 14511000000.0, "temporary_equity": null, "equity_parent": 5035000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19546000000.0, "shares_outstanding": 370865873.0, "retained_earnings": 1675000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 604000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 898000000.0, "debt_maturity_y3": 30000000.0, "debt_maturity_y4": 685000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-25-000051" ], "value_sources": { "cash": [ "10-Q:0000866374-25-000051" ], "receivables": [ "10-Q:0000866374-25-000051" ], "inventory": [ "10-Q:0000866374-25-000051" ], "current_assets": [ "10-Q:0000866374-25-000051" ], "ppe_net": [ "10-Q:0000866374-25-000051" ], "goodwill": [ "10-Q:0000866374-25-000051" ], "intangibles": [ "10-Q:0000866374-25-000051" ], "total_assets": [ "10-Q:0000866374-25-000051" ], "accounts_payable": [ "10-Q:0000866374-25-000051" ], "debt_current": [ "10-Q:0000866374-25-000051" ], "current_liabilities": [ "10-Q:0000866374-25-000051" ], "long_term_debt": [ "10-Q:0000866374-25-000051" ], "total_liabilities": [ "10-Q:0000866374-25-000051" ], "equity_parent": [ "10-Q:0000866374-25-000051" ], "liabilities_and_equity": [ "10-Q:0000866374-25-000051" ], "shares_outstanding": [ "10-Q:0000866374-25-000051" ], "retained_earnings": [ "10-Q:0000866374-25-000051" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-25-000051" ], "debt_maturity_y1": [ "10-Q:0000866374-25-000051" ], "debt_maturity_y2": [ "10-Q:0000866374-25-000051" ], "debt_maturity_y3": [ "10-Q:0000866374-25-000051" ], "debt_maturity_y4": [ "10-Q:0000866374-25-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-12-31", "values": { "cash": 3057000000.0, "short_term_investments": null, "receivables": 3837000000.0, "inventory": 5549000000.0, "current_assets": 15152000000.0, "ppe_net": 2393000000.0, "goodwill": 1375000000.0, "intangibles": 300000000.0, "total_assets": 20820000000.0, "accounts_payable": 6482000000.0, "short_term_borrowings": null, "debt_current": 675000000.0, "current_liabilities": 10856000000.0, "long_term_debt": 3760000000.0, "total_liabilities": 15699000000.0, "temporary_equity": null, "equity_parent": 5121000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 20820000000.0, "shares_outstanding": 367621500.0, "retained_earnings": 1914000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 583000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 898000000.0, "debt_maturity_y3": 30000000.0, "debt_maturity_y4": 685000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-26-000005" ], "value_sources": { "cash": [ "10-Q:0000866374-26-000005" ], "receivables": [ "10-Q:0000866374-26-000005" ], "inventory": [ "10-Q:0000866374-26-000005" ], "current_assets": [ "10-Q:0000866374-26-000005" ], "ppe_net": [ "10-Q:0000866374-26-000005" ], "goodwill": [ "10-Q:0000866374-26-000005" ], "intangibles": [ "10-Q:0000866374-26-000005" ], "total_assets": [ "10-Q:0000866374-26-000005" ], "accounts_payable": [ "10-Q:0000866374-26-000005" ], "debt_current": [ "10-Q:0000866374-26-000005" ], "current_liabilities": [ "10-Q:0000866374-26-000005" ], "long_term_debt": [ "10-Q:0000866374-26-000005" ], "total_liabilities": [ "10-Q:0000866374-26-000005" ], "equity_parent": [ "10-Q:0000866374-26-000005" ], "liabilities_and_equity": [ "10-Q:0000866374-26-000005" ], "shares_outstanding": [ "10-Q:0000866374-26-000005" ], "retained_earnings": [ "10-Q:0000866374-26-000005" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-26-000005" ], "debt_maturity_y1": [ "10-Q:0000866374-26-000005" ], "debt_maturity_y2": [ "10-Q:0000866374-26-000005" ], "debt_maturity_y3": [ "10-Q:0000866374-26-000005" ], "debt_maturity_y4": [ "10-Q:0000866374-26-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-03-31", "values": { "cash": 2389000000.0, "short_term_investments": null, "receivables": 4679000000.0, "inventory": 5845000000.0, "current_assets": 16332000000.0, "ppe_net": 2505000000.0, "goodwill": 1369000000.0, "intangibles": 283000000.0, "total_assets": 22060000000.0, "accounts_payable": 8055000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 12016000000.0, "long_term_debt": 3751000000.0, "total_liabilities": 16916000000.0, "temporary_equity": null, "equity_parent": 5144000000.0, "nci": null, "equity_total": 5144000000.0, "liabilities_and_equity": 22060000000.0, "shares_outstanding": 365690291.0, "retained_earnings": 2164000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 714000000.0, "operating_lease_liability_current": 149000000.0, "operating_lease_liability_noncurrent": 565000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 176000000.0, "operating_lease_payments_total": 814000000.0, "operating_lease_imputed_interest": 100000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 898000000.0, "debt_maturity_y3": 30000000.0, "debt_maturity_y4": 683000000.0, "debt_maturity_y5": 701000000.0, "debt_maturity_after_y5": 1456000000.0 }, "sources": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000030" ], "value_sources": { "cash": [ "10-Q:0000866374-26-000030" ], "receivables": [ "10-Q:0000866374-26-000030" ], "inventory": [ "10-Q:0000866374-26-000030" ], "current_assets": [ "10-Q:0000866374-26-000030" ], "ppe_net": [ "10-Q:0000866374-26-000030" ], "goodwill": [ "10-Q:0000866374-26-000030" ], "intangibles": [ "10-Q:0000866374-26-000030" ], "total_assets": [ "10-Q:0000866374-26-000030" ], "accounts_payable": [ "10-Q:0000866374-26-000030" ], "debt_current": [ "10-Q:0000866374-26-000030" ], "current_liabilities": [ "10-Q:0000866374-26-000030" ], "long_term_debt": [ "10-Q:0000866374-26-000030" ], "total_liabilities": [ "10-Q:0000866374-26-000030" ], "equity_parent": [ "10-Q:0000866374-26-000030" ], "equity_total": [ "10-K:0000866374-26-000012" ], "liabilities_and_equity": [ "10-Q:0000866374-26-000030" ], "shares_outstanding": [ "10-Q:0000866374-26-000030" ], "retained_earnings": [ "10-Q:0000866374-26-000030" ], "operating_lease_liability": [ "10-K:0000866374-26-000012" ], "operating_lease_liability_current": [ "10-K:0000866374-26-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-26-000030" ], "operating_lease_discount_rate": [ "10-K:0000866374-26-000012" ], "operating_lease_payments_y1": [ "10-K:0000866374-26-000012" ], "operating_lease_payments_total": [ "10-K:0000866374-26-000012" ], "operating_lease_imputed_interest": [ "10-K:0000866374-26-000012" ], "debt_maturity_y1": [ "10-K:0000866374-26-000012" ], "debt_maturity_y2": [ "10-K:0000866374-26-000012" ], "debt_maturity_y3": [ "10-K:0000866374-26-000012" ], "debt_maturity_y4": [ "10-K:0000866374-26-000012" ], "debt_maturity_y5": [ "10-K:0000866374-26-000012" ], "debt_maturity_after_y5": [ "10-K:0000866374-26-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-06-26", "values": { "cash": 2840000000.0, "short_term_investments": null, "receivables": 5036000000.0, "inventory": 6453000000.0, "current_assets": 18237000000.0, "ppe_net": 2655000000.0, "goodwill": 1831000000.0, "intangibles": 736000000.0, "total_assets": 25198000000.0, "accounts_payable": 9195000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 13220000000.0, "long_term_debt": 5219000000.0, "total_liabilities": 19698000000.0, "temporary_equity": null, "equity_parent": 5500000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25198000000.0, "shares_outstanding": 369387510.0, "retained_earnings": 2449000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 711000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2349000000.0, "debt_maturity_y2": 32000000.0, "debt_maturity_y3": 685000000.0, "debt_maturity_y4": 701000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000866374-26-000030" ], "value_sources": { "cash": [ "10-Q:0000866374-26-000030" ], "receivables": [ "10-Q:0000866374-26-000030" ], "inventory": [ "10-Q:0000866374-26-000030" ], "current_assets": [ "10-Q:0000866374-26-000030" ], "ppe_net": [ "10-Q:0000866374-26-000030" ], "goodwill": [ "10-Q:0000866374-26-000030" ], "intangibles": [ "10-Q:0000866374-26-000030" ], "total_assets": [ "10-Q:0000866374-26-000030" ], "accounts_payable": [ "10-Q:0000866374-26-000030" ], "debt_current": [ "10-Q:0000866374-26-000030" ], "current_liabilities": [ "10-Q:0000866374-26-000030" ], "long_term_debt": [ "10-Q:0000866374-26-000030" ], "total_liabilities": [ "10-Q:0000866374-26-000030" ], "equity_parent": [ "10-Q:0000866374-26-000030" ], "liabilities_and_equity": [ "10-Q:0000866374-26-000030" ], "shares_outstanding": [ "10-Q:0000866374-26-000030" ], "retained_earnings": [ "10-Q:0000866374-26-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0000866374-26-000030" ], "debt_maturity_y1": [ "10-Q:0000866374-26-000030" ], "debt_maturity_y2": [ "10-Q:0000866374-26-000030" ], "debt_maturity_y3": [ "10-Q:0000866374-26-000030" ], "debt_maturity_y4": [ "10-Q:0000866374-26-000030" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-04-01", "end": "2020-06-26", "values": { "cfo": -629390000.0, "cfi": -100379000.0, "cff": 740794000.0, "capex": 110259000.0, "d_and_a": null, "sbc": 12769000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15176000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1247835000.0 }, "sources": [ "10-Q:0000866374-20-000012" ], "value_sources": { "cfo": [ "10-Q:0000866374-20-000012" ], "cfi": [ "10-Q:0000866374-20-000012" ], "cff": [ "10-Q:0000866374-20-000012" ], "capex": [ "10-Q:0000866374-20-000012" ], "sbc": [ "10-Q:0000866374-20-000012" ], "buybacks": [ "10-Q:0000866374-20-000012" ], "amortisation_intangibles": [ "10-Q:0000866374-20-000012" ], "proceeds_debt_issuance": [ "10-Q:0000866374-20-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-06-27", "end": "2020-09-25", "values": { "cfo": 264390000.0, "cfi": -57621000.0, "cff": 199206000.0, "capex": 74741000.0, "d_and_a": null, "sbc": 24000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 695165000.0 }, "sources": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "value_sources": { "cfo": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "cfi": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "cff": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "capex": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "sbc": [ "10-Q:0000866374-20-000030" ], "buybacks": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ], "amortisation_intangibles": [ "10-Q:0000866374-20-000030" ], "proceeds_debt_issuance": [ "10-Q:0000866374-20-000012", "10-Q:0000866374-20-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-09-26", "end": "2020-12-31", "values": { "cfo": 348000000.0, "cfi": -68000000.0, "cff": -47000000.0, "capex": 76000000.0, "d_and_a": null, "sbc": 25000000.0, "dividends_paid": null, "buybacks": 38000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "value_sources": { "cfo": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "cfi": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "cff": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "capex": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "sbc": [ "10-Q:0000866374-21-000019" ], "buybacks": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ], "amortisation_intangibles": [ "10-Q:0000866374-21-000019" ], "proceeds_debt_issuance": [ "10-Q:0000866374-20-000030", "10-Q:0000866374-21-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 161000000.0, "cfi": 24000000.0, "cff": -150000000.0, "capex": 90000000.0, "d_and_a": null, "sbc": 17000000.0, "dividends_paid": null, "buybacks": 145000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 14800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 121000000.0 }, "sources": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "value_sources": { "cfo": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "cfi": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "cff": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "capex": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "sbc": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "buybacks": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "amortisation_intangibles": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ], "proceeds_debt_issuance": [ "10-K:0000866374-22-000035", "10-Q:0000866374-22-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-01", "end": "2021-07-02", "values": { "cfo": 334000000.0, "cfi": -113000000.0, "cff": -166000000.0, "capex": 118000000.0, "d_and_a": null, "sbc": 20000000.0, "dividends_paid": null, "buybacks": 162000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-21-000043", "10-Q:0000866374-22-000052" ], "value_sources": { "cfo": [ "10-Q:0000866374-22-000052" ], "cfi": [ "10-Q:0000866374-22-000052" ], "cff": [ "10-Q:0000866374-22-000052" ], "capex": [ "10-Q:0000866374-22-000052" ], "sbc": [ "10-Q:0000866374-22-000052" ], "buybacks": [ "10-Q:0000866374-22-000052" ], "amortisation_intangibles": [ "10-Q:0000866374-22-000052" ], "proceeds_debt_issuance": [ "10-Q:0000866374-21-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-03", "end": "2021-10-01", "values": { "cfo": 180000000.0, "cfi": -90000000.0, "cff": -321000000.0, "capex": 92000000.0, "d_and_a": null, "sbc": 24000000.0, "dividends_paid": null, "buybacks": 328000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 20000000.0 }, "sources": [ "10-Q:0000866374-21-000043", "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "value_sources": { "cfo": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "cfi": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "cff": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "capex": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "sbc": [ "10-Q:0000866374-22-000074" ], "buybacks": [ "10-Q:0000866374-22-000052", "10-Q:0000866374-22-000074" ], "amortisation_intangibles": [ "10-Q:0000866374-22-000074" ], "proceeds_debt_issuance": [ "10-Q:0000866374-21-000043", "10-Q:0000866374-22-000074" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-02", "end": "2021-12-31", "values": { "cfo": 150000000.0, "cfi": -625000000.0, "cff": 595000000.0, "capex": 123000000.0, "d_and_a": null, "sbc": 25000000.0, "dividends_paid": null, "buybacks": 90000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 709000000.0 }, "sources": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "value_sources": { "cfo": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "cfi": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "cff": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "capex": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "sbc": [ "10-Q:0000866374-23-000007" ], "buybacks": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ], "amortisation_intangibles": [ "10-Q:0000866374-23-000007" ], "proceeds_debt_issuance": [ "10-Q:0000866374-22-000074", "10-Q:0000866374-23-000007" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 360000000.0, "cfi": -123000000.0, "cff": 172000000.0, "capex": 110000000.0, "d_and_a": null, "sbc": 22000000.0, "dividends_paid": null, "buybacks": 106000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 23000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 30000000.0 }, "sources": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "value_sources": { "cfo": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "cfi": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "cff": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "capex": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "sbc": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "buybacks": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "amortisation_intangibles": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "proceeds_debt_issuance": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-01", "end": "2022-07-01", "values": { "cfo": 38000000.0, "cfi": -89000000.0, "cff": -210000000.0, "capex": 107000000.0, "d_and_a": null, "sbc": 26000000.0, "dividends_paid": null, "buybacks": 181000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 22000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-23-000058" ], "value_sources": { "cfo": [ "10-Q:0000866374-23-000058" ], "cfi": [ "10-Q:0000866374-23-000058" ], "cff": [ "10-Q:0000866374-23-000058" ], "capex": [ "10-Q:0000866374-23-000058" ], "sbc": [ "10-Q:0000866374-23-000058" ], "buybacks": [ "10-Q:0000866374-23-000058" ], "amortisation_intangibles": [ "10-Q:0000866374-23-000058" ], "proceeds_debt_issuance": [ "10-Q:0000866374-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-02", "end": "2022-09-30", "values": { "cfo": 103000000.0, "cfi": -182000000.0, "cff": -86000000.0, "capex": 189000000.0, "d_and_a": null, "sbc": 27000000.0, "dividends_paid": null, "buybacks": 72000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 21000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "value_sources": { "cfo": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "cfi": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "cff": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "capex": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "sbc": [ "10-Q:0000866374-23-000066" ], "buybacks": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ], "amortisation_intangibles": [ "10-Q:0000866374-23-000066" ], "proceeds_debt_issuance": [ "10-Q:0000866374-23-000058", "10-Q:0000866374-23-000066" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 359000000.0, "cfi": -154000000.0, "cff": -157000000.0, "capex": 159000000.0, "d_and_a": null, "sbc": 27000000.0, "dividends_paid": null, "buybacks": 40000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 819000000.0 }, "sources": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "value_sources": { "cfo": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "cfi": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "cff": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "capex": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "sbc": [ "10-Q:0000866374-24-000012" ], "buybacks": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "amortisation_intangibles": [ "10-Q:0000866374-24-000012" ], "proceeds_equity_issuance": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ], "proceeds_debt_issuance": [ "10-Q:0000866374-23-000066", "10-Q:0000866374-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 450000000.0, "cfi": -179000000.0, "cff": 455000000.0, "capex": 180000000.0, "d_and_a": null, "sbc": 53000000.0, "dividends_paid": null, "buybacks": 44000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 20000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 694000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007", "10-Q:0000866374-24-000012" ], "value_sources": { "cfo": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "cfi": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "cff": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "capex": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "sbc": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "buybacks": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "amortisation_intangibles": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "proceeds_equity_issuance": [ "10-K:0000866374-23-000028", "10-Q:0000866374-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 6000000.0, "cfi": -155000000.0, "cff": -486000000.0, "capex": 