{ "schema": "annalist.dataset/0.1", "company": { "id": "kraft-heinz", "name": "The Kraft Heinz Company", "country": "US", "template": "corporate", "cik": "0001637459", "tickers": [ "KHC" ], "entity_name": "Kraft Heinz Co", "fiscal_year_end": "1226", "sic": "2030", "sic_description": "Canned, Frozen & Preservd Fruit, Veg & Food Specialties", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-27", "release_date": "2026-08-05" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "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": "2020-12-27", "end": "2021-03-27", "values": { "revenue": 6394000000.0, "cost_of_revenue": 4193000000.0, "gross_profit": 2201000000.0, "rnd": null, "sga": 1112000000.0, "operating_income": 1089000000.0, "interest_expense": 415000000.0, "pretax_income": 704000000.0, "income_tax": 136000000.0, "net_income_incl_nci": 568000000.0, "nci_profit": 5000000.0, "net_income": 563000000.0, "net_income_common": 563000000.0, "eps_basic": 0.46, "eps_diluted": 0.46, "shares_basic": 1223000000.0, "shares_diluted": 1232000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-22-000060" ], "value_sources": { "revenue": [ "10-Q:0001637459-22-000060" ], "cost_of_revenue": [ "10-Q:0001637459-22-000060" ], "gross_profit": [ "10-Q:0001637459-22-000060" ], "sga": [ "10-Q:0001637459-22-000060" ], "operating_income": [ "10-Q:0001637459-22-000060" ], "interest_expense": [ "10-Q:0001637459-22-000060" ], "pretax_income": [ "10-Q:0001637459-22-000060" ], "income_tax": [ "10-Q:0001637459-22-000060" ], "net_income_incl_nci": [ "10-Q:0001637459-22-000060" ], "nci_profit": [ "10-Q:0001637459-22-000060" ], "net_income": [ "10-Q:0001637459-22-000060" ], "net_income_common": [ "10-Q:0001637459-22-000060" ], "eps_basic": [ "10-Q:0001637459-22-000060" ], "eps_diluted": [ "10-Q:0001637459-22-000060" ], "shares_basic": [ "10-Q:0001637459-22-000060" ], "shares_diluted": [ "10-Q:0001637459-22-000060" ], "dps_declared": [ "10-Q:0001637459-22-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "revenue": 6615000000.0, "cost_of_revenue": 4324000000.0, "gross_profit": 2291000000.0, "rnd": null, "sga": 1056000000.0, "operating_income": 1235000000.0, "interest_expense": 613000000.0, "pretax_income": 645000000.0, "income_tax": 670000000.0, "net_income_incl_nci": -25000000.0, "nci_profit": 2000000.0, "net_income": -27000000.0, "net_income_common": -27000000.0, "eps_basic": -0.02, "eps_diluted": -0.02, "shares_basic": 1224000000.0, "shares_diluted": 1224000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-22-000159" ], "value_sources": { "revenue": [ "10-Q:0001637459-22-000159" ], "cost_of_revenue": [ "10-Q:0001637459-22-000159" ], "gross_profit": [ "10-Q:0001637459-22-000159" ], "sga": [ "10-Q:0001637459-22-000159" ], "operating_income": [ "10-Q:0001637459-22-000159" ], "interest_expense": [ "10-Q:0001637459-22-000159" ], "pretax_income": [ "10-Q:0001637459-22-000159" ], "income_tax": [ "10-Q:0001637459-22-000159" ], "net_income_incl_nci": [ "10-Q:0001637459-22-000159" ], "nci_profit": [ "10-Q:0001637459-22-000159" ], "net_income": [ "10-Q:0001637459-22-000159" ], "net_income_common": [ "10-Q:0001637459-22-000159" ], "eps_basic": [ "10-Q:0001637459-22-000159" ], "eps_diluted": [ "10-Q:0001637459-22-000159" ], "shares_basic": [ "10-Q:0001637459-22-000159" ], "shares_diluted": [ "10-Q:0001637459-22-000159" ], "dps_declared": [ "10-Q:0001637459-22-000159" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "revenue": 6324000000.0, "cost_of_revenue": 4296000000.0, "gross_profit": 2028000000.0, "rnd": null, "sga": 872000000.0, "operating_income": 1156000000.0, "interest_expense": 415000000.0, "pretax_income": 879000000.0, "income_tax": 143000000.0, "net_income_incl_nci": 736000000.0, "nci_profit": 3000000.0, "net_income": 733000000.0, "net_income_common": 733000000.0, "eps_basic": 0.6, "eps_diluted": 0.59, "shares_basic": 1225000000.0, "shares_diluted": 1236000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-22-000191" ], "value_sources": { "revenue": [ "10-Q:0001637459-22-000191" ], "cost_of_revenue": [ "10-Q:0001637459-22-000191" ], "gross_profit": [ "10-Q:0001637459-22-000191" ], "sga": [ "10-Q:0001637459-22-000191" ], "operating_income": [ "10-Q:0001637459-22-000191" ], "interest_expense": [ "10-Q:0001637459-22-000191" ], "pretax_income": [ "10-Q:0001637459-22-000191" ], "income_tax": [ "10-Q:0001637459-22-000191" ], "net_income_incl_nci": [ "10-Q:0001637459-22-000191" ], "nci_profit": [ "10-Q:0001637459-22-000191" ], "net_income": [ "10-Q:0001637459-22-000191" ], "net_income_common": [ "10-Q:0001637459-22-000191" ], "eps_basic": [ "10-Q:0001637459-22-000191" ], "eps_diluted": [ "10-Q:0001637459-22-000191" ], "shares_basic": [ "10-Q:0001637459-22-000191" ], "shares_diluted": [ "10-Q:0001637459-22-000191" ], "dps_declared": [ "10-Q:0001637459-22-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "revenue": 6709000000.0, "cost_of_revenue": 4547000000.0, "gross_profit": 2162000000.0, "rnd": null, "sga": 2182000000.0, "operating_income": -20000000.0, "interest_expense": 604000000.0, "pretax_income": -520000000.0, "income_tax": -265000000.0, "net_income_incl_nci": -255000000.0, "nci_profit": 2000000.0, "net_income": -257000000.0, "net_income_common": -257000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "value_sources": { "revenue": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "cost_of_revenue": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "gross_profit": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "sga": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "operating_income": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "interest_expense": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "pretax_income": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "income_tax": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "net_income_incl_nci": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "nci_profit": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "net_income": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "net_income_common": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "2021-12-26", "end": "2022-03-26", "values": { "revenue": 6045000000.0, "cost_of_revenue": 4114000000.0, "gross_profit": 1931000000.0, "rnd": null, "sga": 816000000.0, "operating_income": 1115000000.0, "interest_expense": 242000000.0, "pretax_income": 971000000.0, "income_tax": 190000000.0, "net_income_incl_nci": 781000000.0, "nci_profit": 5000000.0, "net_income": 776000000.0, "net_income_common": 776000000.0, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 1225000000.0, "shares_diluted": 1234000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-23-000047" ], "value_sources": { "revenue": [ "10-Q:0001637459-23-000047" ], "cost_of_revenue": [ "10-Q:0001637459-23-000047" ], "gross_profit": [ "10-Q:0001637459-23-000047" ], "sga": [ "10-Q:0001637459-23-000047" ], "operating_income": [ "10-Q:0001637459-23-000047" ], "interest_expense": [ "10-Q:0001637459-23-000047" ], "pretax_income": [ "10-Q:0001637459-23-000047" ], "income_tax": [ "10-Q:0001637459-23-000047" ], "net_income_incl_nci": [ "10-Q:0001637459-23-000047" ], "nci_profit": [ "10-Q:0001637459-23-000047" ], "net_income": [ "10-Q:0001637459-23-000047" ], "net_income_common": [ "10-Q:0001637459-23-000047" ], "eps_basic": [ "10-Q:0001637459-23-000047" ], "eps_diluted": [ "10-Q:0001637459-23-000047" ], "shares_basic": [ "10-Q:0001637459-23-000047" ], "shares_diluted": [ "10-Q:0001637459-23-000047" ], "dps_declared": [ "10-Q:0001637459-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-27", "end": "2022-06-25", "values": { "revenue": 6554000000.0, "cost_of_revenue": 4570000000.0, "gross_profit": 1984000000.0, "rnd": null, "sga": 1442000000.0, "operating_income": 542000000.0, "interest_expense": 234000000.0, "pretax_income": 399000000.0, "income_tax": 134000000.0, "net_income_incl_nci": 265000000.0, "nci_profit": 0.0, "net_income": 265000000.0, "net_income_common": 265000000.0, "eps_basic": 0.22, "eps_diluted": 0.21, "shares_basic": 1225000000.0, "shares_diluted": 1235000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-23-000114" ], "value_sources": { "revenue": [ "10-Q:0001637459-23-000114" ], "cost_of_revenue": [ "10-Q:0001637459-23-000114" ], "gross_profit": [ "10-Q:0001637459-23-000114" ], "sga": [ "10-Q:0001637459-23-000114" ], "operating_income": [ "10-Q:0001637459-23-000114" ], "interest_expense": [ "10-Q:0001637459-23-000114" ], "pretax_income": [ "10-Q:0001637459-23-000114" ], "income_tax": [ "10-Q:0001637459-23-000114" ], "net_income_incl_nci": [ "10-Q:0001637459-23-000114" ], "nci_profit": [ "10-Q:0001637459-23-000114" ], "net_income": [ "10-Q:0001637459-23-000114" ], "net_income_common": [ "10-Q:0001637459-23-000114" ], "eps_basic": [ "10-Q:0001637459-23-000114" ], "eps_diluted": [ "10-Q:0001637459-23-000114" ], "shares_basic": [ "10-Q:0001637459-23-000114" ], "shares_diluted": [ "10-Q:0001637459-23-000114" ], "dps_declared": [ "10-Q:0001637459-23-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-26", "end": "2022-09-24", "values": { "revenue": 6505000000.0, "cost_of_revenue": 4662000000.0, "gross_profit": 1843000000.0, "rnd": null, "sga": 1092000000.0, "operating_income": 751000000.0, "interest_expense": 228000000.0, "pretax_income": 545000000.0, "income_tax": 110000000.0, "net_income_incl_nci": 435000000.0, "nci_profit": 3000000.0, "net_income": 432000000.0, "net_income_common": 432000000.0, "eps_basic": 0.35, "eps_diluted": 0.35, "shares_basic": 1227000000.0, "shares_diluted": 1235000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-23-000143" ], "value_sources": { "revenue": [ "10-Q:0001637459-23-000143" ], "cost_of_revenue": [ "10-Q:0001637459-23-000143" ], "gross_profit": [ "10-Q:0001637459-23-000143" ], "sga": [ "10-Q:0001637459-23-000143" ], "operating_income": [ "10-Q:0001637459-23-000143" ], "interest_expense": [ "10-Q:0001637459-23-000143" ], "pretax_income": [ "10-Q:0001637459-23-000143" ], "income_tax": [ "10-Q:0001637459-23-000143" ], "net_income_incl_nci": [ "10-Q:0001637459-23-000143" ], "nci_profit": [ "10-Q:0001637459-23-000143" ], "net_income": [ "10-Q:0001637459-23-000143" ], "net_income_common": [ "10-Q:0001637459-23-000143" ], "eps_basic": [ "10-Q:0001637459-23-000143" ], "eps_diluted": [ "10-Q:0001637459-23-000143" ], "shares_basic": [ "10-Q:0001637459-23-000143" ], "shares_diluted": [ "10-Q:0001637459-23-000143" ], "dps_declared": [ "10-Q:0001637459-23-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-25", "end": "2022-12-31", "values": { "revenue": 7381000000.0, "cost_of_revenue": 5017000000.0, "gross_profit": 2364000000.0, "rnd": null, "sga": 1138000000.0, "operating_income": 1226000000.0, "interest_expense": 217000000.0, "pretax_income": 1051000000.0, "income_tax": 164000000.0, "net_income_incl_nci": 887000000.0, "nci_profit": -3000000.0, "net_income": 890000000.0, "net_income_common": 890000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "value_sources": { "revenue": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "cost_of_revenue": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "gross_profit": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "sga": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "operating_income": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "interest_expense": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "pretax_income": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "income_tax": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "net_income_incl_nci": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "nci_profit": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "net_income": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "net_income_common": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "2023-01-01", "end": "2023-04-01", "values": { "revenue": 6489000000.0, "cost_of_revenue": 4376000000.0, "gross_profit": 2113000000.0, "rnd": null, "sga": 870000000.0, "operating_income": 1243000000.0, "interest_expense": 227000000.0, "pretax_income": 1051000000.0, "income_tax": 214000000.0, "net_income_incl_nci": 837000000.0, "nci_profit": 1000000.0, "net_income": 836000000.0, "net_income_common": 836000000.0, "eps_basic": 0.68, "eps_diluted": 0.68, "shares_basic": 1226000000.0, "shares_diluted": 1234000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-24-000069" ], "value_sources": { "revenue": [ "10-Q:0001637459-24-000069" ], "cost_of_revenue": [ "10-Q:0001637459-24-000069" ], "gross_profit": [ "10-Q:0001637459-24-000069" ], "sga": [ "10-Q:0001637459-24-000069" ], "operating_income": [ "10-Q:0001637459-24-000069" ], "interest_expense": [ "10-Q:0001637459-24-000069" ], "pretax_income": [ "10-Q:0001637459-24-000069" ], "income_tax": [ "10-Q:0001637459-24-000069" ], "net_income_incl_nci": [ "10-Q:0001637459-24-000069" ], "nci_profit": [ "10-Q:0001637459-24-000069" ], "net_income": [ "10-Q:0001637459-24-000069" ], "net_income_common": [ "10-Q:0001637459-24-000069" ], "eps_basic": [ "10-Q:0001637459-24-000069" ], "eps_diluted": [ "10-Q:0001637459-24-000069" ], "shares_basic": [ "10-Q:0001637459-24-000069" ], "shares_diluted": [ "10-Q:0001637459-24-000069" ], "dps_declared": [ "10-Q:0001637459-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "revenue": 6721000000.0, "cost_of_revenue": 4460000000.0, "gross_profit": 2261000000.0, "rnd": null, "sga": 885000000.0, "operating_income": 1376000000.0, "interest_expense": 228000000.0, "pretax_income": 1172000000.0, "income_tax": 174000000.0, "net_income_incl_nci": 998000000.0, "nci_profit": -2000000.0, "net_income": 1000000000.0, "net_income_common": 1000000000.0, "eps_basic": 0.81, "eps_diluted": 0.81, "shares_basic": 1228000000.0, "shares_diluted": 1235000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-24-000129" ], "value_sources": { "revenue": [ "10-Q:0001637459-24-000129" ], "cost_of_revenue": [ "10-Q:0001637459-24-000129" ], "gross_profit": [ "10-Q:0001637459-24-000129" ], "sga": [ "10-Q:0001637459-24-000129" ], "operating_income": [ "10-Q:0001637459-24-000129" ], "interest_expense": [ "10-Q:0001637459-24-000129" ], "pretax_income": [ "10-Q:0001637459-24-000129" ], "income_tax": [ "10-Q:0001637459-24-000129" ], "net_income_incl_nci": [ "10-Q:0001637459-24-000129" ], "nci_profit": [ "10-Q:0001637459-24-000129" ], "net_income": [ "10-Q:0001637459-24-000129" ], "net_income_common": [ "10-Q:0001637459-24-000129" ], "eps_basic": [ "10-Q:0001637459-24-000129" ], "eps_diluted": [ "10-Q:0001637459-24-000129" ], "shares_basic": [ "10-Q:0001637459-24-000129" ], "shares_diluted": [ "10-Q:0001637459-24-000129" ], "dps_declared": [ "10-Q:0001637459-24-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "revenue": 6570000000.0, "cost_of_revenue": 4335000000.0, "gross_profit": 2235000000.0, "rnd": null, "sga": 1582000000.0, "operating_income": 653000000.0, "interest_expense": 228000000.0, "pretax_income": 460000000.0, "income_tax": 206000000.0, "net_income_incl_nci": 254000000.0, "nci_profit": -8000000.0, "net_income": 262000000.0, "net_income_common": 262000000.0, "eps_basic": 0.21, "eps_diluted": 0.21, "shares_basic": 1229000000.0, "shares_diluted": 1235000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-24-000144" ], "value_sources": { "revenue": [ "10-Q:0001637459-24-000144" ], "cost_of_revenue": [ "10-Q:0001637459-24-000144" ], "gross_profit": [ "10-Q:0001637459-24-000144" ], "sga": [ "10-Q:0001637459-24-000144" ], "operating_income": [ "10-Q:0001637459-24-000144" ], "interest_expense": [ "10-Q:0001637459-24-000144" ], "pretax_income": [ "10-Q:0001637459-24-000144" ], "income_tax": [ "10-Q:0001637459-24-000144" ], "net_income_incl_nci": [ "10-Q:0001637459-24-000144" ], "nci_profit": [ "10-Q:0001637459-24-000144" ], "net_income": [ "10-Q:0001637459-24-000144" ], "net_income_common": [ "10-Q:0001637459-24-000144" ], "eps_basic": [ "10-Q:0001637459-24-000144" ], "eps_diluted": [ "10-Q:0001637459-24-000144" ], "shares_basic": [ "10-Q:0001637459-24-000144" ], "shares_diluted": [ "10-Q:0001637459-24-000144" ], "dps_declared": [ "10-Q:0001637459-24-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "revenue": 6860000000.0, "cost_of_revenue": 4543000000.0, "gross_profit": 2317000000.0, "rnd": null, "sga": 1017000000.0, "operating_income": 1300000000.0, "interest_expense": 229000000.0, "pretax_income": 950000000.0, "income_tax": 193000000.0, "net_income_incl_nci": 757000000.0, "nci_profit": 0.0, "net_income": 757000000.0, "net_income_common": 757000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "value_sources": { "revenue": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "cost_of_revenue": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "gross_profit": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "sga": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "operating_income": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "interest_expense": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "pretax_income": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "income_tax": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "net_income_incl_nci": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "nci_profit": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "net_income": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "net_income_common": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "2023-12-31", "end": "2024-03-30", "values": { "revenue": 6411000000.0, "cost_of_revenue": 4168000000.0, "gross_profit": 2243000000.0, "rnd": null, "sga": 941000000.0, "operating_income": 1302000000.0, "interest_expense": 226000000.0, "pretax_income": 1029000000.0, "income_tax": 225000000.0, "net_income_incl_nci": 804000000.0, "nci_profit": 3000000.0, "net_income": 801000000.0, "net_income_common": 801000000.0, "eps_basic": 0.66, "eps_diluted": 0.66, "shares_basic": 1214000000.0, "shares_diluted": 1223000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-25-000061" ], "value_sources": { "revenue": [ "10-Q:0001637459-25-000061" ], "cost_of_revenue": [ "10-Q:0001637459-25-000061" ], "gross_profit": [ "10-Q:0001637459-25-000061" ], "sga": [ "10-Q:0001637459-25-000061" ], "operating_income": [ "10-Q:0001637459-25-000061" ], "interest_expense": [ "10-Q:0001637459-25-000061" ], "pretax_income": [ "10-Q:0001637459-25-000061" ], "income_tax": [ "10-Q:0001637459-25-000061" ], "net_income_incl_nci": [ "10-Q:0001637459-25-000061" ], "nci_profit": [ "10-Q:0001637459-25-000061" ], "net_income": [ "10-Q:0001637459-25-000061" ], "net_income_common": [ "10-Q:0001637459-25-000061" ], "eps_basic": [ "10-Q:0001637459-25-000061" ], "eps_diluted": [ "10-Q:0001637459-25-000061" ], "shares_basic": [ "10-Q:0001637459-25-000061" ], "shares_diluted": [ "10-Q:0001637459-25-000061" ], "dps_declared": [ "10-Q:0001637459-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "revenue": 6476000000.0, "cost_of_revenue": 4182000000.0, "gross_profit": 2294000000.0, "rnd": null, "sga": 1772000000.0, "operating_income": 522000000.0, "interest_expense": 229000000.0, "pretax_income": 348000000.0, "income_tax": 248000000.0, "net_income_incl_nci": 100000000.0, "nci_profit": -2000000.0, "net_income": 102000000.0, "net_income_common": 102000000.0, "eps_basic": 0.08, "eps_diluted": 0.08, "shares_basic": 1212000000.0, "shares_diluted": 1216000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-25-000152" ], "value_sources": { "revenue": [ "10-Q:0001637459-25-000152" ], "cost_of_revenue": [ "10-Q:0001637459-25-000152" ], "gross_profit": [ "10-Q:0001637459-25-000152" ], "sga": [ "10-Q:0001637459-25-000152" ], "operating_income": [ "10-Q:0001637459-25-000152" ], "interest_expense": [ "10-Q:0001637459-25-000152" ], "pretax_income": [ "10-Q:0001637459-25-000152" ], "income_tax": [ "10-Q:0001637459-25-000152" ], "net_income_incl_nci": [ "10-Q:0001637459-25-000152" ], "nci_profit": [ "10-Q:0001637459-25-000152" ], "net_income": [ "10-Q:0001637459-25-000152" ], "net_income_common": [ "10-Q:0001637459-25-000152" ], "eps_basic": [ "10-Q:0001637459-25-000152" ], "eps_diluted": [ "10-Q:0001637459-25-000152" ], "shares_basic": [ "10-Q:0001637459-25-000152" ], "shares_diluted": [ "10-Q:0001637459-25-000152" ], "dps_declared": [ "10-Q:0001637459-25-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "revenue": 6383000000.0, "cost_of_revenue": 4197000000.0, "gross_profit": 2186000000.0, "rnd": null, "sga": 2287000000.0, "operating_income": -101000000.0, "interest_expense": 230000000.0, "pretax_income": -283000000.0, "income_tax": 7000000.0, "net_income_incl_nci": -290000000.0, "nci_profit": 0.0, "net_income": -290000000.0, "net_income_common": -290000000.0, "eps_basic": -0.24, "eps_diluted": -0.24, "shares_basic": 1210000000.0, "shares_diluted": 1210000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-25-000166" ], "value_sources": { "revenue": [ "10-Q:0001637459-25-000166" ], "cost_of_revenue": [ "10-Q:0001637459-25-000166" ], "gross_profit": [ "10-Q:0001637459-25-000166" ], "sga": [ "10-Q:0001637459-25-000166" ], "operating_income": [ "10-Q:0001637459-25-000166" ], "interest_expense": [ "10-Q:0001637459-25-000166" ], "pretax_income": [ "10-Q:0001637459-25-000166" ], "income_tax": [ "10-Q:0001637459-25-000166" ], "net_income_incl_nci": [ "10-Q:0001637459-25-000166" ], "nci_profit": [ "10-Q:0001637459-25-000166" ], "net_income": [ "10-Q:0001637459-25-000166" ], "net_income_common": [ "10-Q:0001637459-25-000166" ], "eps_basic": [ "10-Q:0001637459-25-000166" ], "eps_diluted": [ "10-Q:0001637459-25-000166" ], "shares_basic": [ "10-Q:0001637459-25-000166" ], "shares_diluted": [ "10-Q:0001637459-25-000166" ], "dps_declared": [ "10-Q:0001637459-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-28", "values": { "revenue": 6576000000.0, "cost_of_revenue": 4331000000.0, "gross_profit": 2245000000.0, "rnd": null, "sga": 2285000000.0, "operating_income": -40000000.0, "interest_expense": 227000000.0, "pretax_income": -238000000.0, "income_tax": -2370000000.0, "net_income_incl_nci": 2132000000.0, "nci_profit": 1000000.0, "net_income": 2131000000.0, "net_income_common": 2131000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "value_sources": { "revenue": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cost_of_revenue": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "gross_profit": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "sga": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "operating_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "interest_expense": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "pretax_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "income_tax": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income_incl_nci": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "nci_profit": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income_common": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-29", "values": { "revenue": 5999000000.0, "cost_of_revenue": 3935000000.0, "gross_profit": 2064000000.0, "rnd": null, "sga": 868000000.0, "operating_income": 1196000000.0, "interest_expense": 229000000.0, "pretax_income": 1018000000.0, "income_tax": 304000000.0, "net_income_incl_nci": 714000000.0, "nci_profit": 2000000.0, "net_income": 712000000.0, "net_income_common": 712000000.0, "eps_basic": 0.6, "eps_diluted": 0.59, "shares_basic": 1194000000.0, "shares_diluted": 1198000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-26-000022" ], "value_sources": { "revenue": [ "10-Q:0001637459-26-000022" ], "cost_of_revenue": [ "10-Q:0001637459-26-000022" ], "gross_profit": [ "10-Q:0001637459-26-000022" ], "sga": [ "10-Q:0001637459-26-000022" ], "operating_income": [ "10-Q:0001637459-26-000022" ], "interest_expense": [ "10-Q:0001637459-26-000022" ], "pretax_income": [ "10-Q:0001637459-26-000022" ], "income_tax": [ "10-Q:0001637459-26-000022" ], "net_income_incl_nci": [ "10-Q:0001637459-26-000022" ], "nci_profit": [ "10-Q:0001637459-26-000022" ], "net_income": [ "10-Q:0001637459-26-000022" ], "net_income_common": [ "10-Q:0001637459-26-000022" ], "eps_basic": [ "10-Q:0001637459-26-000022" ], "eps_diluted": [ "10-Q:0001637459-26-000022" ], "shares_basic": [ "10-Q:0001637459-26-000022" ], "shares_diluted": [ "10-Q:0001637459-26-000022" ], "dps_declared": [ "10-Q:0001637459-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "revenue": 6352000000.0, "cost_of_revenue": 4169000000.0, "gross_profit": 2183000000.0, "rnd": null, "sga": 10157000000.0, "operating_income": -7974000000.0, "interest_expense": 240000000.0, "pretax_income": -8167000000.0, "income_tax": -344000000.0, "net_income_incl_nci": -7823000000.0, "nci_profit": 1000000.0, "net_income": -7824000000.0, "net_income_common": -7824000000.0, "eps_basic": -6.6, "eps_diluted": -6.6, "shares_basic": 1185000000.0, "shares_diluted": 1185000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-26-000054" ], "value_sources": { "revenue": [ "10-Q:0001637459-26-000054" ], "cost_of_revenue": [ "10-Q:0001637459-26-000054" ], "gross_profit": [ "10-Q:0001637459-26-000054" ], "sga": [ "10-Q:0001637459-26-000054" ], "operating_income": [ "10-Q:0001637459-26-000054" ], "interest_expense": [ "10-Q:0001637459-26-000054" ], "pretax_income": [ "10-Q:0001637459-26-000054" ], "income_tax": [ "10-Q:0001637459-26-000054" ], "net_income_incl_nci": [ "10-Q:0001637459-26-000054" ], "nci_profit": [ "10-Q:0001637459-26-000054" ], "net_income": [ "10-Q:0001637459-26-000054" ], "net_income_common": [ "10-Q:0001637459-26-000054" ], "eps_basic": [ "10-Q:0001637459-26-000054" ], "eps_diluted": [ "10-Q:0001637459-26-000054" ], "shares_basic": [ "10-Q:0001637459-26-000054" ], "shares_diluted": [ "10-Q:0001637459-26-000054" ], "dps_declared": [ "10-Q:0001637459-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "revenue": 6237000000.0, "cost_of_revenue": 4247000000.0, "gross_profit": 1990000000.0, "rnd": null, "sga": 965000000.0, "operating_income": 1025000000.0, "interest_expense": 240000000.0, "pretax_income": 807000000.0, "income_tax": 194000000.0, "net_income_incl_nci": 613000000.0, "nci_profit": -2000000.0, "net_income": 615000000.0, "net_income_common": 615000000.0, "eps_basic": 0.52, "eps_diluted": 0.52, "shares_basic": 1184000000.0, "shares_diluted": 1186000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-25-000166" ], "value_sources": { "revenue": [ "10-Q:0001637459-25-000166" ], "cost_of_revenue": [ "10-Q:0001637459-25-000166" ], "gross_profit": [ "10-Q:0001637459-25-000166" ], "sga": [ "10-Q:0001637459-25-000166" ], "operating_income": [ "10-Q:0001637459-25-000166" ], "interest_expense": [ "10-Q:0001637459-25-000166" ], "pretax_income": [ "10-Q:0001637459-25-000166" ], "income_tax": [ "10-Q:0001637459-25-000166" ], "net_income_incl_nci": [ "10-Q:0001637459-25-000166" ], "nci_profit": [ "10-Q:0001637459-25-000166" ], "net_income": [ "10-Q:0001637459-25-000166" ], "net_income_common": [ "10-Q:0001637459-25-000166" ], "eps_basic": [ "10-Q:0001637459-25-000166" ], "eps_diluted": [ "10-Q:0001637459-25-000166" ], "shares_basic": [ "10-Q:0001637459-25-000166" ], "shares_diluted": [ "10-Q:0001637459-25-000166" ], "dps_declared": [ "10-Q:0001637459-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-27", "values": { "revenue": 6354000000.0, "cost_of_revenue": 4282000000.0, "gross_profit": 2072000000.0, "rnd": null, "sga": 988000000.0, "operating_income": 1084000000.0, "interest_expense": 238000000.0, "pretax_income": 897000000.0, "income_tax": 249000000.0, "net_income_incl_nci": 648000000.0, "nci_profit": -3000000.0, "net_income": 651000000.0, "net_income_common": 651000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "value_sources": { "revenue": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cost_of_revenue": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "gross_profit": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "sga": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "operating_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "interest_expense": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "pretax_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "income_tax": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income_incl_nci": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "nci_profit": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "net_income_common": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-28", "values": { "revenue": 6047000000.0, "cost_of_revenue": 3828000000.0, "gross_profit": 2219000000.0, "rnd": null, "sga": 1074000000.0, "operating_income": 1145000000.0, "interest_expense": 236000000.0, "pretax_income": 1010000000.0, "income_tax": 211000000.0, "net_income_incl_nci": 799000000.0, "nci_profit": 1000000.0, "net_income": 798000000.0, "net_income_common": 798000000.0, "eps_basic": 0.67, "eps_diluted": 0.67, "shares_basic": 1185000000.0, "shares_diluted": 1188000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-26-000022" ], "value_sources": { "revenue": [ "10-Q:0001637459-26-000022" ], "cost_of_revenue": [ "10-Q:0001637459-26-000022" ], "gross_profit": [ "10-Q:0001637459-26-000022" ], "sga": [ "10-Q:0001637459-26-000022" ], "operating_income": [ "10-Q:0001637459-26-000022" ], "interest_expense": [ "10-Q:0001637459-26-000022" ], "pretax_income": [ "10-Q:0001637459-26-000022" ], "income_tax": [ "10-Q:0001637459-26-000022" ], "net_income_incl_nci": [ "10-Q:0001637459-26-000022" ], "nci_profit": [ "10-Q:0001637459-26-000022" ], "net_income": [ "10-Q:0001637459-26-000022" ], "net_income_common": [ "10-Q:0001637459-26-000022" ], "eps_basic": [ "10-Q:0001637459-26-000022" ], "eps_diluted": [ "10-Q:0001637459-26-000022" ], "shares_basic": [ "10-Q:0001637459-26-000022" ], "shares_diluted": [ "10-Q:0001637459-26-000022" ], "dps_declared": [ "10-Q:0001637459-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "revenue": 6262000000.0, "cost_of_revenue": 4234000000.0, "gross_profit": 2028000000.0, "rnd": null, "sga": 8459000000.0, "operating_income": -6431000000.0, "interest_expense": null, "pretax_income": -6376000000.0, "income_tax": -916000000.0, "net_income_incl_nci": -5460000000.0, "nci_profit": 0.0, "net_income": -5460000000.0, "net_income_common": -5460000000.0, "eps_basic": -4.6, "eps_diluted": -4.6, "shares_basic": 1186000000.0, "shares_diluted": 1186000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0001637459-26-000054" ], "value_sources": { "revenue": [ "10-Q:0001637459-26-000054" ], "cost_of_revenue": [ "10-Q:0001637459-26-000054" ], "gross_profit": [ "10-Q:0001637459-26-000054" ], "sga": [ "10-Q:0001637459-26-000054" ], "operating_income": [ "10-Q:0001637459-26-000054" ], "pretax_income": [ "10-Q:0001637459-26-000054" ], "income_tax": [ "10-Q:0001637459-26-000054" ], "net_income_incl_nci": [ "10-Q:0001637459-26-000054" ], "nci_profit": [ "10-Q:0001637459-26-000054" ], "net_income": [ "10-Q:0001637459-26-000054" ], "net_income_common": [ "10-Q:0001637459-26-000054" ], "eps_basic": [ "10-Q:0001637459-26-000054" ], "eps_diluted": [ "10-Q:0001637459-26-000054" ], "shares_basic": [ "10-Q:0001637459-26-000054" ], "shares_diluted": [ "10-Q:0001637459-26-000054" ], "dps_declared": [ "10-Q:0001637459-26-000054" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 26042000000.0, "cost_of_revenue": 17360000000.0, "gross_profit": 8682000000.0, "rnd": 140000000.0, "sga": 5222000000.0, "operating_income": 3460000000.0, "interest_expense": 2047000000.0, "pretax_income": 1708000000.0, "income_tax": 684000000.0, "net_income_incl_nci": 1024000000.0, "nci_profit": 12000000.0, "net_income": 1012000000.0, "net_income_common": 1012000000.0, "eps_basic": 0.83, "eps_diluted": 0.82, "shares_basic": 1224000000.0, "shares_diluted": 1236000000.0, "dps_declared": 1.6, "operating_lease_cost": 176000000.0 }, "sources": [ "10-K:0001637459-24-000018" ], "value_sources": { "revenue": [ "10-K:0001637459-24-000018" ], "cost_of_revenue": [ "10-K:0001637459-24-000018" ], "gross_profit": [ "10-K:0001637459-24-000018" ], "rnd": [ "10-K:0001637459-24-000018" ], "sga": [ "10-K:0001637459-24-000018" ], "operating_income": [ "10-K:0001637459-24-000018" ], "interest_expense": [ "10-K:0001637459-24-000018" ], "pretax_income": [ "10-K:0001637459-24-000018" ], "income_tax": [ "10-K:0001637459-24-000018" ], "net_income_incl_nci": [ "10-K:0001637459-24-000018" ], "nci_profit": [ "10-K:0001637459-24-000018" ], "net_income": [ "10-K:0001637459-24-000018" ], "net_income_common": [ "10-K:0001637459-24-000018" ], "eps_basic": [ "10-K:0001637459-24-000018" ], "eps_diluted": [ "10-K:0001637459-24-000018" ], "shares_basic": [ "10-K:0001637459-24-000018" ], "shares_diluted": [ "10-K:0001637459-24-000018" ], "dps_declared": [ "10-K:0001637459-24-000018" ], "operating_lease_cost": [ "10-K:0001637459-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 26485000000.0, "cost_of_revenue": 18363000000.0, "gross_profit": 8122000000.0, "rnd": 127000000.0, "sga": 4488000000.0, "operating_income": 3634000000.0, "interest_expense": 921000000.0, "pretax_income": 2966000000.0, "income_tax": 598000000.0, "net_income_incl_nci": 2368000000.0, "nci_profit": 5000000.0, "net_income": 2363000000.0, "net_income_common": 2363000000.0, "eps_basic": 1.93, "eps_diluted": 1.91, "shares_basic": 1226000000.0, "shares_diluted": 1235000000.0, "dps_declared": 1.6, "operating_lease_cost": 173000000.0 }, "sources": [ "10-K:0001637459-25-000011" ], "value_sources": { "revenue": [ "10-K:0001637459-25-000011" ], "cost_of_revenue": [ "10-K:0001637459-25-000011" ], "gross_profit": [ "10-K:0001637459-25-000011" ], "rnd": [ "10-K:0001637459-25-000011" ], "sga": [ "10-K:0001637459-25-000011" ], "operating_income": [ "10-K:0001637459-25-000011" ], "interest_expense": [ "10-K:0001637459-25-000011" ], "pretax_income": [ "10-K:0001637459-25-000011" ], "income_tax": [ "10-K:0001637459-25-000011" ], "net_income_incl_nci": [ "10-K:0001637459-25-000011" ], "nci_profit": [ "10-K:0001637459-25-000011" ], "net_income": [ "10-K:0001637459-25-000011" ], "net_income_common": [ "10-K:0001637459-25-000011" ], "eps_basic": [ "10-K:0001637459-25-000011" ], "eps_diluted": [ "10-K:0001637459-25-000011" ], "shares_basic": [ "10-K:0001637459-25-000011" ], "shares_diluted": [ "10-K:0001637459-25-000011" ], "dps_declared": [ "10-K:0001637459-25-000011" ], "operating_lease_cost": [ "10-K:0001637459-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 26640000000.0, "cost_of_revenue": 17714000000.0, "gross_profit": 8926000000.0, "rnd": 147000000.0, "sga": 4354000000.0, "operating_income": 4572000000.0, "interest_expense": 912000000.0, "pretax_income": 3633000000.0, "income_tax": 787000000.0, "net_income_incl_nci": 2846000000.0, "nci_profit": -9000000.0, "net_income": 2855000000.0, "net_income_common": 2855000000.0, "eps_basic": 2.33, "eps_diluted": 2.31, "shares_basic": 1227000000.0, "shares_diluted": 1235000000.0, "dps_declared": 1.6, "operating_lease_cost": 152000000.0 }, "sources": [ "10-K:0001637459-26-000009" ], "value_sources": { "revenue": [ "10-K:0001637459-26-000009" ], "cost_of_revenue": [ "10-K:0001637459-26-000009" ], "gross_profit": [ "10-K:0001637459-26-000009" ], "rnd": [ "10-K:0001637459-26-000009" ], "sga": [ "10-K:0001637459-26-000009" ], "operating_income": [ "10-K:0001637459-26-000009" ], "interest_expense": [ "10-K:0001637459-26-000009" ], "pretax_income": [ "10-K:0001637459-26-000009" ], "income_tax": [ "10-K:0001637459-26-000009" ], "net_income_incl_nci": [ "10-K:0001637459-26-000009" ], "nci_profit": [ "10-K:0001637459-26-000009" ], "net_income": [ "10-K:0001637459-26-000009" ], "net_income_common": [ "10-K:0001637459-26-000009" ], "eps_basic": [ "10-K:0001637459-26-000009" ], "eps_diluted": [ "10-K:0001637459-26-000009" ], "shares_basic": [ "10-K:0001637459-26-000009" ], "shares_diluted": [ "10-K:0001637459-26-000009" ], "dps_declared": [ "10-K:0001637459-26-000009" ], "operating_lease_cost": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 25846000000.0, "cost_of_revenue": 16878000000.0, "gross_profit": 