{ "schema": "annalist.dataset/0.1", "company": { "id": "hasbro", "name": "Hasbro, Inc.", "country": "US", "template": "corporate", "cik": "0000046080", "tickers": [ "HAS" ], "entity_name": "HASBRO, INC.", "fiscal_year_end": "1227", "sic": "3944", "sic_description": "Games, Toys & Children's Vehicles (No Dolls & Bicycles)", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-27", "release_date": "2026-10-29" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-28", "end": "2021-03-28", "values": { "revenue": 1114800000.0, "cost_of_revenue": 289900000.0, "gross_profit": null, "rnd": 61800000.0, "sga": 288600000.0, "operating_income": 147300000.0, "interest_expense": 47900000.0, "pretax_income": 129500000.0, "income_tax": 12000000.0, "net_income_incl_nci": 117500000.0, "nci_profit": 1300000.0, "net_income": 116200000.0, "net_income_common": 116200000.0, "eps_basic": 0.84, "eps_diluted": 0.84, "shares_basic": 137700000.0, "shares_diluted": 138100000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-22-000069" ], "value_sources": { "revenue": [ "10-Q:0000046080-22-000069" ], "cost_of_revenue": [ "10-Q:0000046080-22-000069" ], "rnd": [ "10-Q:0000046080-22-000069" ], "sga": [ "10-Q:0000046080-22-000069" ], "operating_income": [ "10-Q:0000046080-22-000069" ], "interest_expense": [ "10-Q:0000046080-22-000069" ], "pretax_income": [ "10-Q:0000046080-22-000069" ], "income_tax": [ "10-Q:0000046080-22-000069" ], "net_income_incl_nci": [ "10-Q:0000046080-22-000069" ], "nci_profit": [ "10-Q:0000046080-22-000069" ], "net_income": [ "10-Q:0000046080-22-000069" ], "net_income_common": [ "10-Q:0000046080-22-000069" ], "eps_basic": [ "10-Q:0000046080-22-000069" ], "eps_diluted": [ "10-Q:0000046080-22-000069" ], "shares_basic": [ "10-Q:0000046080-22-000069" ], "shares_diluted": [ "10-Q:0000046080-22-000069" ], "dps_declared": [ "10-Q:0000046080-22-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-29", "end": "2021-06-27", "values": { "revenue": 1322200000.0, "cost_of_revenue": 345000000.0, "gross_profit": null, "rnd": 87200000.0, "sga": 354300000.0, "operating_income": 76600000.0, "interest_expense": 46100000.0, "pretax_income": 41100000.0, "income_tax": 63000000.0, "net_income_incl_nci": -21900000.0, "nci_profit": 1000000.0, "net_income": -22900000.0, "net_income_common": -22900000.0, "eps_basic": -0.17, "eps_diluted": -0.17, "shares_basic": 137800000.0, "shares_diluted": 137800000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-22-000099" ], "value_sources": { "revenue": [ "10-Q:0000046080-22-000099" ], "cost_of_revenue": [ "10-Q:0000046080-22-000099" ], "rnd": [ "10-Q:0000046080-22-000099" ], "sga": [ "10-Q:0000046080-22-000099" ], "operating_income": [ "10-Q:0000046080-22-000099" ], "interest_expense": [ "10-Q:0000046080-22-000099" ], "pretax_income": [ "10-Q:0000046080-22-000099" ], "income_tax": [ "10-Q:0000046080-22-000099" ], "net_income_incl_nci": [ "10-Q:0000046080-22-000099" ], "nci_profit": [ "10-Q:0000046080-22-000099" ], "net_income": [ "10-Q:0000046080-22-000099" ], "net_income_common": [ "10-Q:0000046080-22-000099" ], "eps_basic": [ "10-Q:0000046080-22-000099" ], "eps_diluted": [ "10-Q:0000046080-22-000099" ], "shares_basic": [ "10-Q:0000046080-22-000099" ], "shares_diluted": [ "10-Q:0000046080-22-000099" ], "dps_declared": [ "10-Q:0000046080-22-000099" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-28", "end": "2021-09-26", "values": { "revenue": 1970000000.0, "cost_of_revenue": 609500000.0, "gross_profit": null, "rnd": 80100000.0, "sga": 361800000.0, "operating_income": 367900000.0, "interest_expense": 43300000.0, "pretax_income": 323400000.0, "income_tax": 68500000.0, "net_income_incl_nci": 254900000.0, "nci_profit": 1700000.0, "net_income": 253200000.0, "net_income_common": 253200000.0, "eps_basic": 1.83, "eps_diluted": 1.83, "shares_basic": 138100000.0, "shares_diluted": 138500000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-22-000123" ], "value_sources": { "revenue": [ "10-Q:0000046080-22-000123" ], "cost_of_revenue": [ "10-Q:0000046080-22-000123" ], "rnd": [ "10-Q:0000046080-22-000123" ], "sga": [ "10-Q:0000046080-22-000123" ], "operating_income": [ "10-Q:0000046080-22-000123" ], "interest_expense": [ "10-Q:0000046080-22-000123" ], "pretax_income": [ "10-Q:0000046080-22-000123" ], "income_tax": [ "10-Q:0000046080-22-000123" ], "net_income_incl_nci": [ "10-Q:0000046080-22-000123" ], "nci_profit": [ "10-Q:0000046080-22-000123" ], "net_income": [ "10-Q:0000046080-22-000123" ], "net_income_common": [ "10-Q:0000046080-22-000123" ], "eps_basic": [ "10-Q:0000046080-22-000123" ], "eps_diluted": [ "10-Q:0000046080-22-000123" ], "shares_basic": [ "10-Q:0000046080-22-000123" ], "shares_diluted": [ "10-Q:0000046080-22-000123" ], "dps_declared": [ "10-Q:0000046080-22-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-27", "end": "2021-12-26", "values": { "revenue": 2013400000.0, "cost_of_revenue": 683100000.0, "gross_profit": null, "rnd": 86600000.0, "sga": 428000000.0, "operating_income": 171500000.0, "interest_expense": 42400000.0, "pretax_income": 87900000.0, "income_tax": 3100000.0, "net_income_incl_nci": 84800000.0, "nci_profit": 2600000.0, "net_income": 82200000.0, "net_income_common": 82200000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "value_sources": { "revenue": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "cost_of_revenue": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "rnd": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "sga": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "operating_income": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "interest_expense": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "pretax_income": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "income_tax": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "net_income_incl_nci": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "nci_profit": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "net_income": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "net_income_common": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-27", "end": "2022-03-27", "values": { "revenue": 1163100000.0, "cost_of_revenue": 333100000.0, "gross_profit": null, "rnd": 69600000.0, "sga": 307100000.0, "operating_income": 120000000.0, "interest_expense": 41600000.0, "pretax_income": 80200000.0, "income_tax": 17300000.0, "net_income_incl_nci": 62900000.0, "nci_profit": 1700000.0, "net_income": 61200000.0, "net_income_common": 61200000.0, "eps_basic": 0.44, "eps_diluted": 0.44, "shares_basic": 139300000.0, "shares_diluted": 139600000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-23-000042" ], "value_sources": { "revenue": [ "10-Q:0000046080-23-000042" ], "cost_of_revenue": [ "10-Q:0000046080-23-000042" ], "rnd": [ "10-Q:0000046080-23-000042" ], "sga": [ "10-Q:0000046080-23-000042" ], "operating_income": [ "10-Q:0000046080-23-000042" ], "interest_expense": [ "10-Q:0000046080-23-000042" ], "pretax_income": [ "10-Q:0000046080-23-000042" ], "income_tax": [ "10-Q:0000046080-23-000042" ], "net_income_incl_nci": [ "10-Q:0000046080-23-000042" ], "nci_profit": [ "10-Q:0000046080-23-000042" ], "net_income": [ "10-Q:0000046080-23-000042" ], "net_income_common": [ "10-Q:0000046080-23-000042" ], "eps_basic": [ "10-Q:0000046080-23-000042" ], "eps_diluted": [ "10-Q:0000046080-23-000042" ], "shares_basic": [ "10-Q:0000046080-23-000042" ], "shares_diluted": [ "10-Q:0000046080-23-000042" ], "dps_declared": [ "10-Q:0000046080-23-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-28", "end": "2022-06-26", "values": { "revenue": 1339200000.0, "cost_of_revenue": 411500000.0, "gross_profit": null, "rnd": 79200000.0, "sga": 327200000.0, "operating_income": 219100000.0, "interest_expense": 41700000.0, "pretax_income": 179900000.0, "income_tax": 39400000.0, "net_income_incl_nci": 140500000.0, "nci_profit": -1500000.0, "net_income": 142000000.0, "net_income_common": 142000000.0, "eps_basic": 1.02, "eps_diluted": 1.02, "shares_basic": 139000000.0, "shares_diluted": 139200000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-23-000083" ], "value_sources": { "revenue": [ "10-Q:0000046080-23-000083" ], "cost_of_revenue": [ "10-Q:0000046080-23-000083" ], "rnd": [ "10-Q:0000046080-23-000083" ], "sga": [ "10-Q:0000046080-23-000083" ], "operating_income": [ "10-Q:0000046080-23-000083" ], "interest_expense": [ "10-Q:0000046080-23-000083" ], "pretax_income": [ "10-Q:0000046080-23-000083" ], "income_tax": [ "10-Q:0000046080-23-000083" ], "net_income_incl_nci": [ "10-Q:0000046080-23-000083" ], "nci_profit": [ "10-Q:0000046080-23-000083" ], "net_income": [ "10-Q:0000046080-23-000083" ], "net_income_common": [ "10-Q:0000046080-23-000083" ], "eps_basic": [ "10-Q:0000046080-23-000083" ], "eps_diluted": [ "10-Q:0000046080-23-000083" ], "shares_basic": [ "10-Q:0000046080-23-000083" ], "shares_diluted": [ "10-Q:0000046080-23-000083" ], "dps_declared": [ "10-Q:0000046080-23-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-27", "end": "2022-09-25", "values": { "revenue": 1675900000.0, "cost_of_revenue": 586600000.0, "gross_profit": null, "rnd": 82400000.0, "sga": 365800000.0, "operating_income": 194300000.0, "interest_expense": 41900000.0, "pretax_income": 165600000.0, "income_tax": 37400000.0, "net_income_incl_nci": 128200000.0, "nci_profit": -1000000.0, "net_income": 129200000.0, "net_income_common": 129200000.0, "eps_basic": 0.93, "eps_diluted": 0.93, "shares_basic": 138300000.0, "shares_diluted": 138500000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-23-000095" ], "value_sources": { "revenue": [ "10-Q:0000046080-23-000095" ], "cost_of_revenue": [ "10-Q:0000046080-23-000095" ], "rnd": [ "10-Q:0000046080-23-000095" ], "sga": [ "10-Q:0000046080-23-000095" ], "operating_income": [ "10-Q:0000046080-23-000095" ], "interest_expense": [ "10-Q:0000046080-23-000095" ], "pretax_income": [ "10-Q:0000046080-23-000095" ], "income_tax": [ "10-Q:0000046080-23-000095" ], "net_income_incl_nci": [ "10-Q:0000046080-23-000095" ], "nci_profit": [ "10-Q:0000046080-23-000095" ], "net_income": [ "10-Q:0000046080-23-000095" ], "net_income_common": [ "10-Q:0000046080-23-000095" ], "eps_basic": [ "10-Q:0000046080-23-000095" ], "eps_diluted": [ "10-Q:0000046080-23-000095" ], "shares_basic": [ "10-Q:0000046080-23-000095" ], "shares_diluted": [ "10-Q:0000046080-23-000095" ], "dps_declared": [ "10-Q:0000046080-23-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-26", "end": "2022-12-25", "values": { "revenue": 1678500000.0, "cost_of_revenue": 580600000.0, "gross_profit": null, "rnd": 76700000.0, "sga": 666000000.0, "operating_income": -125700000.0, "interest_expense": 45800000.0, "pretax_income": -164200000.0, "income_tax": -35600000.0, "net_income_incl_nci": -128600000.0, "nci_profit": 300000.0, "net_income": -128900000.0, "net_income_common": -128900000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "value_sources": { "revenue": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "cost_of_revenue": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "rnd": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "sga": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "operating_income": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "interest_expense": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "pretax_income": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "income_tax": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "net_income_incl_nci": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "nci_profit": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "net_income": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "net_income_common": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-26", "end": "2023-04-02", "values": { "revenue": 1001000000.0, "cost_of_revenue": 285300000.0, "gross_profit": null, "rnd": 83300000.0, "sga": 317100000.0, "operating_income": 17900000.0, "interest_expense": 46300000.0, "pretax_income": -21000000.0, "income_tax": 700000.0, "net_income_incl_nci": -21700000.0, "nci_profit": 400000.0, "net_income": -22100000.0, "net_income_common": -22100000.0, "eps_basic": -0.16, "eps_diluted": -0.16, "shares_basic": 138600000.0, "shares_diluted": 138600000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000085" ], "value_sources": { "revenue": [ "10-Q:0000046080-24-000085" ], "cost_of_revenue": [ "10-Q:0000046080-24-000085" ], "rnd": [ "10-Q:0000046080-24-000085" ], "sga": [ "10-Q:0000046080-24-000085" ], "operating_income": [ "10-Q:0000046080-24-000085" ], "interest_expense": [ "10-Q:0000046080-24-000085" ], "pretax_income": [ "10-Q:0000046080-24-000085" ], "income_tax": [ "10-Q:0000046080-24-000085" ], "net_income_incl_nci": [ "10-Q:0000046080-24-000085" ], "nci_profit": [ "10-Q:0000046080-24-000085" ], "net_income": [ "10-Q:0000046080-24-000085" ], "net_income_common": [ "10-Q:0000046080-24-000085" ], "eps_basic": [ "10-Q:0000046080-24-000085" ], "eps_diluted": [ "10-Q:0000046080-24-000085" ], "shares_basic": [ "10-Q:0000046080-24-000085" ], "shares_diluted": [ "10-Q:0000046080-24-000085" ], "dps_declared": [ "10-Q:0000046080-24-000085" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "revenue": 1210000000.0, "cost_of_revenue": 352200000.0, "gross_profit": null, "rnd": 72400000.0, "sga": 380600000.0, "operating_income": -188600000.0, "interest_expense": 46600000.0, "pretax_income": -227900000.0, "income_tax": 7000000.0, "net_income_incl_nci": -234900000.0, "nci_profit": 100000.0, "net_income": -235000000.0, "net_income_common": -235000000.0, "eps_basic": -1.69, "eps_diluted": -1.69, "shares_basic": 138800000.0, "shares_diluted": 138800000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000137" ], "value_sources": { "revenue": [ "10-Q:0000046080-24-000137" ], "cost_of_revenue": [ "10-Q:0000046080-24-000137" ], "rnd": [ "10-Q:0000046080-24-000137" ], "sga": [ "10-Q:0000046080-24-000137" ], "operating_income": [ "10-Q:0000046080-24-000137" ], "interest_expense": [ "10-Q:0000046080-24-000137" ], "pretax_income": [ "10-Q:0000046080-24-000137" ], "income_tax": [ "10-Q:0000046080-24-000137" ], "net_income_incl_nci": [ "10-Q:0000046080-24-000137" ], "nci_profit": [ "10-Q:0000046080-24-000137" ], "net_income": [ "10-Q:0000046080-24-000137" ], "net_income_common": [ "10-Q:0000046080-24-000137" ], "eps_basic": [ "10-Q:0000046080-24-000137" ], "eps_diluted": [ "10-Q:0000046080-24-000137" ], "shares_basic": [ "10-Q:0000046080-24-000137" ], "shares_diluted": [ "10-Q:0000046080-24-000137" ], "dps_declared": [ "10-Q:0000046080-24-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "revenue": 1503400000.0, "cost_of_revenue": 494500000.0, "gross_profit": null, "rnd": 76700000.0, "sga": 352300000.0, "operating_income": -169500000.0, "interest_expense": 47100000.0, "pretax_income": -215000000.0, "income_tax": -44600000.0, "net_income_incl_nci": -170400000.0, "nci_profit": 700000.0, "net_income": -171100000.0, "net_income_common": -171100000.0, "eps_basic": -1.23, "eps_diluted": -1.23, "shares_basic": 138800000.0, "shares_diluted": 138800000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000167" ], "value_sources": { "revenue": [ "10-Q:0000046080-24-000167" ], "cost_of_revenue": [ "10-Q:0000046080-24-000167" ], "rnd": [ "10-Q:0000046080-24-000167" ], "sga": [ "10-Q:0000046080-24-000167" ], "operating_income": [ "10-Q:0000046080-24-000167" ], "interest_expense": [ "10-Q:0000046080-24-000167" ], "pretax_income": [ "10-Q:0000046080-24-000167" ], "income_tax": [ "10-Q:0000046080-24-000167" ], "net_income_incl_nci": [ "10-Q:0000046080-24-000167" ], "nci_profit": [ "10-Q:0000046080-24-000167" ], "net_income": [ "10-Q:0000046080-24-000167" ], "net_income_common": [ "10-Q:0000046080-24-000167" ], "eps_basic": [ "10-Q:0000046080-24-000167" ], "eps_diluted": [ "10-Q:0000046080-24-000167" ], "shares_basic": [ "10-Q:0000046080-24-000167" ], "shares_diluted": [ "10-Q:0000046080-24-000167" ], "dps_declared": [ "10-Q:0000046080-24-000167" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "revenue": 1288900000.0, "cost_of_revenue": 574000000.0, "gross_profit": null, "rnd": 74500000.0, "sga": 430400000.0, "operating_income": -1198600000.0, "interest_expense": 46300000.0, "pretax_income": -1245200000.0, "income_tax": -184400000.0, "net_income_incl_nci": -1060800000.0, "nci_profit": 300000.0, "net_income": -1061100000.0, "net_income_common": -1061100000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000046080-24-000034", "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "value_sources": { "revenue": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "cost_of_revenue": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "rnd": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "sga": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "operating_income": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "interest_expense": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "pretax_income": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "income_tax": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "net_income_incl_nci": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "nci_profit": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "net_income": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "net_income_common": [ "10-K:0000046080-24-000034", "10-Q:0000046080-24-000167" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 757300000.0, "cost_of_revenue": 204200000.0, "gross_profit": null, "rnd": 65500000.0, "sga": 234800000.0, "operating_income": 116200000.0, "interest_expense": 38500000.0, "pretax_income": 81000000.0, "income_tax": 21900000.0, "net_income_incl_nci": 59100000.0, "nci_profit": 900000.0, "net_income": 58200000.0, "net_income_common": 58200000.0, "eps_basic": 0.42, "eps_diluted": 0.42, "shares_basic": 139100000.0, "shares_diluted": 139300000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-25-000069" ], "value_sources": { "revenue": [ "10-Q:0000046080-25-000069" ], "cost_of_revenue": [ "10-Q:0000046080-25-000069" ], "rnd": [ "10-Q:0000046080-25-000069" ], "sga": [ "10-Q:0000046080-25-000069" ], "operating_income": [ "10-Q:0000046080-25-000069" ], "interest_expense": [ "10-Q:0000046080-25-000069" ], "pretax_income": [ "10-Q:0000046080-25-000069" ], "income_tax": [ "10-Q:0000046080-25-000069" ], "net_income_incl_nci": [ "10-Q:0000046080-25-000069" ], "nci_profit": [ "10-Q:0000046080-25-000069" ], "net_income": [ "10-Q:0000046080-25-000069" ], "net_income_common": [ "10-Q:0000046080-24-000085" ], "eps_basic": [ "10-Q:0000046080-25-000069" ], "eps_diluted": [ "10-Q:0000046080-25-000069" ], "shares_basic": [ "10-Q:0000046080-25-000069" ], "shares_diluted": [ "10-Q:0000046080-25-000069" ], "dps_declared": [ "10-Q:0000046080-25-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 995300000.0, "cost_of_revenue": 237700000.0, "gross_profit": null, "rnd": 70400000.0, "sga": 318500000.0, "operating_income": 212100000.0, "interest_expense": 43000000.0, "pretax_income": 182900000.0, "income_tax": 44400000.0, "net_income_incl_nci": 138500000.0, "nci_profit": 0.0, "net_income": 138500000.0, "net_income_common": 138500000.0, "eps_basic": 0.99, "eps_diluted": 0.99, "shares_basic": 139500000.0, "shares_diluted": 140000000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-25-000128" ], "value_sources": { "revenue": [ "10-Q:0000046080-25-000128" ], "cost_of_revenue": [ "10-Q:0000046080-25-000128" ], "rnd": [ "10-Q:0000046080-25-000128" ], "sga": [ "10-Q:0000046080-25-000128" ], "operating_income": [ "10-Q:0000046080-25-000128" ], "interest_expense": [ "10-Q:0000046080-25-000128" ], "pretax_income": [ "10-Q:0000046080-25-000128" ], "income_tax": [ "10-Q:0000046080-25-000128" ], "net_income_incl_nci": [ "10-Q:0000046080-25-000128" ], "nci_profit": [ "10-Q:0000046080-25-000128" ], "net_income": [ "10-Q:0000046080-25-000128" ], "net_income_common": [ "10-Q:0000046080-24-000137" ], "eps_basic": [ "10-Q:0000046080-25-000128" ], "eps_diluted": [ "10-Q:0000046080-25-000128" ], "shares_basic": [ "10-Q:0000046080-25-000128" ], "shares_diluted": [ "10-Q:0000046080-25-000128" ], "dps_declared": [ "10-Q:0000046080-25-000128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "revenue": 1281300000.0, "cost_of_revenue": 378900000.0, "gross_profit": null, "rnd": 76300000.0, "sga": 299300000.0, "operating_income": 301900000.0, "interest_expense": 46200000.0, "pretax_income": 290300000.0, "income_tax": 67000000.0, "net_income_incl_nci": 223300000.0, "nci_profit": 100000.0, "net_income": 223200000.0, "net_income_common": 223200000.0, "eps_basic": 1.6, "eps_diluted": 1.59, "shares_basic": 139500000.0, "shares_diluted": 140500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-24-000167", "10-Q:0000046080-25-000164" ], "value_sources": { "revenue": [ "10-Q:0000046080-25-000164" ], "cost_of_revenue": [ "10-Q:0000046080-25-000164" ], "rnd": [ "10-Q:0000046080-25-000164" ], "sga": [ "10-Q:0000046080-25-000164" ], "operating_income": [ "10-Q:0000046080-25-000164" ], "interest_expense": [ "10-Q:0000046080-25-000164" ], "pretax_income": [ "10-Q:0000046080-25-000164" ], "income_tax": [ "10-Q:0000046080-25-000164" ], "net_income_incl_nci": [ "10-Q:0000046080-25-000164" ], "nci_profit": [ "10-Q:0000046080-25-000164" ], "net_income": [ "10-Q:0000046080-25-000164" ], "net_income_common": [ "10-Q:0000046080-24-000167" ], "eps_basic": [ "10-Q:0000046080-25-000164" ], "eps_diluted": [ "10-Q:0000046080-25-000164" ], "shares_basic": [ "10-Q:0000046080-25-000164" ], "shares_diluted": [ "10-Q:0000046080-25-000164" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-29", "values": { "revenue": 1101600000.0, "cost_of_revenue": 358700000.0, "gross_profit": null, "rnd": 81900000.0, "sga": 360600000.0, "operating_income": 59800000.0, "interest_expense": 43500000.0, "pretax_income": -57200000.0, "income_tax": -30700000.0, "net_income_incl_nci": -26500000.0, "nci_profit": 7800000.0, "net_income": -34300000.0, "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:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "value_sources": { "revenue": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cost_of_revenue": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "rnd": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "sga": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "operating_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "interest_expense": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "pretax_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "income_tax": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "net_income_incl_nci": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "nci_profit": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "net_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-30", "end": "2025-03-30", "values": { "revenue": 887100000.0, "cost_of_revenue": 204500000.0, "gross_profit": null, "rnd": 80500000.0, "sga": 269600000.0, "operating_income": 170700000.0, "interest_expense": 41600000.0, "pretax_income": 136600000.0, "income_tax": 37100000.0, "net_income_incl_nci": 99500000.0, "nci_profit": 900000.0, "net_income": 98600000.0, "net_income_common": null, "eps_basic": 0.71, "eps_diluted": 0.7, "shares_basic": 139800000.0, "shares_diluted": 141000000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000026" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000026" ], "cost_of_revenue": [ "10-Q:0000046080-26-000026" ], "rnd": [ "10-Q:0000046080-26-000026" ], "sga": [ "10-Q:0000046080-26-000026" ], "operating_income": [ "10-Q:0000046080-26-000026" ], "interest_expense": [ "10-Q:0000046080-26-000026" ], "pretax_income": [ "10-Q:0000046080-26-000026" ], "income_tax": [ "10-Q:0000046080-26-000026" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000026" ], "nci_profit": [ "10-Q:0000046080-26-000026" ], "net_income": [ "10-Q:0000046080-26-000026" ], "eps_basic": [ "10-Q:0000046080-26-000026" ], "eps_diluted": [ "10-Q:0000046080-26-000026" ], "shares_basic": [ "10-Q:0000046080-26-000026" ], "shares_diluted": [ "10-Q:0000046080-26-000026" ], "dps_declared": [ "10-Q:0000046080-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "revenue": 980800000.0, "cost_of_revenue": 225300000.0, "gross_profit": null, "rnd": 77500000.0, "sga": 282800000.0, "operating_income": -798200000.0, "interest_expense": 40600000.0, "pretax_income": -814700000.0, "income_tax": 40000000.0, "net_income_incl_nci": -854700000.0, "nci_profit": 1100000.0, "net_income": -855800000.0, "net_income_common": null, "eps_basic": -6.1, "eps_diluted": -6.1, "shares_basic": 140300000.0, "shares_diluted": 140300000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000050" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000050" ], "cost_of_revenue": [ "10-Q:0000046080-26-000050" ], "rnd": [ "10-Q:0000046080-26-000050" ], "sga": [ "10-Q:0000046080-26-000050" ], "operating_income": [ "10-Q:0000046080-26-000050" ], "interest_expense": [ "10-Q:0000046080-26-000050" ], "pretax_income": [ "10-Q:0000046080-26-000050" ], "income_tax": [ "10-Q:0000046080-26-000050" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000050" ], "nci_profit": [ "10-Q:0000046080-26-000050" ], "net_income": [ "10-Q:0000046080-26-000050" ], "eps_basic": [ "10-Q:0000046080-26-000050" ], "eps_diluted": [ "10-Q:0000046080-26-000050" ], "shares_basic": [ "10-Q:0000046080-26-000050" ], "shares_diluted": [ "10-Q:0000046080-26-000050" ], "dps_declared": [ "10-Q:0000046080-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "revenue": 1387500000.0, "cost_of_revenue": 414300000.0, "gross_profit": null, "rnd": 97600000.0, "sga": 287300000.0, "operating_income": 341100000.0, "interest_expense": 40800000.0, "pretax_income": 305200000.0, "income_tax": 71300000.0, "net_income_incl_nci": 233900000.0, "nci_profit": 700000.0, "net_income": 233200000.0, "net_income_common": null, "eps_basic": 1.66, "eps_diluted": 1.64, "shares_basic": 140400000.0, "shares_diluted": 142200000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000065" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000065" ], "cost_of_revenue": [ "10-Q:0000046080-26-000065" ], "rnd": [ "10-Q:0000046080-26-000065" ], "sga": [ "10-Q:0000046080-26-000065" ], "operating_income": [ "10-Q:0000046080-26-000065" ], "interest_expense": [ "10-Q:0000046080-26-000065" ], "pretax_income": [ "10-Q:0000046080-26-000065" ], "income_tax": [ "10-Q:0000046080-26-000065" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000065" ], "nci_profit": [ "10-Q:0000046080-26-000065" ], "net_income": [ "10-Q:0000046080-26-000065" ], "eps_basic": [ "10-Q:0000046080-26-000065" ], "eps_diluted": [ "10-Q:0000046080-26-000065" ], "shares_basic": [ "10-Q:0000046080-26-000065" ], "shares_diluted": [ "10-Q:0000046080-26-000065" ], "dps_declared": [ "10-Q:0000046080-26-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-28", "values": { "revenue": 1445900000.0, "cost_of_revenue": 452100000.0, "gross_profit": null, "rnd": 130000000.0, "sga": 334200000.0, "operating_income": 297500000.0, "interest_expense": 40400000.0, "pretax_income": 270900000.0, "income_tax": 67800000.0, "net_income_incl_nci": 203100000.0, "nci_profit": 1500000.0, "net_income": 201600000.0, "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:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "value_sources": { "revenue": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cost_of_revenue": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "rnd": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "sga": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "operating_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "interest_expense": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "pretax_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "income_tax": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "net_income_incl_nci": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "nci_profit": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "net_income": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-29", "end": "2026-03-29", "values": { "revenue": 1000200000.0, "cost_of_revenue": 236100000.0, "gross_profit": null, "rnd": 78000000.0, "sga": 259100000.0, "operating_income": 270300000.0, "interest_expense": 41800000.0, "pretax_income": 244100000.0, "income_tax": 44600000.0, "net_income_incl_nci": 199500000.0, "nci_profit": 1100000.0, "net_income": 198400000.0, "net_income_common": null, "eps_basic": 1.41, "eps_diluted": 1.39, "shares_basic": 140800000.0, "shares_diluted": 143200000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000026" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000026" ], "cost_of_revenue": [ "10-Q:0000046080-26-000026" ], "rnd": [ "10-Q:0000046080-26-000026" ], "sga": [ "10-Q:0000046080-26-000026" ], "operating_income": [ "10-Q:0000046080-26-000026" ], "interest_expense": [ "10-Q:0000046080-26-000026" ], "pretax_income": [ "10-Q:0000046080-26-000026" ], "income_tax": [ "10-Q:0000046080-26-000026" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000026" ], "nci_profit": [ "10-Q:0000046080-26-000026" ], "net_income": [ "10-Q:0000046080-26-000026" ], "eps_basic": [ "10-Q:0000046080-26-000026" ], "eps_diluted": [ "10-Q:0000046080-26-000026" ], "shares_basic": [ "10-Q:0000046080-26-000026" ], "shares_diluted": [ "10-Q:0000046080-26-000026" ], "dps_declared": [ "10-Q:0000046080-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "revenue": 1139600000.0, "cost_of_revenue": 272400000.0, "gross_profit": null, "rnd": 93600000.0, "sga": 338700000.0, "operating_income": 252500000.0, "interest_expense": 46500000.0, "pretax_income": 208700000.0, "income_tax": 47400000.0, "net_income_incl_nci": 161300000.0, "nci_profit": 400000.0, "net_income": 160900000.0, "net_income_common": null, "eps_basic": 1.14, "eps_diluted": 1.12, "shares_basic": 141600000.0, "shares_diluted": 143100000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000050" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000050" ], "cost_of_revenue": [ "10-Q:0000046080-26-000050" ], "rnd": [ "10-Q:0000046080-26-000050" ], "sga": [ "10-Q:0000046080-26-000050" ], "operating_income": [ "10-Q:0000046080-26-000050" ], "interest_expense": [ "10-Q:0000046080-26-000050" ], "pretax_income": [ "10-Q:0000046080-26-000050" ], "income_tax": [ "10-Q:0000046080-26-000050" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000050" ], "nci_profit": [ "10-Q:0000046080-26-000050" ], "net_income": [ "10-Q:0000046080-26-000050" ], "eps_basic": [ "10-Q:0000046080-26-000050" ], "eps_diluted": [ "10-Q:0000046080-26-000050" ], "shares_basic": [ "10-Q:0000046080-26-000050" ], "shares_diluted": [ "10-Q:0000046080-26-000050" ], "dps_declared": [ "10-Q:0000046080-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "revenue": 1595300000.0, "cost_of_revenue": 384800000.0, "gross_profit": null, "rnd": 103400000.0, "sga": 331500000.0, "operating_income": 517300000.0, "interest_expense": 42700000.0, "pretax_income": 489100000.0, "income_tax": 94100000.0, "net_income_incl_nci": 395000000.0, "nci_profit": 500000.0, "net_income": 394500000.0, "net_income_common": null, "eps_basic": 2.8, "eps_diluted": 2.77, "shares_basic": 140800000.0, "shares_diluted": 142500000.0, "dps_declared": 0.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000046080-26-000065" ], "value_sources": { "revenue": [ "10-Q:0000046080-26-000065" ], "cost_of_revenue": [ "10-Q:0000046080-26-000065" ], "rnd": [ "10-Q:0000046080-26-000065" ], "sga": [ "10-Q:0000046080-26-000065" ], "operating_income": [ "10-Q:0000046080-26-000065" ], "interest_expense": [ "10-Q:0000046080-26-000065" ], "pretax_income": [ "10-Q:0000046080-26-000065" ], "income_tax": [ "10-Q:0000046080-26-000065" ], "net_income_incl_nci": [ "10-Q:0000046080-26-000065" ], "nci_profit": [ "10-Q:0000046080-26-000065" ], "net_income": [ "10-Q:0000046080-26-000065" ], "eps_basic": [ "10-Q:0000046080-26-000065" ], "eps_diluted": [ "10-Q:0000046080-26-000065" ], "shares_basic": [ "10-Q:0000046080-26-000065" ], "shares_diluted": [ "10-Q:0000046080-26-000065" ], "dps_declared": [ "10-Q:0000046080-26-000065" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-28", "end": "2021-12-26", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 6420400000.0, "cost_of_revenue": 1927500000.0, "gross_profit": null, "rnd": 315700000.0, "sga": 1432700000.0, "operating_income": 763300000.0, "interest_expense": 179700000.0, "pretax_income": 581900000.0, "income_tax": 146600000.0, "net_income_incl_nci": 435300000.0, "nci_profit": 6600000.0, "net_income": 428700000.0, "net_income_common": 428700000.0, "eps_basic": 3.11, "eps_diluted": 3.1, "shares_basic": 138000000.0, "shares_diluted": 138400000.0, "dps_declared": 2.72, "operating_lease_cost": null }, "sources": [ "10-K:0000046080-24-000034" ], "value_sources": { "revenue": [ "10-K:0000046080-24-000034" ], "cost_of_revenue": [ "10-K:0000046080-24-000034" ], "rnd": [ "10-K:0000046080-24-000034" ], "sga": [ "10-K:0000046080-24-000034" ], "operating_income": [ "10-K:0000046080-24-000034" ], "interest_expense": [ "10-K:0000046080-24-000034" ], "pretax_income": [ "10-K:0000046080-24-000034" ], "income_tax": [ "10-K:0000046080-24-000034" ], "net_income_incl_nci": [ "10-K:0000046080-24-000034" ], "nci_profit": [ "10-K:0000046080-24-000034" ], "net_income": [ "10-K:0000046080-24-000034" ], "net_income_common": [ "10-K:0000046080-24-000034" ], "eps_basic": [ "10-K:0000046080-24-000034" ], "eps_diluted": [ "10-K:0000046080-24-000034" ], "shares_basic": [ "10-K:0000046080-24-000034" ], "shares_diluted": [ "10-K:0000046080-24-000034" ], "dps_declared": [ "10-K:0000046080-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-27", "end": "2022-12-25", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 5856700000.0, "cost_of_revenue": 1911800000.0, "gross_profit": null, "rnd": 307900000.0, "sga": 1666100000.0, "operating_income": 407700000.0, "interest_expense": 171000000.0, "pretax_income": 261500000.0, "income_tax": 58500000.0, "net_income_incl_nci": 203000000.0, "nci_profit": -500000.0, "net_income": 203500000.0, "net_income_common": 203500000.0, "eps_basic": 1.47, "eps_diluted": 1.46, "shares_basic": 138700000.0, "shares_diluted": 138900000.0, "dps_declared": 2.8, "operating_lease_cost": 46200000.0 }, "sources": [ "10-K:0000046080-24-000034", "10-K:0000046080-25-000027" ], "value_sources": { "revenue": [ "10-K:0000046080-25-000027" ], "cost_of_revenue": [ "10-K:0000046080-25-000027" ], "rnd": [ "10-K:0000046080-25-000027" ], "sga": [ "10-K:0000046080-25-000027" ], "operating_income": [ "10-K:0000046080-25-000027" ], "interest_expense": [ "10-K:0000046080-25-000027" ], "pretax_income": [ "10-K:0000046080-25-000027" ], "income_tax": [ "10-K:0000046080-25-000027" ], "net_income_incl_nci": [ "10-K:0000046080-25-000027" ], "nci_profit": [ "10-K:0000046080-25-000027" ], "net_income": [ "10-K:0000046080-25-000027" ], "net_income_common": [ "10-K:0000046080-24-000034" ], "eps_basic": [ "10-K:0000046080-25-000027" ], "eps_diluted": [ "10-K:0000046080-25-000027" ], "shares_basic": [ "10-K:0000046080-25-000027" ], "shares_diluted": [ "10-K:0000046080-25-000027" ], "dps_declared": [ "10-K:0000046080-25-000027" ], "operating_lease_cost": [ "10-K:0000046080-25-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-26", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 5003300000.0, "cost_of_revenue": 1706000000.0, "gross_profit": null, "rnd": 306900000.0, "sga": 1480400000.0, "operating_income": -1538800000.0, "interest_expense": 186300000.0, "pretax_income": -1709100000.0, "income_tax": -221300000.0, "net_income_incl_nci": -1487800000.0, "nci_profit": 1500000.0, "net_income": -1489300000.0, "net_income_common": -1489300000.0, "eps_basic": -10.73, "eps_diluted": -10.73, "shares_basic": 138800000.0, "shares_diluted": 138800000.0, "dps_declared": 2.8, "operating_lease_cost": 44200000.0 }, "sources": [ "10-K:0000046080-24-000034", "10-K:0000046080-26-000011" ], "value_sources": { "revenue": [ "10-K:0000046080-26-000011" ], "cost_of_revenue": [ "10-K:0000046080-26-000011" ], "rnd": [ "10-K:0000046080-26-000011" ], "sga": [ "10-K:0000046080-26-000011" ], "operating_income": [ "10-K:0000046080-26-000011" ], "interest_expense": [ "10-K:0000046080-26-000011" ], "pretax_income": [ "10-K:0000046080-26-000011" ], "income_tax": [ "10-K:0000046080-26-000011" ], "net_income_incl_nci": [ "10-K:0000046080-26-000011" ], "nci_profit": [ "10-K:0000046080-26-000011" ], "net_income": [ "10-K:0000046080-26-000011" ], "net_income_common": [ "10-K:0000046080-24-000034" ], "eps_basic": [ "10-K:0000046080-26-000011" ], "eps_diluted": [ "10-K:0000046080-26-000011" ], "shares_basic": [ "10-K:0000046080-26-000011" ], "shares_diluted": [ "10-K:0000046080-26-000011" ], "dps_declared": [ "10-K:0000046080-26-000011" ], "operating_lease_cost": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-29", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 4135500000.0, "cost_of_revenue": 1179500000.0, "gross_profit": null, "rnd": 294100000.0, "sga": 1213200000.0, "operating_income": 690000000.0, "interest_expense": 171200000.0, "pretax_income": 497000000.0, "income_tax": 102600000.0, "net_income_incl_nci": 394400000.0, "nci_profit": 8800000.0, "net_income": 385600000.0, "net_income_common": null, "eps_basic": 2.77, "eps_diluted": 2.75, "shares_basic": 139400000.0, "shares_diluted": 140300000.0, "dps_declared": 2.1, "operating_lease_cost": 35400000.0 }, "sources": [ "10-K:0000046080-26-000011" ], "value_sources": { "revenue": [ "10-K:0000046080-26-000011" ], "cost_of_revenue": [ "10-K:0000046080-26-000011" ], "rnd": [ "10-K:0000046080-26-000011" ], "sga": [ "10-K:0000046080-26-000011" ], "operating_income": [ "10-K:0000046080-26-000011" ], "interest_expense": [ "10-K:0000046080-26-000011" ], "pretax_income": [ "10-K:0000046080-26-000011" ], "income_tax": [ "10-K:0000046080-26-000011" ], "net_income_incl_nci": [ "10-K:0000046080-26-000011" ], "nci_profit": [ "10-K:0000046080-26-000011" ], "net_income": [ "10-K:0000046080-26-000011" ], "eps_basic": [ "10-K:0000046080-26-000011" ], "eps_diluted": [ "10-K:0000046080-26-000011" ], "shares_basic": [ "10-K:0000046080-26-000011" ], "shares_diluted": [ "10-K:0000046080-26-000011" ], "dps_declared": [ "10-K:0000046080-26-000011" ], "operating_lease_cost": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-30", "end": "2025-12-28", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 4701300000.0, "cost_of_revenue": 1296200000.0, "gross_profit": null, "rnd": 385600000.0, "sga": 1173900000.0, "operating_income": 11100000.0, "interest_expense": 163400000.0, "pretax_income": -102000000.0, "income_tax": 216200000.0, "net_income_incl_nci": -318200000.0, "nci_profit": 4200000.0, "net_income": -322400000.0, "net_income_common": null, "eps_basic": -2.3, "eps_diluted": -2.3, "shares_basic": 