167000000.0, "d_and_a": null, "sbc": 32000000.0, "dividends_paid": null, "buybacks": 197000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 20000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000866374-24-000034" ], "value_sources": { "cfo": [ "10-Q:0000866374-24-000034" ], "cfi": [ "10-Q:0000866374-24-000034" ], "cff": [ "10-Q:0000866374-24-000034" ], "capex": [ "10-Q:0000866374-24-000034" ], "sbc": [ "10-Q:0000866374-24-000034" ], "buybacks": [ "10-Q:0000866374-24-000034" ], "amortisation_intangibles": [ "10-Q:0000866374-24-000034" ], "proceeds_debt_issuance": [ "10-Q:0000866374-24-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-01", "end": "2023-09-29", "values": { "cfo": 357000000.0, "cfi": -142000000.0, "cff": 26000000.0, "capex": 152000000.0, "d_and_a": null, "sbc": 28000000.0, "dividends_paid": null, "buybacks": 309000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "value_sources": { "cfo": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "cfi": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "cff": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "capex": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "sbc": [ "10-Q:0000866374-24-000053" ], "buybacks": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ], "amortisation_intangibles": [ "10-Q:0000866374-24-000053" ], "proceeds_debt_issuance": [ "10-Q:0000866374-24-000034", "10-Q:0000866374-24-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-09-30", "end": "2023-12-31", "values": { "cfo": 284000000.0, "cfi": -117000000.0, "cff": -308000000.0, "capex": 130000000.0, "d_and_a": null, "sbc": 26000000.0, "dividends_paid": null, "buybacks": 275000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "value_sources": { "cfo": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "cfi": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "cff": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "capex": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "sbc": [ "10-Q:0000866374-25-000008" ], "buybacks": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "amortisation_intangibles": [ "10-Q:0000866374-25-000008" ], "proceeds_equity_issuance": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "proceeds_debt_issuance": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 679000000.0, "cfi": -78000000.0, "cff": -888000000.0, "capex": 81000000.0, "d_and_a": null, "sbc": 27000000.0, "dividends_paid": null, "buybacks": 517000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "value_sources": { "cfo": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "cfi": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "cff": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "capex": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "sbc": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "buybacks": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "amortisation_intangibles": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "proceeds_equity_issuance": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ], "proceeds_debt_issuance": [ "10-K:0000866374-25-000027", "10-Q:0000866374-25-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-04-01", "end": "2024-06-28", "values": { "cfo": 340000000.0, "cfi": -82000000.0, "cff": -468000000.0, "capex": 111000000.0, "d_and_a": 126000000.0, "sbc": 32000000.0, "dividends_paid": null, "buybacks": 457000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 110000000.0, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-25-000043" ], "value_sources": { "cfo": [ "10-Q:0000866374-25-000043" ], "cfi": [ "10-Q:0000866374-25-000043" ], "cff": [ "10-Q:0000866374-25-000043" ], "capex": [ "10-Q:0000866374-25-000043" ], "d_and_a": [ "10-Q:0000866374-25-000043" ], "sbc": [ "10-Q:0000866374-25-000043" ], "buybacks": [ "10-Q:0000866374-25-000043" ], "depreciation": [ "10-Q:0000866374-25-000043" ], "amortisation_intangibles": [ "10-Q:0000866374-25-000043" ], "proceeds_debt_issuance": [ "10-Q:0000866374-25-000043" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-06-29", "end": "2024-09-27", "values": { "cfo": 319000000.0, "cfi": -124000000.0, "cff": 147000000.0, "capex": 103000000.0, "d_and_a": 127000000.0, "sbc": 28000000.0, "dividends_paid": null, "buybacks": 300000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 111000000.0, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 499000000.0 }, "sources": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "value_sources": { "cfo": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "cfi": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "cff": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "capex": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "d_and_a": [ "10-Q:0000866374-25-000051" ], "sbc": [ "10-Q:0000866374-25-000051" ], "buybacks": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "depreciation": [ "10-Q:0000866374-25-000051" ], "amortisation_intangibles": [ "10-Q:0000866374-25-000051" ], "proceeds_debt_issuance": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-09-28", "end": "2024-12-31", "values": { "cfo": 413000000.0, "cfi": -435000000.0, "cff": -203000000.0, "capex": 112000000.0, "d_and_a": 127000000.0, "sbc": 33000000.0, "dividends_paid": null, "buybacks": 201000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 110000000.0, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008", "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "value_sources": { "cfo": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "cfi": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "cff": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "capex": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "d_and_a": [ "10-Q:0000866374-26-000005" ], "sbc": [ "10-Q:0000866374-26-000005" ], "buybacks": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "depreciation": [ "10-Q:0000866374-26-000005" ], "amortisation_intangibles": [ "10-Q:0000866374-26-000005" ], "proceeds_equity_issuance": [ "10-Q:0000866374-24-000053", "10-Q:0000866374-25-000008" ], "proceeds_debt_issuance": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 433000000.0, "cfi": -197000000.0, "cff": -297000000.0, "capex": 112000000.0, "d_and_a": 129000000.0, "sbc": 32000000.0, "dividends_paid": null, "buybacks": 299000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 108000000.0, "amortisation_intangibles": 21000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000866374-26-000012", "10-Q:0000866374-25-000008", "10-Q:0000866374-26-000005" ], "value_sources": { "cfo": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "cfi": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "cff": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "capex": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "d_and_a": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "sbc": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "buybacks": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "depreciation": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "amortisation_intangibles": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "proceeds_equity_issuance": [ "10-K:0000866374-26-000012", "10-Q:0000866374-25-000008" ], "proceeds_debt_issuance": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-04-01", "end": "2025-06-27", "values": { "cfo": 399000000.0, "cfi": -179000000.0, "cff": -283000000.0, "capex": 133000000.0, "d_and_a": 136000000.0, "sbc": 34000000.0, "dividends_paid": null, "buybacks": 247000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 115000000.0, "amortisation_intangibles": 21000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 500000000.0 }, "sources": [ "10-Q:0000866374-26-000030" ], "value_sources": { "cfo": [ "10-Q:0000866374-26-000030" ], "cfi": [ "10-Q:0000866374-26-000030" ], "cff": [ "10-Q:0000866374-26-000030" ], "capex": [ "10-Q:0000866374-26-000030" ], "d_and_a": [ "10-Q:0000866374-26-000030" ], "sbc": [ "10-Q:0000866374-26-000030" ], "buybacks": [ "10-Q:0000866374-26-000030" ], "depreciation": [ "10-Q:0000866374-26-000030" ], "amortisation_intangibles": [ "10-Q:0000866374-26-000030" ], "proceeds_debt_issuance": [ "10-Q:0000866374-26-000030" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-06-28", "end": "2025-09-26", "values": { "cfo": 453000000.0, "cfi": -155000000.0, "cff": -292000000.0, "capex": 150000000.0, "d_and_a": 130000000.0, "sbc": 37000000.0, "dividends_paid": null, "buybacks": 297000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 114000000.0, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "value_sources": { "cfo": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "cfi": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "cff": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "capex": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "d_and_a": [ "10-Q:0000866374-25-000051" ], "sbc": [ "10-Q:0000866374-25-000051" ], "buybacks": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ], "depreciation": [ "10-Q:0000866374-25-000051" ], "amortisation_intangibles": [ "10-Q:0000866374-25-000051" ], "proceeds_debt_issuance": [ "10-Q:0000866374-25-000043", "10-Q:0000866374-25-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-09-27", "end": "2025-12-31", "values": { "cfo": 420000000.0, "cfi": -138000000.0, "cff": 529000000.0, "capex": 148000000.0, "d_and_a": 128000000.0, "sbc": 37000000.0, "dividends_paid": null, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 113000000.0, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 751000000.0 }, "sources": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "value_sources": { "cfo": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "cfi": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "cff": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "capex": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "d_and_a": [ "10-Q:0000866374-26-000005" ], "sbc": [ "10-Q:0000866374-26-000005" ], "buybacks": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ], "depreciation": [ "10-Q:0000866374-26-000005" ], "amortisation_intangibles": [ "10-Q:0000866374-26-000005" ], "proceeds_debt_issuance": [ "10-Q:0000866374-25-000051", "10-Q:0000866374-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 413000000.0, "cfi": -200000000.0, "cff": -878000000.0, "capex": 202000000.0, "d_and_a": 131000000.0, "sbc": 34000000.0, "dividends_paid": null, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 115000000.0, "amortisation_intangibles": 16000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "value_sources": { "cfo": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "cfi": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "cff": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "capex": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "d_and_a": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "sbc": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "buybacks": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "depreciation": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "amortisation_intangibles": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ], "proceeds_debt_issuance": [ "10-K:0000866374-26-000012", "10-Q:0000866374-26-000005" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-04-01", "end": "2026-06-26", "values": { "cfo": 276000000.0, "cfi": -1279000000.0, "cff": 1455000000.0, "capex": 236000000.0, "d_and_a": 139000000.0, "sbc": 51000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 116000000.0, "amortisation_intangibles": 23000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2830000000.0 }, "sources": [ "10-Q:0000866374-26-000030" ], "value_sources": { "cfo": [ "10-Q:0000866374-26-000030" ], "cfi": [ "10-Q:0000866374-26-000030" ], "cff": [ "10-Q:0000866374-26-000030" ], "capex": [ "10-Q:0000866374-26-000030" ], "d_and_a": [ "10-Q:0000866374-26-000030" ], "sbc": [ "10-Q:0000866374-26-000030" ], "buybacks": [ "10-Q:0000866374-26-000030" ], "depreciation": [ "10-Q:0000866374-26-000030" ], "amortisation_intangibles": [ "10-Q:0000866374-26-000030" ], "proceeds_debt_issuance": [ "10-Q:0000866374-26-000030" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-04-01", "end": "2021-03-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 144000000.0, "cfi": -202000000.0, "cff": 743000000.0, "capex": 351000000.0, "d_and_a": 484000000.0, "sbc": 79000000.0, "dividends_paid": null, "buybacks": 183000000.0, "interest_paid": 147000000.0, "taxes_paid": 105000000.0, "depreciation": 422000000.0, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 0.0, "deferred_tax": -5000000.0, "change_receivables": 1615000000.0, "change_inventories": 96000000.0, "change_payables": 103000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2065000000.0 }, "sources": [ "10-K:0000866374-21-000030", "10-K:0000866374-23-000028" ], "value_sources": { "cfo": [ "10-K:0000866374-23-000028" ], "cfi": [ "10-K:0000866374-23-000028" ], "cff": [ "10-K:0000866374-23-000028" ], "capex": [ "10-K:0000866374-23-000028" ], "d_and_a": [ "10-K:0000866374-23-000028" ], "sbc": [ "10-K:0000866374-23-000028" ], "buybacks": [ "10-K:0000866374-23-000028" ], "interest_paid": [ "10-K:0000866374-23-000028" ], "taxes_paid": [ "10-K:0000866374-23-000028" ], "depreciation": [ "10-K:0000866374-23-000028" ], "amortisation_intangibles": [ "10-K:0000866374-23-000028" ], "goodwill_impairment": [ "10-K:0000866374-21-000030" ], "deferred_tax": [ "10-K:0000866374-23-000028" ], "change_receivables": [ "10-K:0000866374-23-000028" ], "change_inventories": [ "10-K:0000866374-23-000028" ], "change_payables": [ "10-K:0000866374-23-000028" ], "proceeds_equity_issuance": [ "10-K:0000866374-23-000028" ], "proceeds_debt_issuance": [ "10-K:0000866374-23-000028" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-04-01", "end": "2022-03-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1024000000.0, "cfi": -951000000.0, "cff": 280000000.0, "capex": 443000000.0, "d_and_a": 469000000.0, "sbc": 88000000.0, "dividends_paid": null, "buybacks": 686000000.0, "interest_paid": 169000000.0, "taxes_paid": 122000000.0, "depreciation": 409000000.0, "amortisation_intangibles": 60000000.0, "goodwill_impairment": null, "deferred_tax": -44000000.0, "change_receivables": -624000000.0, "change_inventories": 2655000000.0, "change_payables": 969000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 759000000.0 }, "sources": [ "10-K:0000866374-24-000021" ], "value_sources": { "cfo": [ "10-K:0000866374-24-000021" ], "cfi": [ "10-K:0000866374-24-000021" ], "cff": [ "10-K:0000866374-24-000021" ], "capex": [ "10-K:0000866374-24-000021" ], "d_and_a": [ "10-K:0000866374-24-000021" ], "sbc": [ "10-K:0000866374-24-000021" ], "buybacks": [ "10-K:0000866374-24-000021" ], "interest_paid": [ "10-K:0000866374-24-000021" ], "taxes_paid": [ "10-K:0000866374-24-000021" ], "depreciation": [ "10-K:0000866374-24-000021" ], "amortisation_intangibles": [ "10-K:0000866374-24-000021" ], "deferred_tax": [ "10-K:0000866374-24-000021" ], "change_receivables": [ "10-K:0000866374-24-000021" ], "change_inventories": [ "10-K:0000866374-24-000021" ], "change_payables": [ "10-K:0000866374-24-000021" ], "proceeds_equity_issuance": [ "10-K:0000866374-24-000021" ], "proceeds_debt_issuance": [ "10-K:0000866374-24-000021" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2022-04-01", "end": "2023-03-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 950000000.0, "cfi": -604000000.0, "cff": 2000000.0, "capex": 635000000.0, "d_and_a": 495000000.0, "sbc": 101000000.0, "dividends_paid": null, "buybacks": 337000000.0, "interest_paid": 227000000.0, "taxes_paid": 124000000.0, "depreciation": 414000000.0, "amortisation_intangibles": 81000000.0, "goodwill_impairment": null, "deferred_tax": 1000000.0, "change_receivables": 388000000.0, "change_inventories": 974000000.0, "change_payables": -341000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 694000000.0, "proceeds_debt_issuance": 718000000.0 }, "sources": [ "10-K:0000866374-25-000027" ], "value_sources": { "cfo": [ "10-K:0000866374-25-000027" ], "cfi": [ "10-K:0000866374-25-000027" ], "cff": [ "10-K:0000866374-25-000027" ], "capex": [ "10-K:0000866374-25-000027" ], "d_and_a": [ "10-K:0000866374-25-000027" ], "sbc": [ "10-K:0000866374-25-000027" ], "buybacks": [ "10-K:0000866374-25-000027" ], "interest_paid": [ "10-K:0000866374-25-000027" ], "taxes_paid": [ "10-K:0000866374-25-000027" ], "depreciation": [ "10-K:0000866374-25-000027" ], "amortisation_intangibles": [ "10-K:0000866374-25-000027" ], "deferred_tax": [ "10-K:0000866374-25-000027" ], "change_receivables": [ "10-K:0000866374-25-000027" ], "change_inventories": [ "10-K:0000866374-25-000027" ], "change_payables": [ "10-K:0000866374-25-000027" ], "proceeds_equity_issuance": [ "10-K:0000866374-25-000027" ], "proceeds_debt_issuance": [ "10-K:0000866374-25-000027" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-04-01", "end": "2024-03-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1326000000.0, "cfi": -492000000.0, "cff": -1656000000.0, "capex": 530000000.0, "d_and_a": 501000000.0, "sbc": 113000000.0, "dividends_paid": null, "buybacks": 1298000000.0, "interest_paid": 226000000.0, "taxes_paid": 243000000.0, "depreciation": 431000000.0, "amortisation_intangibles": 70000000.0, "goodwill_impairment": null, "deferred_tax": -370000000.0, "change_receivables": -380000000.0, "change_inventories": -1105000000.0, "change_payables": -986000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 552000000.0, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-K:0000866374-26-000012" ], "value_sources": { "cfo": [ "10-K:0000866374-26-000012" ], "cfi": [ "10-K:0000866374-26-000012" ], "cff": [ "10-K:0000866374-26-000012" ], "capex": [ "10-K:0000866374-26-000012" ], "d_and_a": [ "10-K:0000866374-26-000012" ], "sbc": [ "10-K:0000866374-26-000012" ], "buybacks": [ "10-K:0000866374-26-000012" ], "interest_paid": [ "10-K:0000866374-26-000012" ], "taxes_paid": [ "10-K:0000866374-26-000012" ], "depreciation": [ "10-K:0000866374-26-000012" ], "amortisation_intangibles": [ "10-K:0000866374-26-000012" ], "deferred_tax": [ "10-K:0000866374-26-000012" ], "change_receivables": [ "10-K:0000866374-26-000012" ], "change_inventories": [ "10-K:0000866374-26-000012" ], "change_payables": [ "10-K:0000866374-26-000012" ], "proceeds_equity_issuance": [ "10-K:0000866374-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000866374-26-000012" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-04-01", "end": "2025-03-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 1505000000.0, "cfi": -838000000.0, "cff": -821000000.0, "capex": 438000000.0, "d_and_a": 509000000.0, "sbc": 125000000.0, "dividends_paid": null, "buybacks": 1257000000.0, "interest_paid": 214000000.0, "taxes_paid": 184000000.0, "depreciation": 439000000.0, "amortisation_intangibles": 70000000.0, "goodwill_impairment": null, "deferred_tax": 55000000.0, "change_receivables": 601000000.0, "change_inventories": -1176000000.0, "change_payables": 630000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 499000000.0 }, "sources": [ "10-K:0000866374-26-000012" ], "value_sources": { "cfo": [ "10-K:0000866374-26-000012" ], "cfi": [ "10-K:0000866374-26-000012" ], "cff": [ "10-K:0000866374-26-000012" ], "capex": [ "10-K:0000866374-26-000012" ], "d_and_a": [ "10-K:0000866374-26-000012" ], "sbc": [ "10-K:0000866374-26-000012" ], "buybacks": [ "10-K:0000866374-26-000012" ], "interest_paid": [ "10-K:0000866374-26-000012" ], "taxes_paid": [ "10-K:0000866374-26-000012" ], "depreciation": [ "10-K:0000866374-26-000012" ], "amortisation_intangibles": [ "10-K:0000866374-26-000012" ], "deferred_tax": [ "10-K:0000866374-26-000012" ], "change_receivables": [ "10-K:0000866374-26-000012" ], "change_inventories": [ "10-K:0000866374-26-000012" ], "change_payables": [ "10-K:0000866374-26-000012" ], "proceeds_equity_issuance": [ "10-K:0000866374-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000866374-26-000012" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2026, "start": "2025-04-01", "end": "2026-03-31", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 1685000000.0, "cfi": -672000000.0, "cff": -924000000.0, "capex": 633000000.0, "d_and_a": 525000000.0, "sbc": 142000000.0, "dividends_paid": null, "buybacks": 944000000.0, "interest_paid": 212000000.0, "taxes_paid": 323000000.0, "depreciation": 457000000.0, "amortisation_intangibles": 68000000.0, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": 979000000.0, "change_inventories": 742000000.0, "change_payables": 2858000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1251000000.0 }, "sources": [ "10-K:0000866374-26-000012" ], "value_sources": { "cfo": [ "10-K:0000866374-26-000012" ], "cfi": [ "10-K:0000866374-26-000012" ], "cff": [ "10-K:0000866374-26-000012" ], "capex": [ "10-K:0000866374-26-000012" ], "d_and_a": [ "10-K:0000866374-26-000012" ], "sbc": [ "10-K:0000866374-26-000012" ], "buybacks": [ "10-K:0000866374-26-000012" ], "interest_paid": [ "10-K:0000866374-26-000012" ], "taxes_paid": [ "10-K:0000866374-26-000012" ], "depreciation": [ "10-K:0000866374-26-000012" ], "amortisation_intangibles": [ "10-K:0000866374-26-000012" ], "deferred_tax": [ "10-K:0000866374-26-000012" ], "change_receivables": [ "10-K:0000866374-26-000012" ], "change_inventories": [ "10-K:0000866374-26-000012" ], "change_payables": [ "10-K:0000866374-26-000012" ], "proceeds_equity_issuance": [ "10-K:0000866374-26-000012" ], "proceeds_debt_issuance": [ "10-K:0000866374-26-000012" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000866374-21-000030": { "kind": "filing", "form": "10-K", "accession": "0000866374-21-000030", "report_date": "2021-03-31", "filed": "2021-05-19", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000030/flex-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000030/" }, "10-K:0000866374-22-000035": { "kind": "filing", "form": "10-K", "accession": "0000866374-22-000035", "report_date": "2022-03-31", "filed": "2022-05-20", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000035/flex-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000035/" }, "10-K:0000866374-23-000028": { "kind": "filing", "form": "10-K", "accession": "0000866374-23-000028", "report_date": "2023-03-31", "filed": "2023-05-19", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000028/flex-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000028/" }, "10-K:0000866374-24-000021": { "kind": "filing", "form": "10-K", "accession": "0000866374-24-000021", "report_date": "2024-03-31", "filed": "2024-05-17", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000021/flex-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000021/" }, "10-K:0000866374-25-000027": { "kind": "filing", "form": "10-K", "accession": "0000866374-25-000027", "report_date": "2025-03-31", "filed": "2025-05-21", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000027/flex-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000027/" }, "10-K:0000866374-26-000012": { "kind": "filing", "form": "10-K", "accession": "0000866374-26-000012", "report_date": "2026-03-31", "filed": "2026-05-20", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000012/flex-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000012/" }, "10-Q:0000866374-20-000012": { "kind": "filing", "form": "10-Q", "accession": "0000866374-20-000012", "report_date": "2020-06-26", "filed": "2020-08-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637420000012/flex-20200626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637420000012/" }, "10-Q:0000866374-20-000030": { "kind": "filing", "form": "10-Q", "accession": "0000866374-20-000030", "report_date": "2020-09-25", "filed": "2020-11-02", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637420000030/flex-20200925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637420000030/" }, "10-Q:0000866374-21-000019": { "kind": "filing", "form": "10-Q", "accession": "0000866374-21-000019", "report_date": "2020-12-31", "filed": "2021-01-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000019/flex-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000019/" }, "10-Q:0000866374-21-000043": { "kind": "filing", "form": "10-Q", "accession": "0000866374-21-000043", "report_date": "2021-07-02", "filed": "2021-07-30", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000043/flex-20210702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000043/" }, "10-Q:0000866374-21-000062": { "kind": "filing", "form": "10-Q", "accession": "0000866374-21-000062", "report_date": "2021-10-01", "filed": "2021-10-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000062/flex-20211001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637421000062/" }, "10-Q:0000866374-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0000866374-22-000016", "report_date": "2021-12-31", "filed": "2022-02-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000016/flex-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000016/" }, "10-Q:0000866374-22-000052": { "kind": "filing", "form": "10-Q", "accession": "0000866374-22-000052", "report_date": "2022-07-01", "filed": "2022-07-29", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000052/flex-20220701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000052/" }, "10-Q:0000866374-22-000074": { "kind": "filing", "form": "10-Q", "accession": "0000866374-22-000074", "report_date": "2022-09-30", "filed": "2022-10-31", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000074/flex-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637422000074/" }, "10-Q:0000866374-23-000007": { "kind": "filing", "form": "10-Q", "accession": "0000866374-23-000007", "report_date": "2022-12-31", "filed": "2023-01-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000007/flex-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000007/" }, "10-Q:0000866374-23-000058": { "kind": "filing", "form": "10-Q", "accession": "0000866374-23-000058", "report_date": "2023-06-30", "filed": "2023-07-31", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000058/flex-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000058/" }, "10-Q:0000866374-23-000066": { "kind": "filing", "form": "10-Q", "accession": "0000866374-23-000066", "report_date": "2023-09-29", "filed": "2023-10-30", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000066/flex-20230929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637423000066/" }, "10-Q:0000866374-24-000012": { "kind": "filing", "form": "10-Q", "accession": "0000866374-24-000012", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000012/flex-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000012/" }, "10-Q:0000866374-24-000034": { "kind": "filing", "form": "10-Q", "accession": "0000866374-24-000034", "report_date": "2024-06-28", "filed": "2024-07-26", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000034/flex-20240628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000034/" }, "10-Q:0000866374-24-000053": { "kind": "filing", "form": "10-Q", "accession": "0000866374-24-000053", "report_date": "2024-09-27", "filed": "2024-10-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000053/flex-20240927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000053/" }, "10-Q:0000866374-25-000008": { "kind": "filing", "form": "10-Q", "accession": "0000866374-25-000008", "report_date": "2024-12-31", "filed": "2025-01-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000008/flex-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000008/" }, "10-Q:0000866374-25-000043": { "kind": "filing", "form": "10-Q", "accession": "0000866374-25-000043", "report_date": "2025-06-27", "filed": "2025-07-25", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000043/flex-20250627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000043/" }, "10-Q:0000866374-25-000051": { "kind": "filing", "form": "10-Q", "accession": "0000866374-25-000051", "report_date": "2025-09-26", "filed": "2025-10-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000051/flex-20250926.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637425000051/" }, "10-Q:0000866374-26-000005": { "kind": "filing", "form": "10-Q", "accession": "0000866374-26-000005", "report_date": "2025-12-31", "filed": "2026-02-06", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000005/flex-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000005/" }, "10-Q:0000866374-26-000030": { "kind": "filing", "form": "10-Q", "accession": "0000866374-26-000030", "report_date": "2026-06-26", "filed": "2026-07-31", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000030/flex-20260626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637426000030/" }, "8-K:0000866374-24-000005": { "kind": "filing", "form": "8-K", "accession": "0000866374-24-000005", "report_date": "2024-01-02", "filed": "2024-01-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000005/flex-20240102.