8968000000.0, "rnd": 150000000.0, "sga": 7285000000.0, "operating_income": 1683000000.0, "interest_expense": 912000000.0, "pretax_income": 856000000.0, "income_tax": -1890000000.0, "net_income_incl_nci": 2746000000.0, "nci_profit": 2000000.0, "net_income": 2744000000.0, "net_income_common": 2744000000.0, "eps_basic": 2.27, "eps_diluted": 2.26, "shares_basic": 1210000000.0, "shares_diluted": 1215000000.0, "dps_declared": 1.6, "operating_lease_cost": 141000000.0 }, "sources": [ "10-K:0001637459-25-000011", "10-K:0001637459-26-000009" ], "value_sources": { "revenue": [ "10-K:0001637459-26-000009" ], "cost_of_revenue": [ "10-K:0001637459-26-000009" ], "gross_profit": [ "10-K:0001637459-26-000009" ], "rnd": [ "10-K:0001637459-26-000009" ], "sga": [ "10-K:0001637459-26-000009" ], "operating_income": [ "10-K:0001637459-26-000009" ], "interest_expense": [ "10-K:0001637459-26-000009" ], "pretax_income": [ "10-K:0001637459-26-000009" ], "income_tax": [ "10-K:0001637459-26-000009" ], "net_income_incl_nci": [ "10-K:0001637459-26-000009" ], "nci_profit": [ "10-K:0001637459-26-000009" ], "net_income": [ "10-K:0001637459-26-000009" ], "net_income_common": [ "10-K:0001637459-26-000009" ], "eps_basic": [ "10-K:0001637459-26-000009" ], "eps_diluted": [ "10-K:0001637459-26-000009" ], "shares_basic": [ "10-K:0001637459-26-000009" ], "shares_diluted": [ "10-K:0001637459-26-000009" ], "dps_declared": [ "10-K:0001637459-25-000011" ], "operating_lease_cost": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 24942000000.0, "cost_of_revenue": 16633000000.0, "gross_profit": 8309000000.0, "rnd": 167000000.0, "sga": 12978000000.0, "operating_income": -4669000000.0, "interest_expense": 947000000.0, "pretax_income": -5445000000.0, "income_tax": 403000000.0, "net_income_incl_nci": -5848000000.0, "nci_profit": -2000000.0, "net_income": -5846000000.0, "net_income_common": -5846000000.0, "eps_basic": -4.93, "eps_diluted": -4.93, "shares_basic": 1187000000.0, "shares_diluted": 1187000000.0, "dps_declared": 1.6, "operating_lease_cost": 144000000.0 }, "sources": [ "10-K:0001637459-26-000009" ], "value_sources": { "revenue": [ "10-K:0001637459-26-000009" ], "cost_of_revenue": [ "10-K:0001637459-26-000009" ], "gross_profit": [ "10-K:0001637459-26-000009" ], "rnd": [ "10-K:0001637459-26-000009" ], "sga": [ "10-K:0001637459-26-000009" ], "operating_income": [ "10-K:0001637459-26-000009" ], "interest_expense": [ "10-K:0001637459-26-000009" ], "pretax_income": [ "10-K:0001637459-26-000009" ], "income_tax": [ "10-K:0001637459-26-000009" ], "net_income_incl_nci": [ "10-K:0001637459-26-000009" ], "nci_profit": [ "10-K:0001637459-26-000009" ], "net_income": [ "10-K:0001637459-26-000009" ], "net_income_common": [ "10-K:0001637459-26-000009" ], "eps_basic": [ "10-K:0001637459-26-000009" ], "eps_diluted": [ "10-K:0001637459-26-000009" ], "shares_basic": [ "10-K:0001637459-26-000009" ], "shares_diluted": [ "10-K:0001637459-26-000009" ], "dps_declared": [ "10-K:0001637459-26-000009" ], "operating_lease_cost": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-27", "values": { "cash": 2360000000.0, "short_term_investments": null, "receivables": 2079000000.0, "inventory": 2676000000.0, "current_assets": 13136000000.0, "ppe_net": 6579000000.0, "goodwill": 31447000000.0, "intangibles": 45021000000.0, "total_assets": 98664000000.0, "accounts_payable": null, "short_term_borrowings": 6000000.0, "debt_current": 126000000.0, "current_liabilities": 7570000000.0, "long_term_debt": 27074000000.0, "total_liabilities": 48233000000.0, "temporary_equity": null, "equity_parent": 50288000000.0, "nci": 143000000.0, "equity_total": 50431000000.0, "liabilities_and_equity": 98664000000.0, "shares_outstanding": 1223000000.0, "retained_earnings": -2131000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-21-000047" ], "value_sources": { "cash": [ "10-Q:0001637459-21-000047" ], "receivables": [ "10-Q:0001637459-21-000047" ], "inventory": [ "10-Q:0001637459-21-000047" ], "current_assets": [ "10-Q:0001637459-21-000047" ], "ppe_net": [ "10-Q:0001637459-21-000047" ], "goodwill": [ "10-Q:0001637459-21-000047" ], "intangibles": [ "10-Q:0001637459-21-000047" ], "total_assets": [ "10-Q:0001637459-21-000047" ], "short_term_borrowings": [ "10-Q:0001637459-21-000047" ], "debt_current": [ "10-Q:0001637459-21-000047" ], "current_liabilities": [ "10-Q:0001637459-21-000047" ], "long_term_debt": [ "10-Q:0001637459-21-000047" ], "total_liabilities": [ "10-Q:0001637459-21-000047" ], "equity_parent": [ "10-Q:0001637459-21-000047" ], "nci": [ "10-Q:0001637459-21-000047" ], "equity_total": [ "10-Q:0001637459-21-000047" ], "liabilities_and_equity": [ "10-Q:0001637459-21-000047" ], "shares_outstanding": [ "10-Q:0001637459-21-000047" ], "retained_earnings": [ "10-Q:0001637459-21-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-26", "values": { "cash": 3941000000.0, "short_term_investments": null, "receivables": 2008000000.0, "inventory": 2820000000.0, "current_assets": 11385000000.0, "ppe_net": 6611000000.0, "goodwill": 31477000000.0, "intangibles": 44941000000.0, "total_assets": 97038000000.0, "accounts_payable": null, "short_term_borrowings": 6000000.0, "debt_current": 1604000000.0, "current_liabilities": 9879000000.0, "long_term_debt": 23545000000.0, "total_liabilities": 46896000000.0, "temporary_equity": null, "equity_parent": 49997000000.0, "nci": 145000000.0, "equity_total": 50142000000.0, "liabilities_and_equity": 97038000000.0, "shares_outstanding": 1223000000.0, "retained_earnings": -2158000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-21-000099" ], "value_sources": { "cash": [ "10-Q:0001637459-21-000099" ], "receivables": [ "10-Q:0001637459-21-000099" ], "inventory": [ "10-Q:0001637459-21-000099" ], "current_assets": [ "10-Q:0001637459-21-000099" ], "ppe_net": [ "10-Q:0001637459-21-000099" ], "goodwill": [ "10-Q:0001637459-21-000099" ], "intangibles": [ "10-Q:0001637459-21-000099" ], "total_assets": [ "10-Q:0001637459-21-000099" ], "short_term_borrowings": [ "10-Q:0001637459-21-000099" ], "debt_current": [ "10-Q:0001637459-21-000099" ], "current_liabilities": [ "10-Q:0001637459-21-000099" ], "long_term_debt": [ "10-Q:0001637459-21-000099" ], "total_liabilities": [ "10-Q:0001637459-21-000099" ], "equity_parent": [ "10-Q:0001637459-21-000099" ], "nci": [ "10-Q:0001637459-21-000099" ], "equity_total": [ "10-Q:0001637459-21-000099" ], "liabilities_and_equity": [ "10-Q:0001637459-21-000099" ], "shares_outstanding": [ "10-Q:0001637459-21-000099" ], "retained_earnings": [ "10-Q:0001637459-21-000099" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-25", "values": { "cash": 2273000000.0, "short_term_investments": null, "receivables": 1958000000.0, "inventory": 2839000000.0, "current_assets": 9557000000.0, "ppe_net": 6588000000.0, "goodwill": 31386000000.0, "intangibles": 44803000000.0, "total_assets": 94897000000.0, "accounts_payable": null, "short_term_borrowings": 1000000.0, "debt_current": 1034000000.0, "current_liabilities": 8455000000.0, "long_term_debt": 22937000000.0, "total_liabilities": 44659000000.0, "temporary_equity": null, "equity_parent": 50089000000.0, "nci": 149000000.0, "equity_total": 50238000000.0, "liabilities_and_equity": 94897000000.0, "shares_outstanding": 1227000000.0, "retained_earnings": -1425000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-21-000127" ], "value_sources": { "cash": [ "10-Q:0001637459-21-000127" ], "receivables": [ "10-Q:0001637459-21-000127" ], "inventory": [ "10-Q:0001637459-21-000127" ], "current_assets": [ "10-Q:0001637459-21-000127" ], "ppe_net": [ "10-Q:0001637459-21-000127" ], "goodwill": [ "10-Q:0001637459-21-000127" ], "intangibles": [ "10-Q:0001637459-21-000127" ], "total_assets": [ "10-Q:0001637459-21-000127" ], "short_term_borrowings": [ "10-Q:0001637459-21-000127" ], "debt_current": [ "10-Q:0001637459-21-000127" ], "current_liabilities": [ "10-Q:0001637459-21-000127" ], "long_term_debt": [ "10-Q:0001637459-21-000127" ], "total_liabilities": [ "10-Q:0001637459-21-000127" ], "equity_parent": [ "10-Q:0001637459-21-000127" ], "nci": [ "10-Q:0001637459-21-000127" ], "equity_total": [ "10-Q:0001637459-21-000127" ], "liabilities_and_equity": [ "10-Q:0001637459-21-000127" ], "shares_outstanding": [ "10-Q:0001637459-21-000127" ], "retained_earnings": [ "10-Q:0001637459-21-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-25", "values": { "cash": 3445000000.0, "short_term_investments": null, "receivables": 1957000000.0, "inventory": 2729000000.0, "current_assets": 8994000000.0, "ppe_net": 6806000000.0, "goodwill": 31296000000.0, "intangibles": 43542000000.0, "total_assets": 93394000000.0, "accounts_payable": null, "short_term_borrowings": 14000000.0, "debt_current": 740000000.0, "current_liabilities": 9064000000.0, "long_term_debt": 21061000000.0, "total_liabilities": 43942000000.0, "temporary_equity": 4000000.0, "equity_parent": 49298000000.0, "nci": 150000000.0, "equity_total": 49448000000.0, "liabilities_and_equity": 