140200000.0, "shares_diluted": 140200000.0, "dps_declared": 2.8, "operating_lease_cost": 32800000.0 }, "sources": [ "10-K:0000046080-26-000011" ], "value_sources": { "revenue": [ "10-K:0000046080-26-000011" ], "cost_of_revenue": [ "10-K:0000046080-26-000011" ], "rnd": [ "10-K:0000046080-26-000011" ], "sga": [ "10-K:0000046080-26-000011" ], "operating_income": [ "10-K:0000046080-26-000011" ], "interest_expense": [ "10-K:0000046080-26-000011" ], "pretax_income": [ "10-K:0000046080-26-000011" ], "income_tax": [ "10-K:0000046080-26-000011" ], "net_income_incl_nci": [ "10-K:0000046080-26-000011" ], "nci_profit": [ "10-K:0000046080-26-000011" ], "net_income": [ "10-K:0000046080-26-000011" ], "eps_basic": [ "10-K:0000046080-26-000011" ], "eps_diluted": [ "10-K:0000046080-26-000011" ], "shares_basic": [ "10-K:0000046080-26-000011" ], "shares_diluted": [ "10-K:0000046080-26-000011" ], "dps_declared": [ "10-K:0000046080-26-000011" ], "operating_lease_cost": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-28", "values": { "cash": 1430400000.0, "short_term_investments": null, "receivables": 810400000.0, "inventory": 429200000.0, "current_assets": 3236000000.0, "ppe_net": 482700000.0, "goodwill": 3691400000.0, "intangibles": 1513000000.0, "total_assets": 10189100000.0, "accounts_payable": 312100000.0, "short_term_borrowings": 8800000.0, "debt_current": 148900000.0, "current_liabilities": 1753400000.0, "long_term_debt": 4674100000.0, "total_liabilities": 7205200000.0, "temporary_equity": 24000000.0, "equity_parent": 2919500000.0, "nci": 40400000.0, "equity_total": 2959900000.0, "liabilities_and_equity": 10189100000.0, "shares_outstanding": null, "retained_earnings": 4226800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 16500000.0, "commercial_paper": null, "operating_lease_liability": 203000000.0, "operating_lease_liability_current": 45900000.0, "operating_lease_liability_noncurrent": 157100000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 47800000.0, "operating_lease_payments_total": 225500000.0, "operating_lease_imputed_interest": 22500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-21-000053", "10-Q:0000046080-22-000069" ], "value_sources": { "cash": [ "10-Q:0000046080-22-000069" ], "receivables": [ "10-Q:0000046080-22-000069" ], "inventory": [ "10-Q:0000046080-22-000069" ], "current_assets": [ "10-Q:0000046080-22-000069" ], "ppe_net": [ "10-Q:0000046080-22-000069" ], "goodwill": [ "10-Q:0000046080-22-000069" ], "intangibles": [ "10-Q:0000046080-22-000069" ], "total_assets": [ "10-Q:0000046080-22-000069" ], "accounts_payable": [ "10-Q:0000046080-22-000069" ], "short_term_borrowings": [ "10-Q:0000046080-22-000069" ], "debt_current": [ "10-Q:0000046080-22-000069" ], "current_liabilities": [ "10-Q:0000046080-22-000069" ], "long_term_debt": [ "10-Q:0000046080-22-000069" ], "total_liabilities": [ "10-Q:0000046080-22-000069" ], "temporary_equity": [ "10-Q:0000046080-22-000069" ], "nci": [ "10-Q:0000046080-22-000069" ], "equity_total": [ "10-Q:0000046080-22-000069" ], "liabilities_and_equity": [ "10-Q:0000046080-22-000069" ], "retained_earnings": [ "10-Q:0000046080-22-000069" ], "preferred_stock": [ "10-Q:0000046080-22-000069" ], "accrued_taxes_current": [ "10-Q:0000046080-22-000069" ], "operating_lease_liability": [ "10-Q:0000046080-21-000053" ], "operating_lease_liability_current": [ "10-Q:0000046080-21-000053" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-21-000053" ], "operating_lease_discount_rate": [ "10-Q:0000046080-22-000069" ], "operating_lease_payments_y1": [ "10-Q:0000046080-21-000053" ], "operating_lease_payments_total": [ "10-Q:0000046080-21-000053" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-21-000053" ], "equity_parent": [ "10-Q:0000046080-22-000069" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q2", "date": "2021-06-27", "values": { "cash": 1228200000.0, "short_term_investments": null, "receivables": 865900000.0, "inventory": 499600000.0, "current_assets": 3616400000.0, "ppe_net": 466200000.0, "goodwill": 3420800000.0, "intangibles": 1248300000.0, "total_assets": 10102200000.0, "accounts_payable": 382400000.0, "short_term_borrowings": 800000.0, "debt_current": 189600000.0, "current_liabilities": 2045600000.0, "long_term_debt": 4388700000.0, "total_liabilities": 7187300000.0, "temporary_equity": 24500000.0, "equity_parent": 2850500000.0, "nci": 39900000.0, "equity_total": 2890400000.0, "liabilities_and_equity": 10102200000.0, "shares_outstanding": null, "retained_earnings": 4110300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 42900000.0, "commercial_paper": null, "operating_lease_liability": 191200000.0, "operating_lease_liability_current": 44900000.0, "operating_lease_liability_noncurrent": 146300000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 47300000.0, "operating_lease_payments_total": 213000000.0, "operating_lease_imputed_interest": 21800000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-21-000092", "10-Q:0000046080-22-000099" ], "value_sources": { "cash": [ "10-Q:0000046080-22-000099" ], "receivables": [ "10-Q:0000046080-22-000099" ], "inventory": [ "10-Q:0000046080-22-000099" ], "current_assets": [ "10-Q:0000046080-22-000099" ], "ppe_net": [ "10-Q:0000046080-22-000099" ], "goodwill": [ "10-Q:0000046080-22-000099" ], "intangibles": [ "10-Q:0000046080-22-000099" ], "total_assets": [ "10-Q:0000046080-22-000099" ], "accounts_payable": [ "10-Q:0000046080-22-000099" ], "short_term_borrowings": [ "10-Q:0000046080-22-000099" ], "debt_current": [ "10-Q:0000046080-22-000099" ], "current_liabilities": [ "10-Q:0000046080-22-000099" ], "long_term_debt": [ "10-Q:0000046080-22-000099" ], "total_liabilities": [ "10-Q:0000046080-22-000099" ], "temporary_equity": [ "10-Q:0000046080-22-000099" ], "nci": [ "10-Q:0000046080-22-000099" ], "equity_total": [ "10-Q:0000046080-22-000099" ], "liabilities_and_equity": [ "10-Q:0000046080-22-000099" ], "retained_earnings": [ "10-Q:0000046080-22-000099" ], "preferred_stock": [ "10-Q:0000046080-22-000099" ], "accrued_taxes_current": [ "10-Q:0000046080-22-000099" ], "operating_lease_liability": [ "10-Q:0000046080-21-000092" ], "operating_lease_liability_current": [ "10-Q:0000046080-22-000099" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-21-000092" ], "operating_lease_discount_rate": [ "10-Q:0000046080-22-000099" ], "operating_lease_payments_y1": [ "10-Q:0000046080-21-000092" ], "operating_lease_payments_total": [ "10-Q:0000046080-21-000092" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-21-000092" ], "equity_parent": [ "10-Q:0000046080-22-000099" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q3", "date": "2021-09-26", "values": { "cash": 1181200000.0, "short_term_investments": null, "receivables": 1476600000.0, "inventory": 544100000.0, "current_assets": 3730400000.0, "ppe_net": 441900000.0, "goodwill": 3420200000.0, "intangibles": 1209500000.0, "total_assets": 10230400000.0, "accounts_payable": 598200000.0, "short_term_borrowings": 900000.0, "debt_current": 187600000.0, "current_liabilities": 2450400000.0, "long_term_debt": 3977400000.0, "total_liabilities": 7150300000.0, "temporary_equity": 22900000.0, "equity_parent": 3019000000.0, "nci": 38200000.0, "equity_total": 3057200000.0, "liabilities_and_equity": 10230400000.0, "shares_outstanding": null, "retained_earnings": 4269600000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 55300000.0, "commercial_paper": null, "operating_lease_liability": 183100000.0, "operating_lease_liability_current": 43900000.0, "operating_lease_liability_noncurrent": 139200000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 49800000.0, "operating_lease_payments_total": 208300000.0, "operating_lease_imputed_interest": 25200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-21-000108", "10-Q:0000046080-22-000123" ], "value_sources": { "cash": [ "10-Q:0000046080-22-000123" ], "receivables": [ "10-Q:0000046080-22-000123" ], "inventory": [ "10-Q:0000046080-22-000123" ], "current_assets": [ "10-Q:0000046080-22-000123" ], "ppe_net": [ "10-Q:0000046080-22-000123" ], "goodwill": [ "10-Q:0000046080-22-000123" ], "intangibles": [ "10-Q:0000046080-22-000123" ], "total_assets": [ "10-Q:0000046080-22-000123" ], "accounts_payable": [ "10-Q:0000046080-22-000123" ], "short_term_borrowings": [ "10-Q:0000046080-22-000123" ], "debt_current": [ "10-Q:0000046080-22-000123" ], "current_liabilities": [ "10-Q:0000046080-22-000123" ], "long_term_debt": [ "10-Q:0000046080-22-000123" ], "total_liabilities": [ "10-Q:0000046080-22-000123" ], "temporary_equity": [ "10-Q:0000046080-22-000123" ], "nci": [ "10-Q:0000046080-22-000123" ], "equity_total": [ "10-Q:0000046080-22-000123" ], "liabilities_and_equity": [ "10-Q:0000046080-22-000123" ], "retained_earnings": [ "10-Q:0000046080-22-000123" ], "preferred_stock": [ "10-Q:0000046080-22-000123" ], "accrued_taxes_current": [ "10-Q:0000046080-22-000123" ], "operating_lease_liability": [ "10-Q:0000046080-21-000108" ], "operating_lease_liability_current": [ "10-Q:0000046080-22-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-21-000108" ], "operating_lease_discount_rate": [ "10-Q:0000046080-22-000123" ], "operating_lease_payments_y1": [ "10-Q:0000046080-21-000108" ], "operating_lease_payments_total": [ "10-Q:0000046080-21-000108" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-21-000108" ], "equity_parent": [ "10-Q:0000046080-22-000123" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q4", "date": "2021-12-26", "values": { "cash": 1019200000.0, "short_term_investments": null, "receivables": 1500400000.0, "inventory": 552100000.0, "current_assets": 3728100000.0, "ppe_net": 421100000.0, "goodwill": 3419600000.0, "intangibles": 1172000000.0, "total_assets": 10037800000.0, "accounts_payable": 580200000.0, "short_term_borrowings": 800000.0, "debt_current": 200100000.0, "current_liabilities": 2455900000.0, "long_term_debt": 3824200000.0, "total_liabilities": 6950800000.0, "temporary_equity": 23900000.0, "equity_parent": 3025900000.0, "nci": 37200000.0, "equity_total": 3063100000.0, "liabilities_and_equity": 10037800000.0, "shares_outstanding": null, "retained_earnings": 4257800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 30900000.0, "commercial_paper": null, "operating_lease_liability": 176300000.0, "operating_lease_liability_current": 43900000.0, "operating_lease_liability_noncurrent": 132400000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 50300000.0, "operating_lease_payments_total": 199200000.0, "operating_lease_imputed_interest": 22900000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000046080-22-000023", "10-K:0000046080-23-000017" ], "value_sources": { "cash": [ "10-K:0000046080-23-000017" ], "receivables": [ "10-K:0000046080-23-000017" ], "inventory": [ "10-K:0000046080-23-000017" ], "current_assets": [ "10-K:0000046080-23-000017" ], "ppe_net": [ "10-K:0000046080-23-000017" ], "goodwill": [ "10-K:0000046080-23-000017" ], "intangibles": [ "10-K:0000046080-23-000017" ], "total_assets": [ "10-K:0000046080-23-000017" ], "accounts_payable": [ "10-K:0000046080-23-000017" ], "short_term_borrowings": [ "10-K:0000046080-23-000017" ], "debt_current": [ "10-K:0000046080-23-000017" ], "current_liabilities": [ "10-K:0000046080-23-000017" ], "long_term_debt": [ "10-K:0000046080-23-000017" ], "total_liabilities": [ "10-K:0000046080-23-000017" ], "temporary_equity": [ "10-K:0000046080-23-000017" ], "nci": [ "10-K:0000046080-23-000017" ], "equity_total": [ "10-K:0000046080-23-000017" ], "liabilities_and_equity": [ "10-K:0000046080-23-000017" ], "retained_earnings": [ "10-K:0000046080-23-000017" ], "preferred_stock": [ "10-K:0000046080-23-000017" ], "accrued_taxes_current": [ "10-K:0000046080-23-000017" ], "operating_lease_liability": [ "10-K:0000046080-22-000023" ], "operating_lease_liability_current": [ "10-K:0000046080-23-000017" ], "operating_lease_liability_noncurrent": [ "10-K:0000046080-22-000023" ], "operating_lease_discount_rate": [ "10-K:0000046080-23-000017" ], "operating_lease_payments_y1": [ "10-K:0000046080-22-000023" ], "operating_lease_payments_total": [ "10-K:0000046080-22-000023" ], "operating_lease_imputed_interest": [ "10-K:0000046080-22-000023" ], "equity_parent": [ "10-K:0000046080-23-000017" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q1", "date": "2022-03-27", "values": { "cash": 1057900000.0, "short_term_investments": null, "receivables": 931700000.0, "inventory": 644300000.0, "current_assets": 3255300000.0, "ppe_net": 422600000.0, "goodwill": 3419300000.0, "intangibles": 1136600000.0, "total_assets": 9518700000.0, "accounts_payable": 411700000.0, "short_term_borrowings": 104100000.0, "debt_current": 155800000.0, "current_liabilities": 2043000000.0, "long_term_debt": 3737900000.0, "total_liabilities": 6414500000.0, "temporary_equity": 23500000.0, "equity_parent": 3046000000.0, "nci": 34700000.0, "equity_total": 3080700000.0, "liabilities_and_equity": 9518700000.0, "shares_outstanding": null, "retained_earnings": 4220900000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 33100000.0, "commercial_paper": null, "operating_lease_liability": 173300000.0, "operating_lease_liability_current": 45000000.0, "operating_lease_liability_noncurrent": 128300000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 44300000.0, "operating_lease_payments_total": 194500000.0, "operating_lease_imputed_interest": 21200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-23-000042" ], "value_sources": { "cash": [ "10-Q:0000046080-23-000042" ], "receivables": [ "10-Q:0000046080-23-000042" ], "inventory": [ "10-Q:0000046080-23-000042" ], "current_assets": [ "10-Q:0000046080-23-000042" ], "ppe_net": [ "10-Q:0000046080-23-000042" ], "goodwill": [ "10-Q:0000046080-23-000042" ], "intangibles": [ "10-Q:0000046080-23-000042" ], "total_assets": [ "10-Q:0000046080-23-000042" ], "accounts_payable": [ "10-Q:0000046080-23-000042" ], "short_term_borrowings": [ "10-Q:0000046080-23-000042" ], "debt_current": [ "10-Q:0000046080-23-000042" ], "current_liabilities": [ "10-Q:0000046080-23-000042" ], "long_term_debt": [ "10-Q:0000046080-23-000042" ], "total_liabilities": [ "10-Q:0000046080-23-000042" ], "temporary_equity": [ "10-Q:0000046080-23-000042" ], "nci": [ "10-Q:0000046080-23-000042" ], "equity_total": [ "10-Q:0000046080-23-000042" ], "liabilities_and_equity": [ "10-Q:0000046080-23-000042" ], "retained_earnings": [ "10-Q:0000046080-23-000042" ], "preferred_stock": [ "10-Q:0000046080-23-000042" ], "accrued_taxes_current": [ "10-Q:0000046080-23-000042" ], "operating_lease_liability": [ "10-Q:0000046080-22-000069" ], "operating_lease_liability_current": [ "10-Q:0000046080-23-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-22-000069" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000042" ], "operating_lease_payments_y1": [ "10-Q:0000046080-22-000069" ], "operating_lease_payments_total": [ "10-Q:0000046080-22-000069" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-22-000069" ], "equity_parent": [ "10-Q:0000046080-23-000042" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q2", "date": "2022-06-26", "values": { "cash": 628200000.0, "short_term_investments": null, "receivables": 870500000.0, "inventory": 867500000.0, "current_assets": 3085400000.0, "ppe_net": 409900000.0, "goodwill": 3483200000.0, "intangibles": 1156900000.0, "total_assets": 9503000000.0, "accounts_payable": 543800000.0, "short_term_borrowings": 98000000.0, "debt_current": 137000000.0, "current_liabilities": 2158200000.0, "long_term_debt": 3739000000.0, "total_liabilities": 6467200000.0, "temporary_equity": 23000000.0, "equity_parent": 2983600000.0, "nci": 29200000.0, "equity_total": 3012800000.0, "liabilities_and_equity": 9503000000.0, "shares_outstanding": null, "retained_earnings": 4265900000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 59500000.0, "commercial_paper": null, "operating_lease_liability": 150400000.0, "operating_lease_liability_current": 44000000.0, "operating_lease_liability_noncurrent": 106400000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 43800000.0, "operating_lease_payments_total": 169500000.0, "operating_lease_imputed_interest": 19100000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-23-000083" ], "value_sources": { "cash": [ "10-Q:0000046080-23-000083" ], "receivables": [ "10-Q:0000046080-23-000083" ], "inventory": [ "10-Q:0000046080-23-000083" ], "current_assets": [ "10-Q:0000046080-23-000083" ], "ppe_net": [ "10-Q:0000046080-23-000083" ], "goodwill": [ "10-Q:0000046080-23-000083" ], "intangibles": [ "10-Q:0000046080-23-000083" ], "total_assets": [ "10-Q:0000046080-23-000083" ], "accounts_payable": [ "10-Q:0000046080-23-000083" ], "short_term_borrowings": [ "10-Q:0000046080-23-000083" ], "debt_current": [ "10-Q:0000046080-23-000083" ], "current_liabilities": [ "10-Q:0000046080-23-000083" ], "long_term_debt": [ "10-Q:0000046080-23-000083" ], "total_liabilities": [ "10-Q:0000046080-23-000083" ], "temporary_equity": [ "10-Q:0000046080-23-000083" ], "nci": [ "10-Q:0000046080-23-000083" ], "equity_total": [ "10-Q:0000046080-23-000083" ], "liabilities_and_equity": [ "10-Q:0000046080-23-000083" ], "retained_earnings": [ "10-Q:0000046080-23-000083" ], "preferred_stock": [ "10-Q:0000046080-23-000083" ], "accrued_taxes_current": [ "10-Q:0000046080-23-000083" ], "operating_lease_liability": [ "10-Q:0000046080-22-000099" ], "operating_lease_liability_current": [ "10-Q:0000046080-23-000083" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-22-000099" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000083" ], "operating_lease_payments_y1": [ "10-Q:0000046080-22-000099" ], "operating_lease_payments_total": [ "10-Q:0000046080-22-000099" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-22-000099" ], "equity_parent": [ "10-Q:0000046080-23-000083" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q3", "date": "2022-09-25", "values": { "cash": 551600000.0, "short_term_investments": null, "receivables": 1188800000.0, "inventory": 844500000.0, "current_assets": 3260500000.0, "ppe_net": 411800000.0, "goodwill": 3469800000.0, "intangibles": 1079700000.0, "total_assets": 9626100000.0, "accounts_payable": 559500000.0, "short_term_borrowings": 122300000.0, "debt_current": 122600000.0, "current_liabilities": 2356900000.0, "long_term_debt": 3725100000.0, "total_liabilities": 6627100000.0, "temporary_equity": 0.0, "equity_parent": 2976000000.0, "nci": 23000000.0, "equity_total": 2999000000.0, "liabilities_and_equity": 9626100000.0, "shares_outstanding": null, "retained_earnings": 4297800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 58600000.0, "commercial_paper": null, "operating_lease_liability": 133800000.0, "operating_lease_liability_current": 40400000.0, "operating_lease_liability_noncurrent": 93400000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 42300000.0, "operating_lease_payments_total": 152000000.0, "operating_lease_imputed_interest": 18200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-22-000123", "10-Q:0000046080-23-000095" ], "value_sources": { "cash": [ "10-Q:0000046080-23-000095" ], "receivables": [ "10-Q:0000046080-23-000095" ], "inventory": [ "10-Q:0000046080-23-000095" ], "current_assets": [ "10-Q:0000046080-23-000095" ], "ppe_net": [ "10-Q:0000046080-23-000095" ], "goodwill": [ "10-Q:0000046080-23-000095" ], "intangibles": [ "10-Q:0000046080-23-000095" ], "total_assets": [ "10-Q:0000046080-23-000095" ], "accounts_payable": [ "10-Q:0000046080-23-000095" ], "short_term_borrowings": [ "10-Q:0000046080-23-000095" ], "debt_current": [ "10-Q:0000046080-23-000095" ], "current_liabilities": [ "10-Q:0000046080-23-000095" ], "long_term_debt": [ "10-Q:0000046080-23-000095" ], "total_liabilities": [ "10-Q:0000046080-23-000095" ], "temporary_equity": [ "10-Q:0000046080-23-000095" ], "nci": [ "10-Q:0000046080-23-000095" ], "equity_total": [ "10-Q:0000046080-23-000095" ], "liabilities_and_equity": [ "10-Q:0000046080-23-000095" ], "retained_earnings": [ "10-Q:0000046080-23-000095" ], "preferred_stock": [ "10-Q:0000046080-23-000095" ], "accrued_taxes_current": [ "10-Q:0000046080-23-000095" ], "operating_lease_liability": [ "10-Q:0000046080-22-000123" ], "operating_lease_liability_current": [ "10-Q:0000046080-23-000095" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-22-000123" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000095" ], "operating_lease_payments_y1": [ "10-Q:0000046080-22-000123" ], "operating_lease_payments_total": [ "10-Q:0000046080-22-000123" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-22-000123" ], "equity_parent": [ "10-Q:0000046080-23-000095" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-25", "values": { "cash": 513100000.0, "short_term_investments": null, "receivables": 1132400000.0, "inventory": 676800000.0, "current_assets": 2999100000.0, "ppe_net": 422800000.0, "goodwill": 3470100000.0, "intangibles": 814600000.0, "total_assets": 9295900000.0, "accounts_payable": 427300000.0, "short_term_borrowings": 142400000.0, "debt_current": 113200000.0, "current_liabilities": 2189700000.0, "long_term_debt": 3711200000.0, "total_liabilities": 6434000000.0, "temporary_equity": 0.0, "equity_parent": 2832800000.0, "nci": 29100000.0, "equity_total": 2861900000.0, "liabilities_and_equity": 9295900000.0, "shares_outstanding": null, "retained_earnings": 4071400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 44800000.0, "commercial_paper": null, "operating_lease_liability": 131500000.0, "operating_lease_liability_current": 39600000.0, "operating_lease_liability_noncurrent": 91900000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 44800000.0, "operating_lease_payments_total": 149300000.0, "operating_lease_imputed_interest": 17800000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000046080-23-000017", "10-K:0000046080-24-000034" ], "value_sources": { "cash": [ "10-K:0000046080-24-000034" ], "receivables": [ "10-K:0000046080-24-000034" ], "inventory": [ "10-K:0000046080-24-000034" ], "current_assets": [ "10-K:0000046080-24-000034" ], "ppe_net": [ "10-K:0000046080-24-000034" ], "goodwill": [ "10-K:0000046080-24-000034" ], "intangibles": [ "10-K:0000046080-24-000034" ], "total_assets": [ "10-K:0000046080-24-000034" ], "accounts_payable": [ "10-K:0000046080-24-000034" ], "short_term_borrowings": [ "10-K:0000046080-24-000034" ], "debt_current": [ "10-K:0000046080-24-000034" ], "current_liabilities": [ "10-K:0000046080-24-000034" ], "long_term_debt": [ "10-K:0000046080-24-000034" ], "total_liabilities": [ "10-K:0000046080-24-000034" ], "temporary_equity": [ "10-K:0000046080-24-000034" ], "nci": [ "10-K:0000046080-24-000034" ], "equity_total": [ "10-K:0000046080-24-000034" ], "liabilities_and_equity": [ "10-K:0000046080-24-000034" ], "retained_earnings": [ "10-K:0000046080-24-000034" ], "preferred_stock": [ "10-K:0000046080-24-000034" ], "accrued_taxes_current": [ "10-K:0000046080-24-000034" ], "operating_lease_liability": [ "10-K:0000046080-23-000017" ], "operating_lease_liability_current": [ "10-K:0000046080-24-000034" ], "operating_lease_liability_noncurrent": [ "10-K:0000046080-23-000017" ], "operating_lease_discount_rate": [ "10-K:0000046080-24-000034" ], "operating_lease_payments_y1": [ "10-K:0000046080-23-000017" ], "operating_lease_payments_total": [ "10-K:0000046080-23-000017" ], "operating_lease_imputed_interest": [ "10-K:0000046080-23-000017" ], "equity_parent": [ "10-K:0000046080-24-000034" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q1", "date": "2023-04-02", "values": { "cash": 386200000.0, "short_term_investments": null, "receivables": 685200000.0, "inventory": 713400000.0, "current_assets": 2539200000.0, "ppe_net": 509100000.0, "goodwill": 3470100000.0, "intangibles": 801000000.0, "total_assets": 8923700000.0, "accounts_payable": 360100000.0, "short_term_borrowings": 134500000.0, "debt_current": 109000000.0, "current_liabilities": 1897400000.0, "long_term_debt": 3682400000.0, "total_liabilities": 6165000000.0, "temporary_equity": 0.0, "equity_parent": 2730800000.0, "nci": 27900000.0, "equity_total": 2758700000.0, "liabilities_and_equity": 8923700000.0, "shares_outstanding": null, "retained_earnings": 3951800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 33500000.0, "commercial_paper": null, "operating_lease_liability": 187200000.0, "operating_lease_liability_current": 37900000.0, "operating_lease_liability_noncurrent": 149300000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 39400000.0, "operating_lease_payments_total": 223600000.0, "operating_lease_imputed_interest": 36400000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083", "10-Q:0000046080-24-000085" ], "value_sources": { "cash": [ "10-Q:0000046080-24-000085" ], "receivables": [ "10-Q:0000046080-24-000085" ], "inventory": [ "10-Q:0000046080-24-000085" ], "current_assets": [ "10-Q:0000046080-24-000085" ], "ppe_net": [ "10-Q:0000046080-24-000085" ], "goodwill": [ "10-Q:0000046080-24-000085" ], "intangibles": [ "10-Q:0000046080-24-000085" ], "total_assets": [ "10-Q:0000046080-24-000085" ], "accounts_payable": [ "10-Q:0000046080-24-000085" ], "short_term_borrowings": [ "10-Q:0000046080-24-000085" ], "debt_current": [ "10-Q:0000046080-24-000085" ], "current_liabilities": [ "10-Q:0000046080-24-000085" ], "long_term_debt": [ "10-Q:0000046080-24-000085" ], "total_liabilities": [ "10-Q:0000046080-24-000085" ], "temporary_equity": [ "10-Q:0000046080-23-000083" ], "nci": [ "10-Q:0000046080-24-000085" ], "equity_total": [ "10-Q:0000046080-24-000085" ], "liabilities_and_equity": [ "10-Q:0000046080-24-000085" ], "retained_earnings": [ "10-Q:0000046080-24-000085" ], "preferred_stock": [ "10-Q:0000046080-24-000085" ], "accrued_taxes_current": [ "10-Q:0000046080-24-000085" ], "operating_lease_liability": [ "10-Q:0000046080-23-000042" ], "operating_lease_liability_current": [ "10-Q:0000046080-24-000085" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-23-000042" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000042" ], "operating_lease_payments_y1": [ "10-Q:0000046080-23-000042" ], "operating_lease_payments_total": [ "10-Q:0000046080-23-000042" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-23-000042" ], "equity_parent": [ "10-Q:0000046080-24-000085" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q2", "date": "2023-07-02", "values": { "cash": 216600000.0, "short_term_investments": null, "receivables": 877000000.0, "inventory": 731300000.0, "current_assets": 2509000000.0, "ppe_net": 515400000.0, "goodwill": 3239200000.0, "intangibles": 724800000.0, "total_assets": 8609700000.0, "accounts_payable": 363400000.0, "short_term_borrowings": 148200000.0, "debt_current": 69400000.0, "current_liabilities": 1950400000.0, "long_term_debt": 3668500000.0, "total_liabilities": 6139500000.0, "temporary_equity": 0.0, "equity_parent": 2443000000.0, "nci": 27200000.0, "equity_total": 2470200000.0, "liabilities_and_equity": 8609700000.0, "shares_outstanding": null, "retained_earnings": 3618100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 50800000.0, "commercial_paper": null, "operating_lease_liability": 181000000.0, "operating_lease_liability_current": 35200000.0, "operating_lease_liability_noncurrent": 145800000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 39600000.0, "operating_lease_payments_total": 212500000.0, "operating_lease_imputed_interest": 31500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095", "10-Q:0000046080-24-000137" ], "value_sources": { "cash": [ "10-Q:0000046080-24-000137" ], "receivables": [ "10-Q:0000046080-24-000137" ], "inventory": [ "10-Q:0000046080-24-000137" ], "current_assets": [ "10-Q:0000046080-24-000137" ], "ppe_net": [ "10-Q:0000046080-24-000137" ], "goodwill": [ "10-Q:0000046080-24-000137" ], "intangibles": [ "10-Q:0000046080-24-000137" ], "total_assets": [ "10-Q:0000046080-24-000137" ], "accounts_payable": [ "10-Q:0000046080-24-000137" ], "short_term_borrowings": [ "10-Q:0000046080-24-000137" ], "debt_current": [ "10-Q:0000046080-24-000137" ], "current_liabilities": [ "10-Q:0000046080-24-000137" ], "long_term_debt": [ "10-Q:0000046080-24-000137" ], "total_liabilities": [ "10-Q:0000046080-24-000137" ], "temporary_equity": [ "10-Q:0000046080-23-000095" ], "nci": [ "10-Q:0000046080-24-000137" ], "equity_total": [ "10-Q:0000046080-24-000137" ], "liabilities_and_equity": [ "10-Q:0000046080-24-000137" ], "retained_earnings": [ "10-Q:0000046080-24-000137" ], "preferred_stock": [ "10-Q:0000046080-24-000137" ], "accrued_taxes_current": [ "10-Q:0000046080-24-000137" ], "operating_lease_liability": [ "10-Q:0000046080-23-000083" ], "operating_lease_liability_current": [ "10-Q:0000046080-24-000137" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-23-000083" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000083" ], "operating_lease_payments_y1": [ "10-Q:0000046080-23-000083" ], "operating_lease_payments_total": [ "10-Q:0000046080-23-000083" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-23-000083" ], "equity_parent": [ "10-Q:0000046080-24-000137" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q3", "date": "2023-10-01", "values": { "cash": 185500000.0, "short_term_investments": null, "receivables": 1102000000.0, "inventory": 617700000.0, "current_assets": 3240100000.0, "ppe_net": 474600000.0, "goodwill": 3238800000.0, "intangibles": 655100000.0, "total_assets": 8340200000.0, "accounts_payable": 371400000.0, "short_term_borrowings": 0.0, "debt_current": 60000000.0, "current_liabilities": 2024200000.0, "long_term_debt": 3654600000.0, "total_liabilities": 6117000000.0, "temporary_equity": 0.0, "equity_parent": 2197800000.0, "nci": 25400000.0, "equity_total": 2223200000.0, "liabilities_and_equity": 8340200000.0, "shares_outstanding": null, "retained_earnings": 3348300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 27300000.0, "commercial_paper": null, "operating_lease_liability": 146500000.0, "operating_lease_liability_current": 28100000.0, "operating_lease_liability_noncurrent": 118400000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 41600000.0, "operating_lease_payments_total": 210000000.0, "operating_lease_imputed_interest": 63500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-23-000095", "10-Q:0000046080-24-000167" ], "value_sources": { "cash": [ "10-Q:0000046080-24-000167" ], "receivables": [ "10-Q:0000046080-24-000167" ], "inventory": [ "10-Q:0000046080-24-000167" ], "current_assets": [ "10-Q:0000046080-24-000167" ], "ppe_net": [ "10-Q:0000046080-24-000167" ], "goodwill": [ "10-Q:0000046080-24-000167" ], "intangibles": [ "10-Q:0000046080-24-000167" ], "total_assets": [ "10-Q:0000046080-24-000167" ], "accounts_payable": [ "10-Q:0000046080-24-000167" ], "short_term_borrowings": [ "10-Q:0000046080-23-000095" ], "debt_current": [ "10-Q:0000046080-24-000167" ], "current_liabilities": [ "10-Q:0000046080-24-000167" ], "long_term_debt": [ "10-Q:0000046080-24-000167" ], "total_liabilities": [ "10-Q:0000046080-24-000167" ], "temporary_equity": [ "10-Q:0000046080-23-000095" ], "nci": [ "10-Q:0000046080-24-000167" ], "equity_total": [ "10-Q:0000046080-24-000167" ], "liabilities_and_equity": [ "10-Q:0000046080-24-000167" ], "retained_earnings": [ "10-Q:0000046080-24-000167" ], "preferred_stock": [ "10-Q:0000046080-24-000167" ], "accrued_taxes_current": [ "10-Q:0000046080-24-000167" ], "operating_lease_liability": [ "10-Q:0000046080-23-000095" ], "operating_lease_liability_current": [ "10-Q:0000046080-24-000167" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-23-000095" ], "operating_lease_discount_rate": [ "10-Q:0000046080-23-000095" ], "operating_lease_payments_y1": [ "10-Q:0000046080-23-000095" ], "operating_lease_payments_total": [ "10-Q:0000046080-23-000095" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-23-000095" ], "equity_parent": [ "10-Q:0000046080-24-000167" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 545400000.0, "short_term_investments": null, "receivables": 1029300000.0, "inventory": 332000000.0, "current_assets": 2323600000.0, "ppe_net": 334300000.0, "goodwill": 2279200000.0, "intangibles": 587500000.0, "total_assets": 6540900000.0, "accounts_payable": 340600000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2056400000.0, "long_term_debt": 2965800000.0, "total_liabilities": 5453900000.0, "temporary_equity": 0.0, "equity_parent": 1061900000.0, "nci": 25100000.0, "equity_total": 1087000000.0, "liabilities_and_equity": 6540900000.0, "shares_outstanding": null, "retained_earnings": 2188400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 61600000.0, "commercial_paper": null, "operating_lease_liability": 151600000.0, "operating_lease_liability_current": 30500000.0, "operating_lease_liability_noncurrent": 121100000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 45200000.0, "operating_lease_payments_total": 212000000.0, "operating_lease_imputed_interest": 60400000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000046080-24-000034", "10-K:0000046080-25-000027", "10-Q:0000046080-24-000137" ], "value_sources": { "cash": [ "10-K:0000046080-25-000027" ], "receivables": [ "10-K:0000046080-25-000027" ], "inventory": [ "10-K:0000046080-25-000027" ], "current_assets": [ "10-K:0000046080-25-000027" ], "ppe_net": [ "10-K:0000046080-25-000027" ], "goodwill": [ "10-K:0000046080-25-000027" ], "intangibles": [ "10-K:0000046080-25-000027" ], "total_assets": [ "10-K:0000046080-25-000027" ], "accounts_payable": [ "10-K:0000046080-25-000027" ], "short_term_borrowings": [ "10-Q:0000046080-24-000137" ], "debt_current": [ "10-K:0000046080-25-000027" ], "current_liabilities": [ "10-K:0000046080-25-000027" ], "long_term_debt": [ "10-K:0000046080-25-000027" ], "total_liabilities": [ "10-K:0000046080-25-000027" ], "temporary_equity": [ "10-K:0000046080-25-000027" ], "nci": [ "10-K:0000046080-25-000027" ], "equity_total": [ "10-K:0000046080-25-000027" ], "liabilities_and_equity": [ "10-K:0000046080-25-000027" ], "retained_earnings": [ "10-K:0000046080-25-000027" ], "preferred_stock": [ "10-K:0000046080-25-000027" ], "accrued_taxes_current": [ "10-K:0000046080-25-000027" ], "operating_lease_liability": [ "10-K:0000046080-24-000034" ], "operating_lease_liability_current": [ "10-K:0000046080-25-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000046080-24-000034" ], "operating_lease_discount_rate": [ "10-K:0000046080-25-000027" ], "operating_lease_payments_y1": [ "10-K:0000046080-24-000034" ], "operating_lease_payments_total": [ "10-K:0000046080-24-000034" ], "operating_lease_imputed_interest": [ "10-K:0000046080-24-000034" ], "equity_parent": [ "10-K:0000046080-25-000027" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 570200000.0, "short_term_investments": null, "receivables": 632500000.0, "inventory": 336200000.0, "current_assets": 1995400000.0, "ppe_net": 323300000.0, "goodwill": 2278800000.0, "intangibles": 569700000.0, "total_assets": 6203000000.0, "accounts_payable": 254200000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 1792200000.0, "long_term_debt": 2966900000.0, "total_liabilities": 5173100000.0, "temporary_equity": null, "equity_parent": 1005900000.0, "nci": 24000000.0, "equity_total": 1029900000.0, "liabilities_and_equity": 6203000000.0, "shares_outstanding": null, "retained_earnings": 2148000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 59000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 29100000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-25-000069" ], "value_sources": { "cash": [ "10-Q:0000046080-25-000069" ], "receivables": [ "10-Q:0000046080-25-000069" ], "inventory": [ "10-Q:0000046080-25-000069" ], "current_assets": [ "10-Q:0000046080-25-000069" ], "ppe_net": [ "10-Q:0000046080-25-000069" ], "goodwill": [ "10-Q:0000046080-25-000069" ], "intangibles": [ "10-Q:0000046080-25-000069" ], "total_assets": [ "10-Q:0000046080-25-000069" ], "accounts_payable": [ "10-Q:0000046080-25-000069" ], "short_term_borrowings": [ "10-Q:0000046080-24-000085" ], "debt_current": [ "10-Q:0000046080-25-000069" ], "current_liabilities": [ "10-Q:0000046080-25-000069" ], "long_term_debt": [ "10-Q:0000046080-25-000069" ], "total_liabilities": [ "10-Q:0000046080-25-000069" ], "nci": [ "10-Q:0000046080-25-000069" ], "equity_total": [ "10-Q:0000046080-25-000069" ], "liabilities_and_equity": [ "10-Q:0000046080-25-000069" ], "retained_earnings": [ "10-Q:0000046080-25-000069" ], "preferred_stock": [ "10-Q:0000046080-25-000069" ], "accrued_taxes_current": [ "10-Q:0000046080-25-000069" ], "operating_lease_liability_current": [ "10-Q:0000046080-25-000069" ], "equity_parent": [ "10-Q:0000046080-25-000069" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 626800000.0, "short_term_investments": null, "receivables": 789000000.0, "inventory": 357600000.0, "current_assets": 2674400000.0, "ppe_net": 340400000.0, "goodwill": 2278800000.0, "intangibles": 552800000.0, "total_assets": 6864100000.0, "accounts_payable": 297500000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 1830100000.0, "long_term_debt": 3461400000.0, "total_liabilities": 5691200000.0, "temporary_equity": null, "equity_parent": 1150600000.0, "nci": 22300000.0, "equity_total": 1172900000.0, "liabilities_and_equity": 6864100000.0, "shares_outstanding": null, "retained_earnings": 2284700000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 108600000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 32700000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-25-000128" ], "value_sources": { "cash": [ "10-Q:0000046080-25-000128" ], "receivables": [ "10-Q:0000046080-25-000128" ], "inventory": [ "10-Q:0000046080-25-000128" ], "current_assets": [ "10-Q:0000046080-25-000128" ], "ppe_net": [ "10-Q:0000046080-25-000128" ], "goodwill": [ "10-Q:0000046080-25-000128" ], "intangibles": [ "10-Q:0000046080-25-000128" ], "total_assets": [ "10-Q:0000046080-25-000128" ], "accounts_payable": [ "10-Q:0000046080-25-000128" ], "short_term_borrowings": [ "10-Q:0000046080-24-000137" ], "debt_current": [ "10-Q:0000046080-25-000128" ], "current_liabilities": [ "10-Q:0000046080-25-000128" ], "long_term_debt": [ "10-Q:0000046080-25-000128" ], "total_liabilities": [ "10-Q:0000046080-25-000128" ], "nci": [ "10-Q:0000046080-25-000128" ], "equity_total": [ "10-Q:0000046080-25-000128" ], "liabilities_and_equity": [ "10-Q:0000046080-25-000128" ], "retained_earnings": [ "10-Q:0000046080-25-000128" ], "preferred_stock": [ "10-Q:0000046080-25-000128" ], "accrued_taxes_current": [ "10-Q:0000046080-25-000128" ], "operating_lease_liability_current": [ "10-Q:0000046080-25-000128" ], "equity_parent": [ "10-Q:0000046080-25-000128" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q3", "date": "2024-09-29", "values": { "cash": 696100000.0, "short_term_investments": null, "receivables": 1069200000.0, "inventory": 375400000.0, "current_assets": 3021600000.0, "ppe_net": 331600000.0, "goodwill": 