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000086637424000005/" }, "8-K:0001193125-26-421058": { "kind": "filing", "form": "8-K", "accession": "0001193125-26-421058", "report_date": "2026-10-09", "filed": "2026-10-14", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/866374/000119312526421058/d147467d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/866374/000119312526421058/" } }, "restatements": [ { "period": "FY2021 Q1", "item": "amortisation_intangibles", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 15176000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 15000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 15176000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "capex", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 110259000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 110000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 110259000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "cff", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 740794000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 741000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 740794000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "cfi", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": -100379000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": -100000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": -100379000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "cfo", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": -629390000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": -629000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": -629390000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "cost_of_revenue", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 4840114000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 4849000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 4840114000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "equity_parent", "start": null, "end": "2020-06-26", "first": { "value": 2939605000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 2940000000.0, "source": "10-Q:0000866374-21-000062", "filed": "2021-10-29" }, "used": { "value": 2939605000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "gross_profit", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 303553000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 304000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 303553000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "income_tax", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 15563000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 15000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 15563000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "net_income_incl_nci", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 51820000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 52000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 51820000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "pretax_income", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 67383000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 67000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 67383000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "proceeds_debt_issuance", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 1247835000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 1248000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 1247835000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 5153333000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 5153000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 5153333000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "sbc", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 12769000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 13000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 12769000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "sga", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 190721000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 191000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 190721000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 497920000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 498000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 497920000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2020-04-01", "end": "2020-06-26", "first": { "value": 501632000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" }, "latest": { "value": 502000000.0, "source": "10-Q:0000866374-21-000043", "filed": "2021-07-30" }, "used": { "value": 501632000.0, "source": "10-Q:0000866374-20-000012", "filed": "2020-08-05" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2020-09-26", "end": "2020-12-31", "first": { "value": 6212000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" }, "latest": { "value": 6241000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "used": { "value": 6212000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2020-04-01", "end": "2020-12-31", "first": { "value": 16618000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" }, "latest": { "value": 16681000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "used": { "value": 16681000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2020-09-26", "end": "2020-12-31", "first": { "value": 222000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" }, "latest": { "value": 223000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "used": { "value": 222000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2020-04-01", "end": "2020-12-31", "first": { "value": 606000000.0, "source": "10-Q:0000866374-21-000019", "filed": "2021-01-29" }, "latest": { "value": 618000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "used": { "value": 618000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" } }, { "period": "FY2021", "item": "amortisation_intangibles", "start": "2020-04-01", "end": "2021-03-31", "first": { "value": 61800000.0, "source": "10-K:0000866374-21-000030", "filed": "2021-05-19" }, "latest": { "value": 62000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "used": { "value": 61800000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" } }, { "period": "FY2021", "item": "change_receivables", "start": "2020-04-01", "end": "2021-03-31", "first": { "value": 1656000000.0, "source": "10-K:0000866374-21-000030", "filed": "2021-05-19" }, "latest": { "value": 1615000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "used": { "value": 1615000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2021", "item": "d_and_a", "start": "2020-04-01", "end": "2021-03-31", "first": { "value": 422300000.0, "source": "10-K:0000866374-21-000030", "filed": "2021-05-19" }, "latest": { "value": 422000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "used": { "value": 422000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2021 Q4", "item": "receivables", "start": null, "end": "2021-03-31", "first": { "value": 4106000000.0, "source": "10-K:0000866374-21-000030", "filed": "2021-05-19" }, "latest": { "value": 3959000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "used": { "value": 3959000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2021-10-02", "end": "2021-12-31", "first": { "value": 6128000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "latest": { "value": 6126000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" }, "used": { "value": 6126000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" } }, { "period": "FY2022 Q3", "item": "cost_of_revenue", "start": "2021-04-01", "end": "2021-12-31", "first": { "value": 17762000000.0, "source": "10-Q:0000866374-22-000016", "filed": "2022-02-04" }, "latest": { "value": 17752000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" }, "used": { "value": 17752000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 67900000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 60000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 68000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 24094000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 22838000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 24094000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "d_and_a", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 408900000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 409000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 409000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-03-31", "first": { "value": 1342000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 1138000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 1342000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "gross_profit", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 1932000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 1780000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 1780000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2022", "item": "income_tax", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 105000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 92000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 105000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "operating_income", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 