93394000000.0, "shares_outstanding": 1224000000.0, "retained_earnings": -1682000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 541000000.0, "commercial_paper": 0.0, "operating_lease_liability": 617000000.0, "operating_lease_liability_current": 133000000.0, "operating_lease_liability_noncurrent": 484000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 152000000.0, "operating_lease_payments_total": 696000000.0, "operating_lease_imputed_interest": 79000000.0, "debt_maturity_y1": 709000000.0, "debt_maturity_y2": 852000000.0, "debt_maturity_y3": 626000000.0, "debt_maturity_y4": 3000000.0, "debt_maturity_y5": 1879000000.0, "debt_maturity_after_y5": 17402000000.0 }, "sources": [ "10-K:0001637459-22-000018", "10-K:0001637459-23-000009" ], "value_sources": { "cash": [ "10-K:0001637459-23-000009" ], "receivables": [ "10-K:0001637459-23-000009" ], "inventory": [ "10-K:0001637459-23-000009" ], "current_assets": [ "10-K:0001637459-23-000009" ], "ppe_net": [ "10-K:0001637459-23-000009" ], "goodwill": [ "10-K:0001637459-23-000009" ], "intangibles": [ "10-K:0001637459-23-000009" ], "total_assets": [ "10-K:0001637459-23-000009" ], "short_term_borrowings": [ "10-K:0001637459-23-000009" ], "debt_current": [ "10-K:0001637459-23-000009" ], "current_liabilities": [ "10-K:0001637459-23-000009" ], "long_term_debt": [ "10-K:0001637459-23-000009" ], "total_liabilities": [ "10-K:0001637459-23-000009" ], "temporary_equity": [ "10-K:0001637459-23-000009" ], "equity_parent": [ "10-K:0001637459-23-000009" ], "nci": [ "10-K:0001637459-23-000009" ], "equity_total": [ "10-K:0001637459-23-000009" ], "liabilities_and_equity": [ "10-K:0001637459-23-000009" ], "shares_outstanding": [ "10-K:0001637459-23-000009" ], "retained_earnings": [ "10-K:0001637459-23-000009" ], "accrued_taxes_current": [ "10-K:0001637459-23-000009" ], "commercial_paper": [ "10-K:0001637459-22-000018" ], "operating_lease_liability": [ "10-K:0001637459-22-000018" ], "operating_lease_liability_current": [ "10-K:0001637459-23-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0001637459-23-000009" ], "operating_lease_discount_rate": [ "10-K:0001637459-23-000009" ], "operating_lease_payments_y1": [ "10-K:0001637459-22-000018" ], "operating_lease_payments_total": [ "10-K:0001637459-22-000018" ], "operating_lease_imputed_interest": [ "10-K:0001637459-22-000018" ], "debt_maturity_y1": [ "10-K:0001637459-22-000018" ], "debt_maturity_y2": [ "10-K:0001637459-22-000018" ], "debt_maturity_y3": [ "10-K:0001637459-22-000018" ], "debt_maturity_y4": [ "10-K:0001637459-22-000018" ], "debt_maturity_y5": [ "10-K:0001637459-22-000018" ], "debt_maturity_after_y5": [ "10-K:0001637459-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-26", "values": { "cash": 2978000000.0, "short_term_investments": null, "receivables": 2067000000.0, "inventory": 3093000000.0, "current_assets": 9275000000.0, "ppe_net": 6602000000.0, "goodwill": 31440000000.0, "intangibles": 43640000000.0, "total_assets": 93864000000.0, "accounts_payable": null, "short_term_borrowings": 50000000.0, "debt_current": 730000000.0, "current_liabilities": 9064000000.0, "long_term_debt": 20970000000.0, "total_liabilities": 44020000000.0, "temporary_equity": 47000000.0, "equity_parent": 49644000000.0, "nci": 153000000.0, "equity_total": 49797000000.0, "liabilities_and_equity": 93864000000.0, "shares_outstanding": 1225000000.0, "retained_earnings": -905000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-22-000060" ], "value_sources": { "cash": [ "10-Q:0001637459-22-000060" ], "receivables": [ "10-Q:0001637459-22-000060" ], "inventory": [ "10-Q:0001637459-22-000060" ], "current_assets": [ "10-Q:0001637459-22-000060" ], "ppe_net": [ "10-Q:0001637459-22-000060" ], "goodwill": [ "10-Q:0001637459-22-000060" ], "intangibles": [ "10-Q:0001637459-22-000060" ], "total_assets": [ "10-Q:0001637459-22-000060" ], "short_term_borrowings": [ "10-Q:0001637459-22-000060" ], "debt_current": [ "10-Q:0001637459-22-000060" ], "current_liabilities": [ "10-Q:0001637459-22-000060" ], "long_term_debt": [ "10-Q:0001637459-22-000060" ], "total_liabilities": [ "10-Q:0001637459-22-000060" ], "temporary_equity": [ "10-Q:0001637459-22-000060" ], "equity_parent": [ "10-Q:0001637459-22-000060" ], "nci": [ "10-Q:0001637459-22-000060" ], "equity_total": [ "10-Q:0001637459-22-000060" ], "liabilities_and_equity": [ "10-Q:0001637459-22-000060" ], "shares_outstanding": [ "10-Q:0001637459-22-000060" ], "retained_earnings": [ "10-Q:0001637459-22-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-25", "values": { "cash": 1518000000.0, "short_term_investments": null, "receivables": 2145000000.0, "inventory": 3433000000.0, "current_assets": 8138000000.0, "ppe_net": 6568000000.0, "goodwill": 31176000000.0, "intangibles": 42960000000.0, "total_assets": 91676000000.0, "accounts_payable": null, "short_term_borrowings": 47000000.0, "debt_current": 1147000000.0, "current_liabilities": 9119000000.0, "long_term_debt": 19724000000.0, "total_liabilities": 42674000000.0, "temporary_equity": 40000000.0, "equity_parent": 48796000000.0, "nci": 166000000.0, "equity_total": 48962000000.0, "liabilities_and_equity": 91676000000.0, "shares_outstanding": 1225000000.0, "retained_earnings": -640000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-22-000159" ], "value_sources": { "cash": [ "10-Q:0001637459-22-000159" ], "receivables": [ "10-Q:0001637459-22-000159" ], "inventory": [ "10-Q:0001637459-22-000159" ], "current_assets": [ "10-Q:0001637459-22-000159" ], "ppe_net": [ "10-Q:0001637459-22-000159" ], "goodwill": [ "10-Q:0001637459-22-000159" ], "intangibles": [ "10-Q:0001637459-22-000159" ], "total_assets": [ "10-Q:0001637459-22-000159" ], "short_term_borrowings": [ "10-Q:0001637459-22-000159" ], "debt_current": [ "10-Q:0001637459-22-000159" ], "current_liabilities": [ "10-Q:0001637459-22-000159" ], "long_term_debt": [ "10-Q:0001637459-22-000159" ], "total_liabilities": [ "10-Q:0001637459-22-000159" ], "temporary_equity": [ "10-Q:0001637459-22-000159" ], "equity_parent": [ "10-Q:0001637459-22-000159" ], "nci": [ "10-Q:0001637459-22-000159" ], "equity_total": [ "10-Q:0001637459-22-000159" ], "liabilities_and_equity": [ "10-Q:0001637459-22-000159" ], "shares_outstanding": [ "10-Q:0001637459-22-000159" ], "retained_earnings": [ "10-Q:0001637459-22-000159" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-24", "values": { "cash": 997000000.0, "short_term_investments": null, "receivables": 2055000000.0, "inventory": 3535000000.0, "current_assets": 7860000000.0, "ppe_net": 6417000000.0, "goodwill": 30574000000.0, "intangibles": 42354000000.0, "total_assets": 89992000000.0, "accounts_payable": null, "short_term_borrowings": 4000000.0, "debt_current": 770000000.0, "current_liabilities": 8686000000.0, "long_term_debt": 19296000000.0, "total_liabilities": 41649000000.0, "temporary_equity": 37000000.0, "equity_parent": 48148000000.0, "nci": 158000000.0, "equity_total": 48306000000.0, "liabilities_and_equity": 89992000000.0, "shares_outstanding": 1227000000.0, "retained_earnings": -208000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-22-000191" ], "value_sources": { "cash": [ "10-Q:0001637459-22-000191" ], "receivables": [ "10-Q:0001637459-22-000191" ], "inventory": [ "10-Q:0001637459-22-000191" ], "current_assets": [ "10-Q:0001637459-22-000191" ], "ppe_net": [ "10-Q:0001637459-22-000191" ], "goodwill": [ "10-Q:0001637459-22-000191" ], "intangibles": [ "10-Q:0001637459-22-000191" ], "total_assets": [ "10-Q:0001637459-22-000191" ], "short_term_borrowings": [ "10-Q:0001637459-22-000191" ], "debt_current": [ "10-Q:0001637459-22-000191" ], "current_liabilities": [ "10-Q:0001637459-22-000191" ], "long_term_debt": [ "10-Q:0001637459-22-000191" ], "total_liabilities": [ "10-Q:0001637459-22-000191" ], "temporary_equity": [ "10-Q:0001637459-22-000191" ], "equity_parent": [ "10-Q:0001637459-22-000191" ], "nci": [ "10-Q:0001637459-22-000191" ], "equity_total": [ "10-Q:0001637459-22-000191" ], "liabilities_and_equity": [ "10-Q:0001637459-22-000191" ], "shares_outstanding": [ "10-Q:0001637459-22-000191" ], "retained_earnings": [ "10-Q:0001637459-22-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1040000000.0, "short_term_investments": null, "receivables": 2120000000.0, "inventory": 3651000000.0, "current_assets": 7897000000.0, "ppe_net": 6740000000.0, "goodwill": 30833000000.0, "intangibles": 42649000000.0, "total_assets": 90513000000.0, "accounts_payable": null, "short_term_borrowings": 6000000.0, "debt_current": 831000000.0, "current_liabilities": 9028000000.0, "long_term_debt": 19233000000.0, "total_liabilities": 41643000000.0, "temporary_equity": 40000000.0, "equity_parent": 48678000000.0, "nci": 152000000.0, "equity_total": 48830000000.0, "liabilities_and_equity": 90513000000.0, "shares_outstanding": 1225000000.0, "retained_earnings": 489000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 136000000.0, "commercial_paper": null, "operating_lease_liability": 710000000.0, "operating_lease_liability_current": 