2278900000.0, "intangibles": 539500000.0, "total_assets": 7229900000.0, "accounts_payable": 420300000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 2052800000.0, "long_term_debt": 3462600000.0, "total_liabilities": 5920200000.0, "temporary_equity": null, "equity_parent": 1287200000.0, "nci": 22500000.0, "equity_total": 1309700000.0, "liabilities_and_equity": 7229900000.0, "shares_outstanding": null, "retained_earnings": 2408200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 99300000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 32200000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-25-000164" ], "value_sources": { "cash": [ "10-Q:0000046080-25-000164" ], "receivables": [ "10-Q:0000046080-25-000164" ], "inventory": [ "10-Q:0000046080-25-000164" ], "current_assets": [ "10-Q:0000046080-25-000164" ], "ppe_net": [ "10-Q:0000046080-25-000164" ], "goodwill": [ "10-Q:0000046080-25-000164" ], "intangibles": [ "10-Q:0000046080-25-000164" ], "total_assets": [ "10-Q:0000046080-25-000164" ], "accounts_payable": [ "10-Q:0000046080-25-000164" ], "debt_current": [ "10-Q:0000046080-25-000164" ], "current_liabilities": [ "10-Q:0000046080-25-000164" ], "long_term_debt": [ "10-Q:0000046080-25-000164" ], "total_liabilities": [ "10-Q:0000046080-25-000164" ], "nci": [ "10-Q:0000046080-25-000164" ], "equity_total": [ "10-Q:0000046080-25-000164" ], "liabilities_and_equity": [ "10-Q:0000046080-25-000164" ], "retained_earnings": [ "10-Q:0000046080-25-000164" ], "preferred_stock": [ "10-Q:0000046080-25-000164" ], "accrued_taxes_current": [ "10-Q:0000046080-25-000164" ], "operating_lease_liability_current": [ "10-Q:0000046080-25-000164" ], "equity_parent": [ "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-29", "values": { "cash": 695000000.0, "short_term_investments": null, "receivables": 919800000.0, "inventory": 274200000.0, "current_assets": 2242500000.0, "ppe_net": 302600000.0, "goodwill": 2278200000.0, "intangibles": 518400000.0, "total_assets": 6340300000.0, "accounts_payable": 341500000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1401300000.0, "long_term_debt": 3380800000.0, "total_liabilities": 5155300000.0, "temporary_equity": 0.0, "equity_parent": 1157600000.0, "nci": 27400000.0, "equity_total": 1185000000.0, "liabilities_and_equity": 6340300000.0, "shares_outstanding": null, "retained_earnings": 2274200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 93300000.0, "commercial_paper": null, "operating_lease_liability": 144200000.0, "operating_lease_liability_current": 29800000.0, "operating_lease_liability_noncurrent": 114400000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 36700000.0, "operating_lease_payments_total": 172200000.0, "operating_lease_imputed_interest": 28000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000046080-25-000027", "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "value_sources": { "cash": [ "10-K:0000046080-26-000011" ], "receivables": [ "10-K:0000046080-26-000011" ], "inventory": [ "10-K:0000046080-26-000011" ], "current_assets": [ "10-K:0000046080-26-000011" ], "ppe_net": [ "10-K:0000046080-26-000011" ], "goodwill": [ "10-K:0000046080-26-000011" ], "intangibles": [ "10-K:0000046080-26-000011" ], "total_assets": [ "10-K:0000046080-26-000011" ], "accounts_payable": [ "10-K:0000046080-26-000011" ], "debt_current": [ "10-K:0000046080-26-000011" ], "current_liabilities": [ "10-K:0000046080-26-000011" ], "long_term_debt": [ "10-K:0000046080-26-000011" ], "total_liabilities": [ "10-K:0000046080-26-000011" ], "temporary_equity": [ "10-K:0000046080-25-000027" ], "nci": [ "10-K:0000046080-26-000011" ], "equity_total": [ "10-K:0000046080-26-000011" ], "liabilities_and_equity": [ "10-K:0000046080-26-000011" ], "retained_earnings": [ "10-K:0000046080-26-000011" ], "preferred_stock": [ "10-K:0000046080-26-000011" ], "accrued_taxes_current": [ "10-Q:0000046080-25-000164" ], "operating_lease_liability": [ "10-K:0000046080-25-000027" ], "operating_lease_liability_current": [ "10-K:0000046080-26-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000046080-25-000027" ], "operating_lease_discount_rate": [ "10-K:0000046080-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000046080-25-000027" ], "operating_lease_payments_total": [ "10-K:0000046080-25-000027" ], "operating_lease_imputed_interest": [ "10-K:0000046080-25-000027" ], "equity_parent": [ "10-K:0000046080-26-000011" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q1", "date": "2025-03-30", "values": { "cash": 621100000.0, "short_term_investments": null, "receivables": 656600000.0, "inventory": 295800000.0, "current_assets": 1912800000.0, "ppe_net": 293600000.0, "goodwill": 2278400000.0, "intangibles": 503100000.0, "total_assets": 6040000000.0, "accounts_payable": 284800000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1156000000.0, "long_term_debt": 3331500000.0, "total_liabilities": 4842500000.0, "temporary_equity": null, "equity_parent": 1169900000.0, "nci": 27600000.0, "equity_total": 1197500000.0, "liabilities_and_equity": 6040000000.0, "shares_outstanding": null, "retained_earnings": 2274400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 100500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 28800000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000026" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000026" ], "receivables": [ "10-Q:0000046080-26-000026" ], "inventory": [ "10-Q:0000046080-26-000026" ], "current_assets": [ "10-Q:0000046080-26-000026" ], "ppe_net": [ "10-Q:0000046080-26-000026" ], "goodwill": [ "10-Q:0000046080-26-000026" ], "intangibles": [ "10-Q:0000046080-26-000026" ], "total_assets": [ "10-Q:0000046080-26-000026" ], "accounts_payable": [ "10-Q:0000046080-26-000026" ], "debt_current": [ "10-Q:0000046080-26-000026" ], "current_liabilities": [ "10-Q:0000046080-26-000026" ], "long_term_debt": [ "10-Q:0000046080-26-000026" ], "total_liabilities": [ "10-Q:0000046080-26-000026" ], "nci": [ "10-Q:0000046080-26-000026" ], "equity_total": [ "10-Q:0000046080-26-000026" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000026" ], "retained_earnings": [ "10-Q:0000046080-26-000026" ], "preferred_stock": [ "10-Q:0000046080-26-000026" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000026" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000026" ], "equity_parent": [ "10-Q:0000046080-26-000026" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q2", "date": "2025-06-29", "values": { "cash": 546900000.0, "short_term_investments": null, "receivables": 717800000.0, "inventory": 417100000.0, "current_assets": 2041200000.0, "ppe_net": 251800000.0, "goodwill": 1256800000.0, "intangibles": 489400000.0, "total_assets": 5174400000.0, "accounts_payable": 339600000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1227800000.0, "long_term_debt": 3320900000.0, "total_liabilities": 4904700000.0, "temporary_equity": null, "equity_parent": 241100000.0, "nci": 28600000.0, "equity_total": 269700000.0, "liabilities_and_equity": 5174400000.0, "shares_outstanding": null, "retained_earnings": 1319300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 31500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 27900000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000050" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000050" ], "receivables": [ "10-Q:0000046080-26-000050" ], "inventory": [ "10-Q:0000046080-26-000050" ], "current_assets": [ "10-Q:0000046080-26-000050" ], "ppe_net": [ "10-Q:0000046080-26-000050" ], "goodwill": [ "10-Q:0000046080-26-000050" ], "intangibles": [ "10-Q:0000046080-26-000050" ], "total_assets": [ "10-Q:0000046080-26-000050" ], "accounts_payable": [ "10-Q:0000046080-26-000050" ], "debt_current": [ "10-Q:0000046080-26-000050" ], "current_liabilities": [ "10-Q:0000046080-26-000050" ], "long_term_debt": [ "10-Q:0000046080-26-000050" ], "total_liabilities": [ "10-Q:0000046080-26-000050" ], "nci": [ "10-Q:0000046080-26-000050" ], "equity_total": [ "10-Q:0000046080-26-000050" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000050" ], "retained_earnings": [ "10-Q:0000046080-26-000050" ], "preferred_stock": [ "10-Q:0000046080-26-000050" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000050" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000050" ], "equity_parent": [ "10-Q:0000046080-26-000050" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-28", "values": { "cash": 620900000.0, "short_term_investments": null, "receivables": 995200000.0, "inventory": 396700000.0, "current_assets": 2410000000.0, "ppe_net": 243000000.0, "goodwill": 1256500000.0, "intangibles": 470900000.0, "total_assets": 5521800000.0, "accounts_payable": 381400000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1413600000.0, "long_term_debt": 3318800000.0, "total_liabilities": 5088000000.0, "temporary_equity": null, "equity_parent": 406400000.0, "nci": 27400000.0, "equity_total": 433800000.0, "liabilities_and_equity": 5521800000.0, "shares_outstanding": null, "retained_earnings": 1452400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 42600000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 27500000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000065" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000065" ], "receivables": [ "10-Q:0000046080-26-000065" ], "inventory": [ "10-Q:0000046080-26-000065" ], "current_assets": [ "10-Q:0000046080-26-000065" ], "ppe_net": [ "10-Q:0000046080-26-000065" ], "goodwill": [ "10-Q:0000046080-26-000065" ], "intangibles": [ "10-Q:0000046080-26-000065" ], "total_assets": [ "10-Q:0000046080-26-000065" ], "accounts_payable": [ "10-Q:0000046080-26-000065" ], "debt_current": [ "10-Q:0000046080-26-000065" ], "current_liabilities": [ "10-Q:0000046080-26-000065" ], "long_term_debt": [ "10-Q:0000046080-26-000065" ], "total_liabilities": [ "10-Q:0000046080-26-000065" ], "nci": [ "10-Q:0000046080-26-000065" ], "equity_total": [ "10-Q:0000046080-26-000065" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000065" ], "retained_earnings": [ "10-Q:0000046080-26-000065" ], "preferred_stock": [ "10-Q:0000046080-26-000065" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000065" ], "equity_parent": [ "10-Q:0000046080-26-000065" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-28", "values": { "cash": 776600000.0, "short_term_investments": null, "receivables": 1059800000.0, "inventory": 259800000.0, "current_assets": 2583700000.0, "ppe_net": 247800000.0, "goodwill": 1256700000.0, "intangibles": 456700000.0, "total_assets": 5552000000.0, "accounts_payable": 335400000.0, "short_term_borrowings": null, "debt_current": 497000000.0, "current_liabilities": 1871100000.0, "long_term_debt": 2767900000.0, "total_liabilities": 4986500000.0, "temporary_equity": null, "equity_parent": 538500000.0, "nci": 27000000.0, "equity_total": 565500000.0, "liabilities_and_equity": 5552000000.0, "shares_outstanding": null, "retained_earnings": 1554100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 14400000.0, "commercial_paper": null, "operating_lease_liability": 131400000.0, "operating_lease_liability_current": 30600000.0, "operating_lease_liability_noncurrent": 100800000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 36400000.0, "operating_lease_payments_total": 153400000.0, "operating_lease_imputed_interest": 22000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000046080-26-000011", "10-Q:0000046080-26-000065" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000065" ], "receivables": [ "10-Q:0000046080-26-000065" ], "inventory": [ "10-Q:0000046080-26-000065" ], "current_assets": [ "10-Q:0000046080-26-000065" ], "ppe_net": [ "10-Q:0000046080-26-000065" ], "goodwill": [ "10-Q:0000046080-26-000065" ], "intangibles": [ "10-Q:0000046080-26-000065" ], "total_assets": [ "10-Q:0000046080-26-000065" ], "accounts_payable": [ "10-Q:0000046080-26-000065" ], "debt_current": [ "10-Q:0000046080-26-000065" ], "current_liabilities": [ "10-Q:0000046080-26-000065" ], "long_term_debt": [ "10-Q:0000046080-26-000065" ], "total_liabilities": [ "10-Q:0000046080-26-000065" ], "nci": [ "10-Q:0000046080-26-000065" ], "equity_total": [ "10-Q:0000046080-26-000065" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000065" ], "retained_earnings": [ "10-Q:0000046080-26-000065" ], "preferred_stock": [ "10-Q:0000046080-26-000065" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability": [ "10-K:0000046080-26-000011" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability_noncurrent": [ "10-K:0000046080-26-000011" ], "operating_lease_discount_rate": [ "10-K:0000046080-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000046080-26-000011" ], "operating_lease_payments_total": [ "10-K:0000046080-26-000011" ], "operating_lease_imputed_interest": [ "10-K:0000046080-26-000011" ], "equity_parent": [ "10-Q:0000046080-26-000065" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-29", "values": { "cash": 857100000.0, "short_term_investments": null, "receivables": 712600000.0, "inventory": 280500000.0, "current_assets": 2765000000.0, "ppe_net": 393900000.0, "goodwill": 1256500000.0, "intangibles": 441200000.0, "total_assets": 5930300000.0, "accounts_payable": 280700000.0, "short_term_borrowings": null, "debt_current": 497000000.0, "current_liabilities": 1671400000.0, "long_term_debt": 3094900000.0, "total_liabilities": 5256100000.0, "temporary_equity": null, "equity_parent": 648300000.0, "nci": 25900000.0, "equity_total": 674200000.0, "liabilities_and_equity": 5930300000.0, "shares_outstanding": null, "retained_earnings": 1652500000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 18100000.0, "commercial_paper": null, "operating_lease_liability": 281300000.0, "operating_lease_liability_current": 31400000.0, "operating_lease_liability_noncurrent": 249900000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 44200000.0, "operating_lease_payments_total": 349400000.0, "operating_lease_imputed_interest": 68100000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000026" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000026" ], "receivables": [ "10-Q:0000046080-26-000026" ], "inventory": [ "10-Q:0000046080-26-000026" ], "current_assets": [ "10-Q:0000046080-26-000026" ], "ppe_net": [ "10-Q:0000046080-26-000026" ], "goodwill": [ "10-Q:0000046080-26-000026" ], "intangibles": [ "10-Q:0000046080-26-000026" ], "total_assets": [ "10-Q:0000046080-26-000026" ], "accounts_payable": [ "10-Q:0000046080-26-000026" ], "debt_current": [ "10-Q:0000046080-26-000026" ], "current_liabilities": [ "10-Q:0000046080-26-000026" ], "long_term_debt": [ "10-Q:0000046080-26-000026" ], "total_liabilities": [ "10-Q:0000046080-26-000026" ], "nci": [ "10-Q:0000046080-26-000026" ], "equity_total": [ "10-Q:0000046080-26-000026" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000026" ], "retained_earnings": [ "10-Q:0000046080-26-000026" ], "preferred_stock": [ "10-Q:0000046080-26-000026" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000026" ], "operating_lease_liability": [ "10-Q:0000046080-26-000026" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-26-000026" ], "operating_lease_payments_y1": [ "10-Q:0000046080-26-000026" ], "operating_lease_payments_total": [ "10-Q:0000046080-26-000026" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-26-000026" ], "equity_parent": [ "10-Q:0000046080-26-000026" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q2", "date": "2026-06-28", "values": { "cash": 880500000.0, "short_term_investments": null, "receivables": 751700000.0, "inventory": 353200000.0, "current_assets": 2849600000.0, "ppe_net": 453900000.0, "goodwill": 1256200000.0, "intangibles": 426400000.0, "total_assets": 6037200000.0, "accounts_payable": 374900000.0, "short_term_borrowings": null, "debt_current": 497000000.0, "current_liabilities": 1715300000.0, "long_term_debt": 3041200000.0, "total_liabilities": 5306900000.0, "temporary_equity": null, "equity_parent": 705200000.0, "nci": 25100000.0, "equity_total": 730300000.0, "liabilities_and_equity": 6037200000.0, "shares_outstanding": null, "retained_earnings": 1712900000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 14700000.0, "commercial_paper": null, "operating_lease_liability": 340000000.0, "operating_lease_liability_current": 30800000.0, "operating_lease_liability_noncurrent": 309200000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 46800000.0, "operating_lease_payments_total": 439700000.0, "operating_lease_imputed_interest": 99700000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000050" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000050" ], "receivables": [ "10-Q:0000046080-26-000050" ], "inventory": [ "10-Q:0000046080-26-000050" ], "current_assets": [ "10-Q:0000046080-26-000050" ], "ppe_net": [ "10-Q:0000046080-26-000050" ], "goodwill": [ "10-Q:0000046080-26-000050" ], "intangibles": [ "10-Q:0000046080-26-000050" ], "total_assets": [ "10-Q:0000046080-26-000050" ], "accounts_payable": [ "10-Q:0000046080-26-000050" ], "debt_current": [ "10-Q:0000046080-26-000050" ], "current_liabilities": [ "10-Q:0000046080-26-000050" ], "long_term_debt": [ "10-Q:0000046080-26-000050" ], "total_liabilities": [ "10-Q:0000046080-26-000050" ], "nci": [ "10-Q:0000046080-26-000050" ], "equity_total": [ "10-Q:0000046080-26-000050" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000050" ], "retained_earnings": [ "10-Q:0000046080-26-000050" ], "preferred_stock": [ "10-Q:0000046080-26-000050" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000050" ], "operating_lease_liability": [ "10-Q:0000046080-26-000050" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000050" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-26-000050" ], "operating_lease_payments_y1": [ "10-Q:0000046080-26-000050" ], "operating_lease_payments_total": [ "10-Q:0000046080-26-000050" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-26-000050" ], "equity_parent": [ "10-Q:0000046080-26-000050" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q3", "date": "2026-09-27", "values": { "cash": 850700000.0, "short_term_investments": null, "receivables": 1110300000.0, "inventory": 358900000.0, "current_assets": 3239200000.0, "ppe_net": 460900000.0, "goodwill": 1256300000.0, "intangibles": 412000000.0, "total_assets": 6404900000.0, "accounts_payable": 449500000.0, "short_term_borrowings": null, "debt_current": 893900000.0, "current_liabilities": 2313600000.0, "long_term_debt": 2616400000.0, "total_liabilities": 5466700000.0, "temporary_equity": null, "equity_parent": 913600000.0, "nci": 24600000.0, "equity_total": 938200000.0, "liabilities_and_equity": 6404900000.0, "shares_outstanding": null, "retained_earnings": 2007200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 88900000.0, "commercial_paper": null, "operating_lease_liability": 339600000.0, "operating_lease_liability_current": 34900000.0, "operating_lease_liability_noncurrent": 304700000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 49200000.0, "operating_lease_payments_total": 436100000.0, "operating_lease_imputed_interest": 96500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000046080-26-000065" ], "value_sources": { "cash": [ "10-Q:0000046080-26-000065" ], "receivables": [ "10-Q:0000046080-26-000065" ], "inventory": [ "10-Q:0000046080-26-000065" ], "current_assets": [ "10-Q:0000046080-26-000065" ], "ppe_net": [ "10-Q:0000046080-26-000065" ], "goodwill": [ "10-Q:0000046080-26-000065" ], "intangibles": [ "10-Q:0000046080-26-000065" ], "total_assets": [ "10-Q:0000046080-26-000065" ], "accounts_payable": [ "10-Q:0000046080-26-000065" ], "debt_current": [ "10-Q:0000046080-26-000065" ], "current_liabilities": [ "10-Q:0000046080-26-000065" ], "long_term_debt": [ "10-Q:0000046080-26-000065" ], "total_liabilities": [ "10-Q:0000046080-26-000065" ], "nci": [ "10-Q:0000046080-26-000065" ], "equity_total": [ "10-Q:0000046080-26-000065" ], "liabilities_and_equity": [ "10-Q:0000046080-26-000065" ], "retained_earnings": [ "10-Q:0000046080-26-000065" ], "preferred_stock": [ "10-Q:0000046080-26-000065" ], "accrued_taxes_current": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability_current": [ "10-Q:0000046080-26-000065" ], "operating_lease_liability_noncurrent": [ "10-Q:0000046080-26-000065" ], "operating_lease_payments_y1": [ "10-Q:0000046080-26-000065" ], "operating_lease_payments_total": [ "10-Q:0000046080-26-000065" ], "operating_lease_imputed_interest": [ "10-Q:0000046080-26-000065" ], "equity_parent": [ "10-Q:0000046080-26-000065" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-28", "end": "2021-03-28", "values": { "cfo": 377600000.0, "cfi": -25500000.0, "cff": -370800000.0, "capex": 23900000.0, "d_and_a": null, "sbc": 16700000.0, "dividends_paid": 93400000.0, "buybacks": null, "interest_paid": 34500000.0, "taxes_paid": 18300000.0, "depreciation": 25000000.0, "amortisation_intangibles": 32900000.0, "goodwill_impairment": null, "deferred_tax": 16300000.0, "change_receivables": -592000000.0, "change_inventories": 42100000.0, "change_payables": -382600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-22-000069" ], "value_sources": { "cfo": [ "10-Q:0000046080-22-000069" ], "cfi": [ "10-Q:0000046080-22-000069" ], "cff": [ "10-Q:0000046080-22-000069" ], "capex": [ "10-Q:0000046080-22-000069" ], "sbc": [ "10-Q:0000046080-22-000069" ], "dividends_paid": [ "10-Q:0000046080-22-000069" ], "interest_paid": [ "10-Q:0000046080-22-000069" ], "taxes_paid": [ "10-Q:0000046080-22-000069" ], "depreciation": [ "10-Q:0000046080-22-000069" ], "amortisation_intangibles": [ "10-Q:0000046080-22-000069" ], "deferred_tax": [ "10-Q:0000046080-22-000069" ], "change_receivables": [ "10-Q:0000046080-22-000069" ], "change_inventories": [ "10-Q:0000046080-22-000069" ], "change_payables": [ "10-Q:0000046080-22-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-29", "end": "2021-06-27", "values": { "cfo": 199500000.0, "cfi": -40800000.0, "cff": -347600000.0, "capex": 39200000.0, "d_and_a": null, "sbc": 20400000.0, "dividends_paid": 94100000.0, "buybacks": null, "interest_paid": 55700000.0, "taxes_paid": 52500000.0, "depreciation": 42600000.0, "amortisation_intangibles": 29700000.0, "goodwill_impairment": null, "deferred_tax": 27300000.0, "change_receivables": 58100000.0, "change_inventories": 67400000.0, "change_payables": 213300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "value_sources": { "cfo": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "cfi": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "cff": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "capex": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "sbc": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "dividends_paid": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "interest_paid": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "taxes_paid": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "depreciation": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "amortisation_intangibles": [ "10-Q:0000046080-22-000099" ], "deferred_tax": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "change_receivables": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "change_inventories": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ], "change_payables": [ "10-Q:0000046080-22-000069", "10-Q:0000046080-22-000099" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-28", "end": "2021-09-26", "values": { "cfo": 108500000.0, "cfi": 343800000.0, "cff": -505100000.0, "capex": 35000000.0, "d_and_a": null, "sbc": 19100000.0, "dividends_paid": 93200000.0, "buybacks": 0.0, "interest_paid": 33500000.0, "taxes_paid": 53300000.0, "depreciation": 48600000.0, "amortisation_intangibles": 27700000.0, "goodwill_impairment": 0.0, "deferred_tax": 4300000.0, "change_receivables": 617700000.0, "change_inventories": 49900000.0, "change_payables": 479800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "value_sources": { "cfo": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "cfi": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "cff": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "capex": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "sbc": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "dividends_paid": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "buybacks": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "interest_paid": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "taxes_paid": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "depreciation": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "amortisation_intangibles": [ "10-Q:0000046080-22-000123" ], "goodwill_impairment": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "deferred_tax": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "change_receivables": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "change_inventories": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ], "change_payables": [ "10-Q:0000046080-22-000099", "10-Q:0000046080-22-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-27", "end": "2021-12-26", "values": { "cfo": 132300000.0, "cfi": -35500000.0, "cff": -236300000.0, "capex": 34600000.0, "d_and_a": null, "sbc": 41600000.0, "dividends_paid": 93800000.0, "buybacks": 0.0, "interest_paid": 48200000.0, "taxes_paid": 36400000.0, "depreciation": 47100000.0, "amortisation_intangibles": 26500000.0, "goodwill_impairment": 7000000.0, "deferred_tax": -11900000.0, "change_receivables": 75700000.0, "change_inventories": 14500000.0, "change_payables": 2700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "value_sources": { "cfo": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "cfi": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "cff": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "capex": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "sbc": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "dividends_paid": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "buybacks": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "interest_paid": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "taxes_paid": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "depreciation": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "amortisation_intangibles": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "goodwill_impairment": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "deferred_tax": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "change_receivables": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "change_inventories": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ], "change_payables": [ "10-K:0000046080-23-000017", "10-Q:0000046080-22-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-27", "end": "2022-03-27", "values": { "cfo": 134700000.0, "cfi": -23900000.0, "cff": -77500000.0, "capex": 29200000.0, "d_and_a": null, "sbc": 18100000.0, "dividends_paid": 94500000.0, "buybacks": null, "interest_paid": 30500000.0, "taxes_paid": 29200000.0, "depreciation": 25100000.0, "amortisation_intangibles": 27100000.0, "goodwill_impairment": null, "deferred_tax": -33400000.0, "change_receivables": -559800000.0, "change_inventories": 99600000.0, "change_payables": -464400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-23-000042" ], "value_sources": { "cfo": [ "10-Q:0000046080-23-000042" ], "cfi": [ "10-Q:0000046080-23-000042" ], "cff": [ "10-Q:0000046080-23-000042" ], "capex": [ "10-Q:0000046080-23-000042" ], "sbc": [ "10-Q:0000046080-23-000042" ], "dividends_paid": [ "10-Q:0000046080-23-000042" ], "interest_paid": [ "10-Q:0000046080-23-000042" ], "taxes_paid": [ "10-Q:0000046080-23-000042" ], "depreciation": [ "10-Q:0000046080-23-000042" ], "amortisation_intangibles": [ "10-Q:0000046080-23-000042" ], "deferred_tax": [ "10-Q:0000046080-23-000042" ], "change_receivables": [ "10-Q:0000046080-23-000042" ], "change_inventories": [ "10-Q:0000046080-23-000042" ], "change_payables": [ "10-Q:0000046080-23-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-28", "end": "2022-06-26", "values": { "cfo": 13100000.0, "cfi": -188700000.0, "cff": -242400000.0, "capex": 46600000.0, "d_and_a": null, "sbc": 24900000.0, "dividends_paid": 97400000.0, "buybacks": null, "interest_paid": 44900000.0, "taxes_paid": 65900000.0, "depreciation": 36600000.0, "amortisation_intangibles": 27200000.0, "goodwill_impairment": 0.0, "deferred_tax": -12000000.0, "change_receivables": 42300000.0, "change_inventories": 225100000.0, "change_payables": 191400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "value_sources": { "cfo": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "cfi": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "cff": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "capex": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "sbc": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "dividends_paid": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "interest_paid": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "taxes_paid": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "depreciation": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "amortisation_intangibles": [ "10-Q:0000046080-23-000083" ], "goodwill_impairment": [ "10-Q:0000046080-23-000083" ], "deferred_tax": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "change_receivables": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "change_inventories": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ], "change_payables": [ "10-Q:0000046080-23-000042", "10-Q:0000046080-23-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-27", "end": "2022-09-25", "values": { "cfo": 114400000.0, "cfi": -53200000.0, "cff": -123100000.0, "capex": 54900000.0, "d_and_a": null, "sbc": 23200000.0, "dividends_paid": 96700000.0, "buybacks": 1000000.0, "interest_paid": 31700000.0, "taxes_paid": 62100000.0, "depreciation": 32700000.0, "amortisation_intangibles": 26900000.0, "goodwill_impairment": 0.0, "deferred_tax": -21200000.0, "change_receivables": 315700000.0, "change_inventories": 2500000.0, "change_payables": 250300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "value_sources": { "cfo": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "cfi": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "cff": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "capex": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "sbc": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "dividends_paid": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "buybacks": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "interest_paid": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "taxes_paid": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "depreciation": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "amortisation_intangibles": [ "10-Q:0000046080-23-000095" ], "goodwill_impairment": [ "10-Q:0000046080-23-000095" ], "deferred_tax": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "change_receivables": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "change_inventories": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "change_payables": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-26", "end": "2022-12-25", "values": { "cfo": 110700000.0, "cfi": -47200000.0, "cff": -110300000.0, "capex": 43500000.0, "d_and_a": null, "sbc": 17200000.0, "dividends_paid": 96700000.0, "buybacks": 0.0, "interest_paid": 54600000.0, "taxes_paid": 20000000.0, "depreciation": 32900000.0, "amortisation_intangibles": 24100000.0, "goodwill_impairment": 0.0, "deferred_tax": -63500000.0, "change_receivables": -137800000.0, "change_inventories": -142500000.0, "change_payables": -256000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "value_sources": { "cfo": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "cfi": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "cff": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "capex": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "sbc": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "dividends_paid": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "buybacks": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "interest_paid": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "taxes_paid": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "depreciation": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "amortisation_intangibles": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "goodwill_impairment": [ "10-K:0000046080-24-000034" ], "deferred_tax": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "change_receivables": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "change_inventories": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ], "change_payables": [ "10-K:0000046080-24-000034", "10-Q:0000046080-23-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-26", "end": "2023-04-02", "values": { "cfo": 88800000.0, "cfi": -55600000.0, "cff": -156600000.0, "capex": 53200000.0, "d_and_a": null, "sbc": 15700000.0, "dividends_paid": 96700000.0, "buybacks": null, "interest_paid": 34300000.0, "taxes_paid": 26000000.0, "depreciation": 23900000.0, "amortisation_intangibles": 23100000.0, "goodwill_impairment": null, "deferred_tax": -2800000.0, "change_receivables": -454600000.0, "change_inventories": 32500000.0, "change_payables": -167000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-24-000085" ], "value_sources": { "cfo": [ "10-Q:0000046080-24-000085" ], "cfi": [ "10-Q:0000046080-24-000085" ], "cff": [ "10-Q:0000046080-24-000085" ], "capex": [ "10-Q:0000046080-24-000085" ], "sbc": [ "10-Q:0000046080-24-000085" ], "dividends_paid": [ "10-Q:0000046080-24-000085" ], "interest_paid": [ "10-Q:0000046080-24-000085" ], "taxes_paid": [ "10-Q:0000046080-24-000085" ], "depreciation": [ "10-Q:0000046080-24-000085" ], "amortisation_intangibles": [ "10-Q:0000046080-24-000085" ], "deferred_tax": [ "10-Q:0000046080-24-000085" ], "change_receivables": [ "10-Q:0000046080-24-000085" ], "change_inventories": [ "10-Q:0000046080-24-000085" ], "change_payables": [ "10-Q:0000046080-24-000085" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "cfo": 30400000.0, "cfi": -60200000.0, "cff": -139600000.0, "capex": 58900000.0, "d_and_a": null, "sbc": 20900000.0, "dividends_paid": 97100000.0, "buybacks": null, "interest_paid": 52800000.0, "taxes_paid": 58600000.0, "depreciation": 30700000.0, "amortisation_intangibles": 22800000.0, "goodwill_impairment": 231200000.0, "deferred_tax": -22100000.0, "change_receivables": 217100000.0, "change_inventories": 15900000.0, "change_payables": -25100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "value_sources": { "cfo": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "cfi": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "cff": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "capex": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "sbc": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "dividends_paid": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "interest_paid": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "taxes_paid": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "depreciation": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "amortisation_intangibles": [ "10-Q:0000046080-24-000137" ], "goodwill_impairment": [ "10-Q:0000046080-24-000137" ], "deferred_tax": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "change_receivables": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "change_inventories": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ], "change_payables": [ "10-Q:0000046080-24-000085", "10-Q:0000046080-24-000137" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "cfo": 215700000.0, "cfi": -46800000.0, "cff": -121800000.0, "capex": 48300000.0, "d_and_a": null, "sbc": 19300000.0, "dividends_paid": 97100000.0, "buybacks": 0.0, "interest_paid": 39600000.0, "taxes_paid": 12300000.0, "depreciation": 33400000.0, "amortisation_intangibles": 19200000.0, "goodwill_impairment": 0.0, "deferred_tax": -22200000.0, "change_receivables": 323800000.0, "change_inventories": -101400000.0, "change_payables": 64600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095", "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "value_sources": { "cfo": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "cfi": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "cff": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "capex": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "sbc": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "dividends_paid": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "buybacks": [ "10-Q:0000046080-23-000083", "10-Q:0000046080-23-000095" ], "interest_paid": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "taxes_paid": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "depreciation": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "amortisation_intangibles": [ "10-Q:0000046080-24-000167" ], "goodwill_impairment": [ "10-Q:0000046080-24-000167" ], "deferred_tax": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "change_receivables": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "change_inventories": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ], "change_payables": [ "10-Q:0000046080-24-000137", "10-Q:0000046080-24-000167" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "cfo": 390700000.0, "cfi": 280200000.0, "cff": -400100000.0, "capex": null, "d_and_a": null, "sbc": 16500000.0, "dividends_paid": 97100000.0, "buybacks": 0.0, "interest_paid": 52300000.0, "taxes_paid": 22900000.0, "depreciation": 39700000.0, "amortisation_intangibles": 17900000.0, "goodwill_impairment": 960000000.0, "deferred_tax": -196400000.0, "change_receivables": -101800000.0, "change_inventories": -204100000.0, "change_payables": 17800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000046080-24-000034", "10-K:0000046080-25-000027", "10-Q:0000046080-23-000095", "10-Q:0000046080-24-000167" ], "value_sources": { "cfo": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "cfi": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "cff": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "sbc": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "dividends_paid": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "buybacks": [ "10-K:0000046080-25-000027", "10-Q:0000046080-23-000095" ], "interest_paid": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "taxes_paid": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "depreciation": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "amortisation_intangibles": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "goodwill_impairment": [ "10-K:0000046080-24-000034" ], "deferred_tax": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "change_receivables": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "change_inventories": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "change_payables": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 177800000.0, "cfi": -48100000.0, "cff": -108900000.0, "capex": 22100000.0, "d_and_a": 38300000.0, "sbc": -5000000.0, "dividends_paid": 97200000.0, "buybacks": null, "interest_paid": 28500000.0, "taxes_paid": 5100000.0, "depreciation": 21300000.0, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": 10800000.0, "change_receivables": -388300000.0, "change_inventories": 14800000.0, "change_payables": -279300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-25-000069" ], "value_sources": { "cfo": [ "10-Q:0000046080-25-000069" ], "cfi": [ "10-Q:0000046080-25-000069" ], "cff": [ "10-Q:0000046080-25-000069" ], "capex": [ "10-Q:0000046080-25-000069" ], "d_and_a": [ "10-Q:0000046080-25-000069" ], "sbc": [ "10-Q:0000046080-25-000069" ], "dividends_paid": [ "10-Q:0000046080-25-000069" ], "interest_paid": [ "10-Q:0000046080-25-000069" ], "taxes_paid": [ "10-Q:0000046080-25-000069" ], "depreciation": [ "10-Q:0000046080-25-000069" ], "amortisation_intangibles": [ "10-Q:0000046080-25-000069" ], "deferred_tax": [ "10-Q:0000046080-25-000069" ], "change_receivables": [ "10-Q:0000046080-25-000069" ], "change_inventories": [ "10-Q:0000046080-25-000069" ], "change_payables": [ "10-Q:0000046080-25-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 187300000.0, "cfi": -527300000.0, "cff": 397400000.0, "capex": 27400000.0, "d_and_a": 45400000.0, "sbc": 19800000.0, "dividends_paid": 97400000.0, "buybacks": null, "interest_paid": 44800000.0, "taxes_paid": 9300000.0, "depreciation": 28300000.0, "amortisation_intangibles": 17100000.0, "goodwill_impairment": 0.0, "deferred_tax": 2000000.0, "change_receivables": 159600000.0, "change_inventories": 10800000.0, "change_payables": 86600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "value_sources": { "cfo": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "cfi": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "cff": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "capex": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "d_and_a": [ "10-Q:0000046080-25-000128" ], "sbc": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "dividends_paid": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "interest_paid": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "taxes_paid": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "depreciation": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "amortisation_intangibles": [ "10-Q:0000046080-25-000128" ], "goodwill_impairment": [ "10-Q:0000046080-25-000128" ], "deferred_tax": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "change_receivables": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "change_inventories": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ], "change_payables": [ "10-Q:0000046080-25-000069", "10-Q:0000046080-25-000128" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "cfo": 222500000.0, "cfi": -60000000.0, "cff": -97700000.0, "capex": 18400000.0, "d_and_a": 41500000.0, "sbc": 14000000.0, "dividends_paid": 97600000.0, "buybacks": null, "interest_paid": 28500000.0, "taxes_paid": 55800000.0, "depreciation": 24400000.0, "amortisation_intangibles": 17100000.0, "goodwill_impairment": 0.0, "deferred_tax": 8200000.0, "change_receivables": 278400000.0, "change_inventories": 18300000.0, "change_payables": 265400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "value_sources": { "cfo": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "cfi": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "cff": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "capex": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "d_and_a": [ "10-Q:0000046080-25-000164" ], "sbc": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "dividends_paid": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "interest_paid": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "taxes_paid": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "depreciation": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "amortisation_intangibles": [ "10-Q:0000046080-25-000164" ], "goodwill_impairment": [ "10-Q:0000046080-25-000164" ], "deferred_tax": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "change_receivables": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "change_inventories": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "change_payables": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ], "proceeds_debt_issuance": [ "10-Q:0000046080-25-000128", "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-29", "values": { "cfo": 259800000.0, "cfi": 431700000.0, "cff": -688300000.0, "capex": 19300000.0, "d_and_a": 37800000.0, "sbc": 22000000.0, "dividends_paid": 97700000.0, "buybacks": null, "interest_paid": 60400000.0, "taxes_paid": 22500000.0, "depreciation": 20700000.0, "amortisation_intangibles": 17100000.0, "goodwill_impairment": 0.0, "deferred_tax": -41600000.0, "change_receivables": -127000000.0, "change_inventories": -66000000.0, "change_payables": -151500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "value_sources": { "cfo": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cfi": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cff": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "capex": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "d_and_a": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "sbc": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "dividends_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "interest_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "taxes_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "depreciation": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "amortisation_intangibles": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "goodwill_impairment": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "deferred_tax": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_receivables": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_inventories": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_payables": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "proceeds_debt_issuance": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-30", "end": "2025-03-30", "values": { "cfo": 138100000.0, "cfi": -52400000.0, "cff": -162400000.0, "capex": 13800000.0, "d_and_a": 34400000.0, "sbc": 18400000.0, "dividends_paid": 97900000.0, "buybacks": 0.0, "interest_paid": 28700000.0, "taxes_paid": 26700000.0, "depreciation": 17200000.0, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": 4800000.0, "change_receivables": -258700000.0, "change_inventories": 23200000.0, "change_payables": -267000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000026" ], "cfi": [ "10-Q:0000046080-26-000026" ], "cff": [ "10-Q:0000046080-26-000026" ], "capex": [ "10-Q:0000046080-26-000026" ], "d_and_a": [ "10-Q:0000046080-26-000050" ], "sbc": [ "10-Q:0000046080-26-000026" ], "dividends_paid": [ "10-Q:0000046080-26-000026" ], "buybacks": [ "10-Q:0000046080-26-000026" ], "interest_paid": [ "10-Q:0000046080-26-000026" ], "taxes_paid": [ "10-Q:0000046080-26-000026" ], "depreciation": [ "10-Q:0000046080-26-000026" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000026" ], "deferred_tax": [ "10-Q:0000046080-26-000026" ], "change_receivables": [ "10-Q:0000046080-26-000026" ], "change_inventories": [ "10-Q:0000046080-26-000026" ], "change_payables": [ "10-Q:0000046080-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000026" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "cfo": 71300000.0, "cfi": -36800000.0, "cff": -112200000.0, "capex": 16100000.0, "d_and_a": 31900000.0, "sbc": 12900000.0, "dividends_paid": 98100000.0, "buybacks": 0.0, "interest_paid": 50500000.0, "taxes_paid": 131700000.0, "depreciation": 14900000.0, "amortisation_intangibles": 17200000.0, "goodwill_impairment": 1021900000.0, "deferred_tax": -13400000.0, "change_receivables": 37000000.0, "change_inventories": 117900000.0, "change_payables": 89200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "cfi": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "cff": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "capex": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "d_and_a": [ "10-Q:0000046080-26-000050" ], "sbc": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "dividends_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "buybacks": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "interest_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "taxes_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "depreciation": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000050" ], "goodwill_impairment": [ "10-Q:0000046080-26-000050" ], "deferred_tax": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_receivables": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_inventories": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_payables": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "cfo": 280600000.0, "cfi": -102600000.0, "cff": -100500000.0, "capex": 19700000.0, "d_and_a": 40800000.0, "sbc": 24200000.0, "dividends_paid": 98200000.0, "buybacks": 0.0, "interest_paid": 28900000.0, "taxes_paid": 17200000.0, "depreciation": 23600000.0, "amortisation_intangibles": 17200000.0, "goodwill_impairment": 0.0, "deferred_tax": 80100000.0, "change_receivables": 295800000.0, "change_inventories": -5500000.0, "change_payables": 205000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "cfi": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "cff": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "capex": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "d_and_a": [ "10-Q:0000046080-26-000065" ], "sbc": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "dividends_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "buybacks": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "interest_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "taxes_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "depreciation": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000065" ], "goodwill_impairment": [ "10-Q:0000046080-26-000065" ], "deferred_tax": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_receivables": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_inventories": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_payables": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-28", "values": { "cfo": 403200000.0, "cfi": -92600000.0, "cff": -156200000.0, "capex": 13700000.0, "d_and_a": 28400000.0, "sbc": 24900000.0, "dividends_paid": 98300000.0, "buybacks": null, "interest_paid": 50300000.0, "taxes_paid": 21200000.0, "depreciation": 13800000.0, "amortisation_intangibles": 14600000.0, "goodwill_impairment": 0.0, "deferred_tax": 86800000.0, "change_receivables": 76100000.0, "change_inventories": -110200000.0, "change_payables": -62300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "value_sources": { "cfo": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cfi": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "cff": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "capex": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "d_and_a": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "sbc": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "dividends_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "interest_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "taxes_paid": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "depreciation": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "amortisation_intangibles": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "goodwill_impairment": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "deferred_tax": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_receivables": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_inventories": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "change_payables": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ], "proceeds_debt_issuance": [ "10-K:0000046080-26-000011", "10-Q:0000046080-25-000164" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-29", "end": "2026-03-29", "values": { "cfo": 337700000.0, "cfi": -472100000.0, "cff": 215100000.0, "capex": 22200000.0, "d_and_a": 25900000.0, "sbc": 21100000.0, "dividends_paid": 98500000.0, "buybacks": 7700000.0, "interest_paid": 28900000.0, "taxes_paid": 18400000.0, "depreciation": 11300000.0, "amortisation_intangibles": 14600000.0, "goodwill_impairment": null, "deferred_tax": 11900000.0, "change_receivables": -345500000.0, "change_inventories": 26900000.0, "change_payables": -228800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 399400000.0 }, "sources": [ "10-Q:0000046080-26-000026" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000026" ], "cfi": [ "10-Q:0000046080-26-000026" ], "cff": [ "10-Q:0000046080-26-000026" ], "capex": [ "10-Q:0000046080-26-000026" ], "d_and_a": [ "10-Q:0000046080-26-000026" ], "sbc": [ "10-Q:0000046080-26-000026" ], "dividends_paid": [ "10-Q:0000046080-26-000026" ], "buybacks": [ "10-Q:0000046080-26-000026" ], "interest_paid": [ "10-Q:0000046080-26-000026" ], "taxes_paid": [ "10-Q:0000046080-26-000026" ], "depreciation": [ "10-Q:0000046080-26-000026" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000026" ], "deferred_tax": [ "10-Q:0000046080-26-000026" ], "change_receivables": [ "10-Q:0000046080-26-000026" ], "change_inventories": [ "10-Q:0000046080-26-000026" ], "change_payables": [ "10-Q:0000046080-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "cfo": 266700000.0, "cfi": -52500000.0, "cff": -191600000.0, "capex": 19000000.0, "d_and_a": 32000000.0, "sbc": 25300000.0, "dividends_paid": 99100000.0, "buybacks": 33800000.0, "interest_paid": 49400000.0, "taxes_paid": 36800000.0, "depreciation": 17400000.0, "amortisation_intangibles": 14600000.0, "goodwill_impairment": 0.0, "deferred_tax": 2000000.0, "change_receivables": 38900000.0, "change_inventories": 80900000.0, "change_payables": 65800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "cfi": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "cff": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "capex": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "d_and_a": [ "10-Q:0000046080-26-000050" ], "sbc": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "dividends_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "buybacks": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "interest_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "taxes_paid": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "depreciation": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000050" ], "goodwill_impairment": [ "10-Q:0000046080-26-000050" ], "deferred_tax": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_receivables": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_inventories": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "change_payables": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000026", "10-Q:0000046080-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "cfo": 302900000.0, "cfi": -93800000.0, "cff": -238000000.0, "capex": 29500000.0, "d_and_a": 36300000.0, "sbc": 22100000.0, "dividends_paid": 98500000.0, "buybacks": 107800000.0, "interest_paid": 34800000.0, "taxes_paid": 27300000.0, "depreciation": 21700000.0, "amortisation_intangibles": 14600000.0, "goodwill_impairment": 0.0, "deferred_tax": 5300000.0, "change_receivables": 365900000.0, "change_inventories": 23400000.0, "change_payables": 214200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "value_sources": { "cfo": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "cfi": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "cff": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "capex": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "d_and_a": [ "10-Q:0000046080-26-000065" ], "sbc": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "dividends_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "buybacks": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "interest_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "taxes_paid": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "depreciation": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "amortisation_intangibles": [ "10-Q:0000046080-26-000065" ], "goodwill_impairment": [ "10-Q:0000046080-26-000065" ], "deferred_tax": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_receivables": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_inventories": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "change_payables": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ], "proceeds_debt_issuance": [ "10-Q:0000046080-26-000050", "10-Q:0000046080-26-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-28", "end": "2021-12-26", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 817900000.0, "cfi": 242000000.0, "cff": -1459800000.0, "capex": 132700000.0, "d_and_a": 280100000.0, "sbc": 97800000.0, "dividends_paid": 374500000.0, "buybacks": 0.0, "interest_paid": 171900000.0, "taxes_paid": 160500000.0, "depreciation": 163300000.0, "amortisation_intangibles": 116800000.0, "goodwill_impairment": 0.0, "deferred_tax": 36000000.0, "change_receivables": 159500000.0, "change_inventories": 182300000.0, "change_payables": 313200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 144000000.0 }, "sources": [ "10-K:0000046080-22-000023", "10-K:0000046080-24-000034" ], "value_sources": { "cfo": [ "10-K:0000046080-24-000034" ], "cfi": [ "10-K:0000046080-24-000034" ], "cff": [ "10-K:0000046080-24-000034" ], "capex": [ "10-K:0000046080-24-000034" ], "d_and_a": [ "10-K:0000046080-24-000034" ], "sbc": [ "10-K:0000046080-24-000034" ], "dividends_paid": [ "10-K:0000046080-24-000034" ], "buybacks": [ "10-K:0000046080-24-000034" ], "interest_paid": [ "10-K:0000046080-24-000034" ], "taxes_paid": [ "10-K:0000046080-24-000034" ], "depreciation": [ "10-K:0000046080-24-000034" ], "amortisation_intangibles": [ "10-K:0000046080-24-000034" ], "goodwill_impairment": [ "10-K:0000046080-24-000034" ], "deferred_tax": [ "10-K:0000046080-24-000034" ], "change_receivables": [ "10-K:0000046080-24-000034" ], "change_inventories": [ "10-K:0000046080-24-000034" ], "change_payables": [ "10-K:0000046080-24-000034" ], "proceeds_equity_issuance": [ "10-K:0000046080-22-000023" ], "proceeds_debt_issuance": [ "10-K:0000046080-24-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-27", "end": "2022-12-25", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 372900000.0, "cfi": -313000000.0, "cff": -553300000.0, "capex": 128200000.0, "d_and_a": 232500000.0, "sbc": 83400000.0, "dividends_paid": 385300000.0, "buybacks": 125000000.0, "interest_paid": 161700000.0, "taxes_paid": 177200000.0, "depreciation": 127300000.0, "amortisation_intangibles": 105300000.0, "goodwill_impairment": 0.0, "deferred_tax": -130100000.0, "change_receivables": -339600000.0, "change_inventories": 184700000.0, "change_payables": -278700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3800000.0 }, "sources": [ "10-K:0000046080-25-000027" ], "value_sources": { "cfo": [ "10-K:0000046080-25-000027" ], "cfi": [ "10-K:0000046080-25-000027" ], "cff": [ "10-K:0000046080-25-000027" ], "capex": [ "10-K:0000046080-25-000027" ], "d_and_a": [ "10-K:0000046080-25-000027" ], "sbc": [ "10-K:0000046080-25-000027" ], "dividends_paid": [ "10-K:0000046080-25-000027" ], "buybacks": [ "10-K:0000046080-25-000027" ], "interest_paid": [ "10-K:0000046080-25-000027" ], "taxes_paid": [ "10-K:0000046080-25-000027" ], "depreciation": [ "10-K:0000046080-25-000027" ], "amortisation_intangibles": [ "10-K:0000046080-25-000027" ], "goodwill_impairment": [ "10-K:0000046080-25-000027" ], "deferred_tax": [ "10-K:0000046080-25-000027" ], "change_receivables": [ "10-K:0000046080-25-000027" ], "change_inventories": [ "10-K:0000046080-25-000027" ], "change_payables": [ "10-K:0000046080-25-000027" ], "proceeds_debt_issuance": [ "10-K:0000046080-25-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-26", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 725600000.0, "cfi": 117600000.0, "cff": -818100000.0, "capex": 135500000.0, "d_and_a": 210700000.0, "sbc": 72400000.0, "dividends_paid": 388000000.0, "buybacks": 0.0, "interest_paid": 179000000.0, "taxes_paid": 119800000.0, "depreciation": 127700000.0, "amortisation_intangibles": 83000000.0, "goodwill_impairment": 1191200000.0, "deferred_tax": -243500000.0, "change_receivables": -15500000.0, "change_inventories": -257100000.0, "change_payables": -109700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2600000.0 }, "sources": [ "10-K:0000046080-25-000027", "10-K:0000046080-26-000011" ], "value_sources": { "cfo": [ "10-K:0000046080-26-000011" ], "cfi": [ "10-K:0000046080-26-000011" ], "cff": [ "10-K:0000046080-26-000011" ], "capex": [ "10-K:0000046080-26-000011" ], "d_and_a": [ "10-K:0000046080-26-000011" ], "sbc": [ "10-K:0000046080-26-000011" ], "dividends_paid": [ "10-K:0000046080-26-000011" ], "buybacks": [ "10-K:0000046080-25-000027" ], "interest_paid": [ "10-K:0000046080-26-000011" ], "taxes_paid": [ "10-K:0000046080-26-000011" ], "depreciation": [ "10-K:0000046080-26-000011" ], "amortisation_intangibles": [ "10-K:0000046080-26-000011" ], "goodwill_impairment": [ "10-K:0000046080-26-000011" ], "deferred_tax": [ "10-K:0000046080-26-000011" ], "change_receivables": [ "10-K:0000046080-26-000011" ], "change_inventories": [ "10-K:0000046080-26-000011" ], "change_payables": [ "10-K:0000046080-26-000011" ], "proceeds_debt_issuance": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-29", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 847400000.0, "cfi": -203700000.0, "cff": -497500000.0, "capex": 87200000.0, "d_and_a": 163000000.0, "sbc": 50800000.0, "dividends_paid": 389900000.0, "buybacks": 0.0, "interest_paid": 162200000.0, "taxes_paid": 92700000.0, "depreciation": 94700000.0, "amortisation_intangibles": 68300000.0, "goodwill_impairment": 0.0, "deferred_tax": -20600000.0, "change_receivables": -77300000.0, "change_inventories": -22100000.0, "change_payables": -78800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498600000.0 }, "sources": [ "10-K:0000046080-25-000027", "10-K:0000046080-26-000011" ], "value_sources": { "cfo": [ "10-K:0000046080-26-000011" ], "cfi": [ "10-K:0000046080-26-000011" ], "cff": [ "10-K:0000046080-26-000011" ], "capex": [ "10-K:0000046080-26-000011" ], "d_and_a": [ "10-K:0000046080-26-000011" ], "sbc": [ "10-K:0000046080-26-000011" ], "dividends_paid": [ "10-K:0000046080-26-000011" ], "buybacks": [ "10-K:0000046080-25-000027" ], "interest_paid": [ "10-K:0000046080-26-000011" ], "taxes_paid": [ "10-K:0000046080-26-000011" ], "depreciation": [ "10-K:0000046080-26-000011" ], "amortisation_intangibles": [ "10-K:0000046080-26-000011" ], "goodwill_impairment": [ "10-K:0000046080-26-000011" ], "deferred_tax": [ "10-K:0000046080-26-000011" ], "change_receivables": [ "10-K:0000046080-26-000011" ], "change_inventories": [ "10-K:0000046080-26-000011" ], "change_payables": [ "10-K:0000046080-26-000011" ], "proceeds_debt_issuance": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-30", "end": "2025-12-28", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 893200000.0, "cfi": -284400000.0, "cff": -531300000.0, "capex": 63300000.0, "d_and_a": 135500000.0, "sbc": 80400000.0, "dividends_paid": 392500000.0, "buybacks": null, "interest_paid": 158400000.0, "taxes_paid": 196800000.0, "depreciation": 69500000.0, "amortisation_intangibles": 66000000.0, "goodwill_impairment": 1021900000.0, "deferred_tax": 158300000.0, "change_receivables": 150200000.0, "change_inventories": 25400000.0, "change_payables": -35100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000046080-26-000011" ], "value_sources": { "cfo": [ "10-K:0000046080-26-000011" ], "cfi": [ "10-K:0000046080-26-000011" ], "cff": [ "10-K:0000046080-26-000011" ], "capex": [ "10-K:0000046080-26-000011" ], "d_and_a": [ "10-K:0000046080-26-000011" ], "sbc": [ "10-K:0000046080-26-000011" ], "dividends_paid": [ "10-K:0000046080-26-000011" ], "interest_paid": [ "10-K:0000046080-26-000011" ], "taxes_paid": [ "10-K:0000046080-26-000011" ], "depreciation": [ "10-K:0000046080-26-000011" ], "amortisation_intangibles": [ "10-K:0000046080-26-000011" ], "goodwill_impairment": [ "10-K:0000046080-26-000011" ], "deferred_tax": [ "10-K:0000046080-26-000011" ], "change_receivables": [ "10-K:0000046080-26-000011" ], "change_inventories": [ "10-K:0000046080-26-000011" ], "change_payables": [ "10-K:0000046080-26-000011" ], "proceeds_debt_issuance": [ "10-K:0000046080-26-000011" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000046080-22-000023": { "kind": "filing", "form": "10-K", "accession": "0000046080-22-000023", "report_date": "2021-12-26", "filed": "2022-02-23", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000023/has-20211226.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000023/" }, "10-K:0000046080-23-000017": { "kind": "filing", "form": "10-K", "accession": "0000046080-23-000017", "report_date": "2022-12-25", "filed": "2023-02-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000017/has-20221225.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000017/" }, "10-K:0000046080-24-000034": { "kind": "filing", "form": "10-K", "accession": "0000046080-24-000034", "report_date": "2023-12-31", "filed": "2024-02-28", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000034/has-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000034/" }, "10-K:0000046080-25-000027": { "kind": "filing", "form": "10-K", "accession": "0000046080-25-000027", "report_date": "2024-12-29", "filed": "2025-02-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000027/has-20241229.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000027/" }, "10-K:0000046080-26-000011": { "kind": "filing", "form": "10-K", "accession": "0000046080-26-000011", "report_date": "2025-12-28", "filed": "2026-02-25", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000011/has-20251228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000011/" }, "10-Q:0000046080-21-000053": { "kind": "filing", "form": "10-Q", "accession": "0000046080-21-000053", "report_date": "2021-03-28", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000053/has-20210328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000053/" }, "10-Q:0000046080-21-000092": { "kind": "filing", "form": "10-Q", "accession": "0000046080-21-000092", "report_date": "2021-06-27", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000092/has-20210627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000092/" }, "10-Q:0000046080-21-000108": { "kind": "filing", "form": "10-Q", "accession": "0000046080-21-000108", "report_date": "2021-09-26", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000108/has-20210926.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608021000108/" }, "10-Q:0000046080-22-000069": { "kind": "filing", "form": "10-Q", "accession": "0000046080-22-000069", "report_date": "2022-03-27", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000069/has-20220327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000069/" }, "10-Q:0000046080-22-000099": { "kind": "filing", "form": "10-Q", "accession": "0000046080-22-000099", "report_date": "2022-06-26", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000099/has-20220626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000099/" }, "10-Q:0000046080-22-000123": { "kind": "filing", "form": "10-Q", "accession": "0000046080-22-000123", "report_date": "2022-09-25", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000123/has-20220925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608022000123/" }, "10-Q:0000046080-23-000042": { "kind": "filing", "form": "10-Q", "accession": "0000046080-23-000042", "report_date": "2023-04-02", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000042/has-20230402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000042/" }, "10-Q:0000046080-23-000083": { "kind": "filing", "form": "10-Q", "accession": "0000046080-23-000083", "report_date": "2023-07-02", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000083/has-20230702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000083/" }, "10-Q:0000046080-23-000095": { "kind": "filing", "form": "10-Q", "accession": "0000046080-23-000095", "report_date": "2023-10-01", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000095/has-20231001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608023000095/" }, "10-Q:0000046080-24-000085": { "kind": "filing", "form": "10-Q", "accession": "0000046080-24-000085", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000085/has-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000085/" }, "10-Q:0000046080-24-000137": { "kind": "filing", "form": "10-Q", "accession": "0000046080-24-000137", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000137/has-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000137/" }, "10-Q:0000046080-24-000167": { "kind": "filing", "form": "10-Q", "accession": "0000046080-24-000167", "report_date": "2024-09-29", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000167/has-20240929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000167/" }, "10-Q:0000046080-25-000069": { "kind": "filing", "form": "10-Q", "accession": "0000046080-25-000069", "report_date": "2025-03-30", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000069/has-20250330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000069/" }, "10-Q:0000046080-25-000128": { "kind": "filing", "form": "10-Q", "accession": "0000046080-25-000128", "report_date": "2025-06-29", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000128/has-20250629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000128/" }, "10-Q:0000046080-25-000164": { "kind": "filing", "form": "10-Q", "accession": "0000046080-25-000164", "report_date": "2025-09-28", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000164/has-20250928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608025000164/" }, "10-Q:0000046080-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0000046080-26-000026", "report_date": "2026-03-29", "filed": "2026-05-13", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000026/has-20260329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000026/" }, "10-Q:0000046080-26-000050": { "kind": "filing", "form": "10-Q", "accession": "0000046080-26-000050", "report_date": "2026-06-28", "filed": "2026-07-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/has-20260628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/" }, "10-Q:0000046080-26-000065": { "kind": "filing", "form": "10-Q", "accession": "0000046080-26-000065", "report_date": "2026-09-27", "filed": "2026-10-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000065/has-20260927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000065/" }, "8-K:0000046080-24-000005": { "kind": "filing", "form": "8-K", "accession": "0000046080-24-000005", "report_date": "2023-12-27", "filed": "2024-01-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000005/has-20231227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/46080/000004608024000005/" } }, "restatements": [ { "period": "FY2021 Q2", "item": "goodwill", "start": null, "end": "2021-06-27", "first": { "value": 3420800000.0, "source": "10-Q:0000046080-21-000092", "filed": "2021-07-28" }, "latest": { "value": 3420800000.0, "source": "10-Q:0000046080-22-000099", "filed": "2022-07-26" }, "used": { "value": 3420800000.0, "source": "10-Q:0000046080-22-000099", "filed": "2022-07-26" } }, { "period": "FY2021 Q3", "item": "goodwill_impairment", "start": "2020-12-28", "end": "2021-09-26", "first": { "value": 101800000.0, "source": "10-Q:0000046080-21-000108", "filed": "2021-10-27" }, "latest": { "value": 101800000.0, "source": "10-Q:0000046080-22-000123", "filed": "2022-10-26" }, "used": { "value": 101800000.0, "source": "10-Q:0000046080-22-000123", "filed": "2022-10-26" } }, { "period": "FY2021", "item": "change_inventories", "start": "2020-12-28", "end": "2021-12-26", "first": { "value": 173900000.0, "source": "10-K:0000046080-22-000023", "filed": "2022-02-23" }, "latest": { "value": 182300000.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" }, "used": { "value": 173900000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" } }, { "period": "FY2021", "item": "goodwill_impairment", "start": "2020-12-28", "end": "2021-12-26", "first": { "value": 108800000.0, "source": "10-K:0000046080-22-000023", "filed": "2022-02-23" }, "latest": { "value": 0.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" }, "used": { "value": 108800000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" } }, { "period": "FY2022 Q3", "item": "goodwill_impairment", "start": "2022-06-27", "end": "2022-09-25", "first": { "value": 11800000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" }, "latest": { "value": 0.0, "source": "10-Q:0000046080-23-000095", "filed": "2023-11-01" }, "used": { "value": 0.0, "source": "10-Q:0000046080-23-000095", "filed": "2023-11-01" } }, { "period": "FY2022", "item": "capex", "start": "2021-12-27", "end": "2022-12-25", "first": { "value": 174200000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" }, "latest": { "value": 128200000.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" }, "used": { "value": 174200000.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" } }, { "period": "FY2022", "item": "change_inventories", "start": "2021-12-27", "end": "2022-12-25", "first": { "value": 139500000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" }, "latest": { "value": 184700000.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" }, "used": { "value": 184700000.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" } }, { "period": "FY2022", "item": "goodwill_impairment", "start": "2021-12-27", "end": "2022-12-25", "first": { "value": 11800000.0, "source": "10-K:0000046080-23-000017", "filed": "2023-02-22" }, "latest": { "value": 0.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" }, "used": { "value": 0.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" } }, { "period": "FY2023", "item": "capex", "start": "2022-12-26", "end": "2023-12-31", "first": { "value": 209300000.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" }, "latest": { "value": 135500000.0, "source": "10-K:0000046080-26-000011", "filed": "2026-02-25" }, "used": { "value": 135500000.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-12-31", "first": { "value": 488600000.0, "source": "10-K:0000046080-24-000034", "filed": "2024-02-28" }, "latest": { "value": 334300000.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" }, "used": { "value": 334300000.0, "source": "10-K:0000046080-25-000027", "filed": "2025-02-27" } }, { "period": "FY2024 Q1", "item": "capex", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 45800000.0, "source": "10-Q:0000046080-24-000085", "filed": "2024-05-01" }, "latest": { "value": 22100000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" }, "used": { "value": 22100000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" } }, { "period": "FY2024 Q1", "item": "change_inventories", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 7900000.0, "source": "10-Q:0000046080-24-000085", "filed": "2024-05-01" }, "latest": { "value": 14800000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" }, "used": { "value": 14800000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" } }, { "period": "FY2024 Q1", "item": "ppe_net", "start": null, "end": "2024-03-31", "first": { "value": 501300000.0, "source": "10-Q:0000046080-24-000085", "filed": "2024-05-01" }, "latest": { "value": 323300000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" }, "used": { "value": 323300000.0, "source": "10-Q:0000046080-25-000069", "filed": "2025-05-06" } }, { "period": "FY2024 Q2", "item": "capex", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 97700000.0, "source": "10-Q:0000046080-24-000137", "filed": "2024-07-31" }, "latest": { "value": 49500000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" }, "used": { "value": 49500000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" } }, { "period": "FY2024 Q2", "item": "change_inventories", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 32700000.0, "source": "10-Q:0000046080-24-000137", "filed": "2024-07-31" }, "latest": { "value": 25600000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" }, "used": { "value": 25600000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" } }, { "period": "FY2024 Q2", "item": "ppe_net", "start": null, "end": "2024-06-30", "first": { "value": 542900000.0, "source": "10-Q:0000046080-24-000137", "filed": "2024-07-31" }, "latest": { "value": 340400000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" }, "used": { "value": 340400000.0, "source": "10-Q:0000046080-25-000128", "filed": "2025-07-31" } }, { "period": "FY2024 Q3", "item": "capex", "start": "2024-01-01", "end": "2024-09-29", "first": { "value": 146200000.0, "source": "10-Q:0000046080-24-000167", "filed": "2024-10-31" }, "latest": { "value": 67900000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" }, "used": { "value": 67900000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_inventories", "start": "2024-01-01", "end": "2024-09-29", "first": { "value": 45500000.0, "source": "10-Q:0000046080-24-000167", "filed": "2024-10-31" }, "latest": { "value": 43900000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" }, "used": { "value": 43900000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "ppe_net", "start": null, "end": "2024-09-29", "first": { "value": 564200000.0, "source": "10-Q:0000046080-24-000167", "filed": "2024-10-31" }, "latest": { "value": 331600000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" }, "used": { "value": 331600000.0, "source": "10-Q:0000046080-25-000164", "filed": "2025-11-05" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "capex", "value": -24900000.0, "sources": [ "10-K:0000046080-25-000027", "10-Q:0000046080-24-000167" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_disposals:2023-12-31:10-K:0000046080-26-000011", "type": "cash_disposals", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Received US$330 million from sales of businesses in fiscal 2023.", "counterparty": null, "amount": { "value": 329600000.0, "unit": "USD" }, "sources": [ "10-K:0000046080-26-000011" ] }, { "id": "disposal:2023-12-27:8-K:0000046080-24-000005", "type": "disposal", "date": "2023-12-27", "fiscal_period": "FY2023 Q4", "text": "Completed the disposal of a business.", "counterparty": null, "amount": null, "sources": [ "8-K:0000046080-24-000005" ] } ] }