972000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 890000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 890000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2022", "item": "pretax_income", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 1045000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 964000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 1045000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "revenue", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 26041000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 24633000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 24633000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2022", "item": "sbc", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 91000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 88000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 91000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2022", "item": "sga", "start": "2021-04-01", "end": "2022-03-31", "first": { "value": 892000000.0, "source": "10-K:0000866374-22-000035", "filed": "2022-05-20" }, "latest": { "value": 830000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 892000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q1", "item": "gross_profit", "start": "2022-04-01", "end": "2022-07-01", "first": { "value": 535000000.0, "source": "10-Q:0000866374-22-000052", "filed": "2022-07-29" }, "latest": { "value": 487000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 535000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" } }, { "period": "FY2023 Q1", "item": "operating_income", "start": "2022-04-01", "end": "2022-07-01", "first": { "value": 272000000.0, "source": "10-Q:0000866374-22-000052", "filed": "2022-07-29" }, "latest": { "value": 253000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 272000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" } }, { "period": "FY2023 Q1", "item": "revenue", "start": "2022-04-01", "end": "2022-07-01", "first": { "value": 7347000000.0, "source": "10-Q:0000866374-22-000052", "filed": "2022-07-29" }, "latest": { "value": 6961000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 7347000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" } }, { "period": "FY2023 Q2", "item": "gross_profit", "start": "2022-07-02", "end": "2022-09-30", "first": { "value": 591000000.0, "source": "10-Q:0000866374-22-000074", "filed": "2022-10-31" }, "latest": { "value": 525000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 591000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" } }, { "period": "FY2023 Q2", "item": "operating_income", "start": "2022-07-02", "end": "2022-09-30", "first": { "value": 325000000.0, "source": "10-Q:0000866374-22-000074", "filed": "2022-10-31" }, "latest": { "value": 282000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 325000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2022-07-02", "end": "2022-09-30", "first": { "value": 7766000000.0, "source": "10-Q:0000866374-22-000074", "filed": "2022-10-31" }, "latest": { "value": 7303000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 7766000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" } }, { "period": "FY2023 Q3", "item": "gross_profit", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 583000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" }, "latest": { "value": 499000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 583000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" } }, { "period": "FY2023 Q3", "item": "operating_income", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 321000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" }, "latest": { "value": 259000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 321000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 7756000000.0, "source": "10-Q:0000866374-23-000007", "filed": "2023-01-27" }, "latest": { "value": 7254000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 7756000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" } }, { "period": "FY2023 Q4", "item": "accounts_payable", "start": null, "end": "2023-03-31", "first": { "value": 5930000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 5724000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 5724000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 82000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 81000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 82000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q4", "item": "cash", "start": null, "end": "2023-03-31", "first": { "value": 3294000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 3164000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 3164000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 28058000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 26503000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 28058000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q4", "item": "current_assets", "start": null, "end": "2023-03-31", "first": { "value": 16021000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 16033000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 16033000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-03-31", "first": { "value": 10855000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 10867000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 10867000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "deferred_tax", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": -201000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 1000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 1000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-03-31", "first": { "value": 1343000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 1139000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 1139000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "gross_profit", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 2265000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 1976000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 2265000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023", "item": "income_tax", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": -59000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 124000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": -59000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q4", "item": "intangibles", "start": null, "end": "2023-03-31", "first": { "value": 316000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 315000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 315000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "inventory", "start": null, "end": "2023-03-31", "first": { "value": 7530000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 7388000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 7388000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-03-31", "first": { "value": 21395000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 21407000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 21407000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "long_term_debt", "start": null, "end": "2023-03-31", "first": { "value": 3691000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 3544000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 3544000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "operating_income", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 1184000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 1017000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 1184000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023", "item": "operating_lease_cost", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 151000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 149000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 149000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2023-03-31", "first": { "value": 0.042, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 0.043, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 0.043, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability", "start": null, "end": "2023-03-31", "first": { "value": 632000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 628000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 628000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2023-03-31", "first": { "value": 126000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 124000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 124000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2023-03-31", "first": { "value": 506000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 504000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 504000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-03-31", "first": { "value": 2349000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 2342000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 2342000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "pretax_income", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 974000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 807000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 974000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-03-31", "first": { "value": 3739000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 3480000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 3480000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023", "item": "revenue", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 30346000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 