125000000.0, "operating_lease_liability_noncurrent": 585000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 149000000.0, "operating_lease_payments_total": 830000000.0, "operating_lease_imputed_interest": 120000000.0, "debt_maturity_y1": 806000000.0, "debt_maturity_y2": 593000000.0, "debt_maturity_y3": 3000000.0, "debt_maturity_y4": 1879000000.0, "debt_maturity_y5": 1837000000.0, "debt_maturity_after_y5": 14666000000.0 }, "sources": [ "10-K:0001637459-23-000009", "10-K:0001637459-24-000018" ], "value_sources": { "cash": [ "10-K:0001637459-24-000018" ], "receivables": [ "10-K:0001637459-24-000018" ], "inventory": [ "10-K:0001637459-24-000018" ], "current_assets": [ "10-K:0001637459-24-000018" ], "ppe_net": [ "10-K:0001637459-24-000018" ], "goodwill": [ "10-K:0001637459-24-000018" ], "intangibles": [ "10-K:0001637459-24-000018" ], "total_assets": [ "10-K:0001637459-24-000018" ], "short_term_borrowings": [ "10-K:0001637459-24-000018" ], "debt_current": [ "10-K:0001637459-24-000018" ], "current_liabilities": [ "10-K:0001637459-24-000018" ], "long_term_debt": [ "10-K:0001637459-24-000018" ], "total_liabilities": [ "10-K:0001637459-24-000018" ], "temporary_equity": [ "10-K:0001637459-24-000018" ], "equity_parent": [ "10-K:0001637459-24-000018" ], "nci": [ "10-K:0001637459-24-000018" ], "equity_total": [ "10-K:0001637459-24-000018" ], "liabilities_and_equity": [ "10-K:0001637459-24-000018" ], "shares_outstanding": [ "10-K:0001637459-24-000018" ], "retained_earnings": [ "10-K:0001637459-24-000018" ], "accrued_taxes_current": [ "10-K:0001637459-23-000009" ], "operating_lease_liability": [ "10-K:0001637459-23-000009" ], "operating_lease_liability_current": [ "10-K:0001637459-24-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0001637459-24-000018" ], "operating_lease_discount_rate": [ "10-K:0001637459-24-000018" ], "operating_lease_payments_y1": [ "10-K:0001637459-23-000009" ], "operating_lease_payments_total": [ "10-K:0001637459-23-000009" ], "operating_lease_imputed_interest": [ "10-K:0001637459-23-000009" ], "debt_maturity_y1": [ "10-K:0001637459-23-000009" ], "debt_maturity_y2": [ "10-K:0001637459-23-000009" ], "debt_maturity_y3": [ "10-K:0001637459-23-000009" ], "debt_maturity_y4": [ "10-K:0001637459-23-000009" ], "debt_maturity_y5": [ "10-K:0001637459-23-000009" ], "debt_maturity_after_y5": [ "10-K:0001637459-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-04-01", "values": { "cash": 826000000.0, "short_term_investments": null, "receivables": 2286000000.0, "inventory": 4016000000.0, "current_assets": 8216000000.0, "ppe_net": 6776000000.0, "goodwill": 30888000000.0, "intangibles": 42665000000.0, "total_assets": 90943000000.0, "accounts_payable": null, "short_term_borrowings": 2000000.0, "debt_current": 840000000.0, "current_liabilities": 8954000000.0, "long_term_debt": 19263000000.0, "total_liabilities": 41590000000.0, "temporary_equity": 40000000.0, "equity_parent": 49153000000.0, "nci": 160000000.0, "equity_total": 49313000000.0, "liabilities_and_equity": 90943000000.0, "shares_outstanding": 1227000000.0, "retained_earnings": 831000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-23-000047" ], "value_sources": { "cash": [ "10-Q:0001637459-23-000047" ], "receivables": [ "10-Q:0001637459-23-000047" ], "inventory": [ "10-Q:0001637459-23-000047" ], "current_assets": [ "10-Q:0001637459-23-000047" ], "ppe_net": [ "10-Q:0001637459-23-000047" ], "goodwill": [ "10-Q:0001637459-23-000047" ], "intangibles": [ "10-Q:0001637459-23-000047" ], "total_assets": [ "10-Q:0001637459-23-000047" ], "short_term_borrowings": [ "10-Q:0001637459-23-000047" ], "debt_current": [ "10-Q:0001637459-23-000047" ], "current_liabilities": [ "10-Q:0001637459-23-000047" ], "long_term_debt": [ "10-Q:0001637459-23-000047" ], "total_liabilities": [ "10-Q:0001637459-23-000047" ], "temporary_equity": [ "10-Q:0001637459-23-000047" ], "equity_parent": [ "10-Q:0001637459-23-000047" ], "nci": [ "10-Q:0001637459-23-000047" ], "equity_total": [ "10-Q:0001637459-23-000047" ], "liabilities_and_equity": [ "10-Q:0001637459-23-000047" ], "shares_outstanding": [ "10-Q:0001637459-23-000047" ], "retained_earnings": [ "10-Q:0001637459-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-07-01", "values": { "cash": 947000000.0, "short_term_investments": null, "receivables": 2237000000.0, "inventory": 3820000000.0, "current_assets": 7994000000.0, "ppe_net": 6866000000.0, "goodwill": 30953000000.0, "intangibles": 42714000000.0, "total_assets": 90956000000.0, "accounts_payable": null, "short_term_borrowings": 1000000.0, "debt_current": 629000000.0, "current_liabilities": 8385000000.0, "long_term_debt": 19367000000.0, "total_liabilities": 40942000000.0, "temporary_equity": 40000000.0, "equity_parent": 49814000000.0, "nci": 160000000.0, "equity_total": 49974000000.0, "liabilities_and_equity": 90956000000.0, "shares_outstanding": 1228000000.0, "retained_earnings": 1336000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-23-000114" ], "value_sources": { "cash": [ "10-Q:0001637459-23-000114" ], "receivables": [ "10-Q:0001637459-23-000114" ], "inventory": [ "10-Q:0001637459-23-000114" ], "current_assets": [ "10-Q:0001637459-23-000114" ], "ppe_net": [ "10-Q:0001637459-23-000114" ], "goodwill": [ "10-Q:0001637459-23-000114" ], "intangibles": [ "10-Q:0001637459-23-000114" ], "total_assets": [ "10-Q:0001637459-23-000114" ], "short_term_borrowings": [ "10-Q:0001637459-23-000114" ], "debt_current": [ "10-Q:0001637459-23-000114" ], "current_liabilities": [ "10-Q:0001637459-23-000114" ], "long_term_debt": [ "10-Q:0001637459-23-000114" ], "total_liabilities": [ "10-Q:0001637459-23-000114" ], "temporary_equity": [ "10-Q:0001637459-23-000114" ], "equity_parent": [ "10-Q:0001637459-23-000114" ], "nci": [ "10-Q:0001637459-23-000114" ], "equity_total": [ "10-Q:0001637459-23-000114" ], "liabilities_and_equity": [ "10-Q:0001637459-23-000114" ], "shares_outstanding": [ "10-Q:0001637459-23-000114" ], "retained_earnings": [ "10-Q:0001637459-23-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1052000000.0, "short_term_investments": null, "receivables": 2103000000.0, "inventory": 3779000000.0, "current_assets": 7838000000.0, "ppe_net": 6813000000.0, "goodwill": 30310000000.0, "intangibles": 42314000000.0, "total_assets": 89656000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 608000000.0, "current_liabilities": 7804000000.0, "long_term_debt": 19270000000.0, "total_liabilities": 40198000000.0, "temporary_equity": 24000000.0, "equity_parent": 49276000000.0, "nci": 158000000.0, "equity_total": 49434000000.0, "liabilities_and_equity": 89656000000.0, "shares_outstanding": 1227000000.0, "retained_earnings": 1104000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-23-000143" ], "value_sources": { "cash": [ "10-Q:0001637459-23-000143" ], "receivables": [ "10-Q:0001637459-23-000143" ], "inventory": [ "10-Q:0001637459-23-000143" ], "current_assets": [ "10-Q:0001637459-23-000143" ], "ppe_net": [ "10-Q:0001637459-23-000143" ], "goodwill": [ "10-Q:0001637459-23-000143" ], "intangibles": [ "10-Q:0001637459-23-000143" ], "total_assets": [ "10-Q:0001637459-23-000143" ], "short_term_borrowings": [ "10-Q:0001637459-23-000143" ], "debt_current": [ "10-Q:0001637459-23-000143" ], "current_liabilities": [ "10-Q:0001637459-23-000143" ], "long_term_debt": [ "10-Q:0001637459-23-000143" ], "total_liabilities": [ "10-Q:0001637459-23-000143" ], "temporary_equity": [ "10-Q:0001637459-23-000143" ], "equity_parent": [ "10-Q:0001637459-23-000143" ], "nci": [ "10-Q:0001637459-23-000143" ], "equity_total": [ "10-Q:0001637459-23-000143" ], "liabilities_and_equity": [ "10-Q:0001637459-23-000143" ], "shares_outstanding": [ "10-Q:0001637459-23-000143" ], "retained_earnings": [ "10-Q:0001637459-23-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-30", "values": { "cash": 1400000000.0, "short_term_investments": null, "receivables": 2112000000.0, "inventory": 3614000000.0, "current_assets": 7929000000.0, "ppe_net": 7122000000.0, "goodwill": 30459000000.0, "intangibles": 42448000000.0, "total_assets": 90339000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 638000000.0, "current_liabilities": 8037000000.0, "long_term_debt": 19394000000.0, "total_liabilities": 40617000000.0, "temporary_equity": 34000000.0, "equity_parent": 49526000000.0, "nci": 162000000.0, "equity_total": 49688000000.0, "liabilities_and_equity": 90339000000.0, "shares_outstanding": 1218000000.0, "retained_earnings": 1367000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 617000000.0, "operating_lease_liability_current": 116000000.0, "operating_lease_liability_noncurrent": 501000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 136000000.0, "operating_lease_payments_total": 716000000.0, "operating_lease_imputed_interest": 99000000.0, "debt_maturity_y1": 611000000.0, "debt_maturity_y2": 666000000.0, "debt_maturity_y3": 1879000000.0, "debt_maturity_y4": 1862000000.0, "debt_maturity_y5": 1586000000.0, "debt_maturity_after_y5": 