28502000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 30346000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023", "item": "sbc", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 133000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 101000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 133000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023", "item": "sga", "start": "2022-04-01", "end": "2023-03-31", "first": { "value": 995000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 874000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 995000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-03-31", "first": { "value": 21395000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 21407000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 21407000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2023 Q4", "item": "total_liabilities", "start": null, "end": "2023-03-31", "first": { "value": 15689000000.0, "source": "10-K:0000866374-23-000028", "filed": "2023-05-19" }, "latest": { "value": 15701000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" }, "used": { "value": 15701000000.0, "source": "10-K:0000866374-24-000021", "filed": "2024-05-17" } }, { "period": "FY2024 Q1", "item": "cost_of_revenue", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 6732000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 6399000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" }, "used": { "value": 6399000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "gross_profit", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 587000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 476000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 476000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "income_tax", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 28000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 17000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" }, "used": { "value": 17000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "operating_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 291000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 215000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 215000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "pretax_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 239000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 164000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" }, "used": { "value": 164000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "revenue", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 7336000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 6892000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 6892000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "sbc", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 41000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 32000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" }, "used": { "value": 32000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q1", "item": "sga", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 270000000.0, "source": "10-Q:0000866374-23-000058", "filed": "2023-07-31" }, "latest": { "value": 235000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" }, "used": { "value": 235000000.0, "source": "10-Q:0000866374-24-000034", "filed": "2024-07-26" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 6803000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 6411000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" }, "used": { "value": 6411000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 665000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 519000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 519000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": -81000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 32000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" }, "used": { "value": 32000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 376000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 281000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 281000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "pretax_income", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 325000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 233000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" }, "used": { "value": 233000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "revenue", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 7471000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 6933000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 6933000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "sbc", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 45000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 28000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" }, "used": { "value": 28000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q2", "item": "sga", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 272000000.0, "source": "10-Q:0000866374-23-000066", "filed": "2023-10-30" }, "latest": { "value": 221000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" }, "used": { "value": 221000000.0, "source": "10-Q:0000866374-24-000053", "filed": "2024-10-31" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 6400000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 5927000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 5927000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2023-04-01", "end": "2023-12-31", "first": { "value": 19935000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 18737000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 18737000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 642000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 433000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 433000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 74000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 23000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 23000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2023-04-01", "end": "2023-12-31", "first": { "value": 21000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 72000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 72000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 348000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 198000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 198000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 307000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 152000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 152000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2023-04-01", "end": "2023-12-31", "first": { "value": 871000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 549000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 549000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 7103000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 6421000000.0, "source": "10-K:0000866374-25-000027", "filed": "2025-05-21" }, "used": { "value": 6421000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "sbc", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 39000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 26000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 26000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "sbc", "start": "2023-04-01", "end": "2023-12-31", "first": { "value": 125000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 86000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 86000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2023-09-30", "end": "2023-12-31", "first": { "value": 264000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 205000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 205000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2023-04-01", "end": "2023-12-31", "first": { "value": 806000000.0, "source": "10-Q:0000866374-24-000012", "filed": "2024-02-02" }, "latest": { "value": 661000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" }, "used": { "value": 661000000.0, "source": "10-Q:0000866374-25-000008", "filed": "2025-01-31" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "proceeds_debt_issuance", "value": -101000000.0, "sources": [ "10-K:0000866374-23-000028", "10-Q:0000866374-23-000007" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition_or_disposal:2026-10-14:8-K:0001193125-26-421058", "type": "acquisition_or_disposal", "date": "2026-10-14", "fiscal_period": null, "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-26-421058" ] }, { "id": "restatement:2025-05-21:10-K:0000866374-25-000027", "type": "restatement", "date": "2025-05-21", "fiscal_period": "FY2023", "text": "Restated revenue for fiscal 2023 from US$30.3 billion to US$28.5 billion.", "counterparty": null, "amount": { "value": -1844000000.0, "unit": "USD" }, "sources": [ "10-K:0000866374-25-000027" ] }, { "id": "restatement:2024-05-17:10-K:0000866374-24-000021", "type": "restatement", "date": "2024-05-17", "fiscal_period": "FY2022", "text": "Restated revenue for fiscal 2022 from US$26.0 billion to US$24.6 billion.", "counterparty": null, "amount": { "value": -1408000000.0, "unit": "USD" }, "sources": [ "10-K:0000866374-24-000021" ] }, { "id": "acquisition_or_disposal:2024-01-02:8-K:0000866374-24-000005", "type": "acquisition_or_disposal", "date": "2024-01-02", "fiscal_period": "FY2024 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000866374-24-000005" ] } ] }