13129000000.0 }, "sources": [ "10-K:0001637459-24-000018", "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "value_sources": { "cash": [ "10-K:0001637459-25-000011" ], "receivables": [ "10-K:0001637459-25-000011" ], "inventory": [ "10-K:0001637459-25-000011" ], "current_assets": [ "10-K:0001637459-25-000011" ], "ppe_net": [ "10-K:0001637459-25-000011" ], "goodwill": [ "10-K:0001637459-25-000011" ], "intangibles": [ "10-K:0001637459-25-000011" ], "total_assets": [ "10-K:0001637459-25-000011" ], "short_term_borrowings": [ "10-Q:0001637459-24-000144" ], "debt_current": [ "10-K:0001637459-25-000011" ], "current_liabilities": [ "10-K:0001637459-25-000011" ], "long_term_debt": [ "10-K:0001637459-25-000011" ], "total_liabilities": [ "10-K:0001637459-25-000011" ], "temporary_equity": [ "10-K:0001637459-25-000011" ], "equity_parent": [ "10-K:0001637459-25-000011" ], "nci": [ "10-K:0001637459-25-000011" ], "equity_total": [ "10-K:0001637459-25-000011" ], "liabilities_and_equity": [ "10-K:0001637459-25-000011" ], "shares_outstanding": [ "10-K:0001637459-25-000011" ], "retained_earnings": [ "10-K:0001637459-25-000011" ], "operating_lease_liability": [ "10-K:0001637459-24-000018" ], "operating_lease_liability_current": [ "10-K:0001637459-25-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001637459-25-000011" ], "operating_lease_discount_rate": [ "10-K:0001637459-25-000011" ], "operating_lease_payments_y1": [ "10-K:0001637459-24-000018" ], "operating_lease_payments_total": [ "10-K:0001637459-24-000018" ], "operating_lease_imputed_interest": [ "10-K:0001637459-24-000018" ], "debt_maturity_y1": [ "10-K:0001637459-24-000018" ], "debt_maturity_y2": [ "10-K:0001637459-24-000018" ], "debt_maturity_y3": [ "10-K:0001637459-24-000018" ], "debt_maturity_y4": [ "10-K:0001637459-24-000018" ], "debt_maturity_y5": [ "10-K:0001637459-24-000018" ], "debt_maturity_after_y5": [ "10-K:0001637459-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-30", "values": { "cash": 1626000000.0, "short_term_investments": null, "receivables": 2216000000.0, "inventory": 3578000000.0, "current_assets": 8233000000.0, "ppe_net": 7036000000.0, "goodwill": 30390000000.0, "intangibles": 42296000000.0, "total_assets": 90309000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 622000000.0, "current_liabilities": 7571000000.0, "long_term_debt": 19923000000.0, "total_liabilities": 40621000000.0, "temporary_equity": 35000000.0, "equity_parent": 49522000000.0, "nci": 131000000.0, "equity_total": 49653000000.0, "liabilities_and_equity": 90309000000.0, "shares_outstanding": 1214000000.0, "retained_earnings": 1680000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-24-000069" ], "value_sources": { "cash": [ "10-Q:0001637459-24-000069" ], "receivables": [ "10-Q:0001637459-24-000069" ], "inventory": [ "10-Q:0001637459-24-000069" ], "current_assets": [ "10-Q:0001637459-24-000069" ], "ppe_net": [ "10-Q:0001637459-24-000069" ], "goodwill": [ "10-Q:0001637459-24-000069" ], "intangibles": [ "10-Q:0001637459-24-000069" ], "total_assets": [ "10-Q:0001637459-24-000069" ], "debt_current": [ "10-Q:0001637459-24-000069" ], "current_liabilities": [ "10-Q:0001637459-24-000069" ], "long_term_debt": [ "10-Q:0001637459-24-000069" ], "total_liabilities": [ "10-Q:0001637459-24-000069" ], "temporary_equity": [ "10-Q:0001637459-24-000069" ], "equity_parent": [ "10-Q:0001637459-24-000069" ], "nci": [ "10-Q:0001637459-24-000069" ], "equity_total": [ "10-Q:0001637459-24-000069" ], "liabilities_and_equity": [ "10-Q:0001637459-24-000069" ], "shares_outstanding": [ "10-Q:0001637459-24-000069" ], "retained_earnings": [ "10-Q:0001637459-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-29", "values": { "cash": 900000000.0, "short_term_investments": null, "receivables": 2160000000.0, "inventory": 3573000000.0, "current_assets": 7530000000.0, "ppe_net": 7038000000.0, "goodwill": 29501000000.0, "intangibles": 42347000000.0, "total_assets": 88797000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 669000000.0, "current_liabilities": 7486000000.0, "long_term_debt": 19265000000.0, "total_liabilities": 39766000000.0, "temporary_equity": 10000000.0, "equity_parent": 48895000000.0, "nci": 126000000.0, "equity_total": 49021000000.0, "liabilities_and_equity": 88797000000.0, "shares_outstanding": 1209000000.0, "retained_earnings": 1297000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-24-000129" ], "value_sources": { "cash": [ "10-Q:0001637459-24-000129" ], "receivables": [ "10-Q:0001637459-24-000129" ], "inventory": [ "10-Q:0001637459-24-000129" ], "current_assets": [ "10-Q:0001637459-24-000129" ], "ppe_net": [ "10-Q:0001637459-24-000129" ], "goodwill": [ "10-Q:0001637459-24-000129" ], "intangibles": [ "10-Q:0001637459-24-000129" ], "total_assets": [ "10-Q:0001637459-24-000129" ], "debt_current": [ "10-Q:0001637459-24-000129" ], "current_liabilities": [ "10-Q:0001637459-24-000129" ], "long_term_debt": [ "10-Q:0001637459-24-000129" ], "total_liabilities": [ "10-Q:0001637459-24-000129" ], "temporary_equity": [ "10-Q:0001637459-24-000129" ], "equity_parent": [ "10-Q:0001637459-24-000129" ], "nci": [ "10-Q:0001637459-24-000129" ], "equity_total": [ "10-Q:0001637459-24-000129" ], "liabilities_and_equity": [ "10-Q:0001637459-24-000129" ], "shares_outstanding": [ "10-Q:0001637459-24-000129" ], "retained_earnings": [ "10-Q:0001637459-24-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-28", "values": { "cash": 1284000000.0, "short_term_investments": null, "receivables": 2178000000.0, "inventory": 3872000000.0, "current_assets": 8202000000.0, "ppe_net": 7137000000.0, "goodwill": 28946000000.0, "intangibles": 41802000000.0, "total_assets": 88566000000.0, "accounts_payable": null, "short_term_borrowings": 13000000.0, "debt_current": 695000000.0, "current_liabilities": 7728000000.0, "long_term_debt": 19383000000.0, "total_liabilities": 40097000000.0, "temporary_equity": 6000000.0, "equity_parent": 48328000000.0, "nci": 135000000.0, "equity_total": 48463000000.0, "liabilities_and_equity": 88566000000.0, "shares_outstanding": 1209000000.0, "retained_earnings": 521000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-24-000144" ], "value_sources": { "cash": [ "10-Q:0001637459-24-000144" ], "receivables": [ "10-Q:0001637459-24-000144" ], "inventory": [ "10-Q:0001637459-24-000144" ], "current_assets": [ "10-Q:0001637459-24-000144" ], "ppe_net": [ "10-Q:0001637459-24-000144" ], "goodwill": [ "10-Q:0001637459-24-000144" ], "intangibles": [ "10-Q:0001637459-24-000144" ], "total_assets": [ "10-Q:0001637459-24-000144" ], "short_term_borrowings": [ "10-Q:0001637459-24-000144" ], "debt_current": [ "10-Q:0001637459-24-000144" ], "current_liabilities": [ "10-Q:0001637459-24-000144" ], "long_term_debt": [ "10-Q:0001637459-24-000144" ], "total_liabilities": [ "10-Q:0001637459-24-000144" ], "temporary_equity": [ "10-Q:0001637459-24-000144" ], "equity_parent": [ "10-Q:0001637459-24-000144" ], "nci": [ "10-Q:0001637459-24-000144" ], "equity_total": [ "10-Q:0001637459-24-000144" ], "liabilities_and_equity": [ "10-Q:0001637459-24-000144" ], "shares_outstanding": [ "10-Q:0001637459-24-000144" ], "retained_earnings": [ "10-Q:0001637459-24-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-28", "values": { "cash": 1334000000.0, "short_term_investments": 0.0, "receivables": 2147000000.0, "inventory": 3376000000.0, "current_assets": 7655000000.0, "ppe_net": 7152000000.0, "goodwill": 28673000000.0, "intangibles": 40099000000.0, "total_assets": 88287000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 654000000.0, "current_liabilities": 7253000000.0, "long_term_debt": 19215000000.0, "total_liabilities": 38962000000.0, "temporary_equity": 6000000.0, "equity_parent": 49185000000.0, "nci": 134000000.0, "equity_total": 49319000000.0, "liabilities_and_equity": 88287000000.0, "shares_outstanding": 1195000000.0, "retained_earnings": 2171000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 581000000.0, "operating_lease_liability_current": 117000000.0, "operating_lease_liability_noncurrent": 464000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 139000000.0, "operating_lease_payments_total": 670000000.0, "operating_lease_imputed_interest": 89000000.0, "debt_maturity_y1": 629000000.0, "debt_maturity_y2": 1879000000.0, "debt_maturity_y3": 1856000000.0, "debt_maturity_y4": 1510000000.0, "debt_maturity_y5": 935000000.0, "debt_maturity_after_y5": 12766000000.0 }, "sources": [ "10-K:0001637459-25-000011", "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "value_sources": { "cash": [ "10-K:0001637459-26-000009" ], "short_term_investments": [ "10-Q:0001637459-25-000166" ], "receivables": [ "10-K:0001637459-26-000009" ], "inventory": [ "10-K:0001637459-26-000009" ], "current_assets": [ "10-K:0001637459-26-000009" ], "ppe_net": [ "10-K:0001637459-26-000009" ], "goodwill": [ "10-K:0001637459-26-000009" ], "intangibles": [ "10-K:0001637459-26-000009" ], "total_assets": [ "10-K:0001637459-26-000009" ], "debt_current": [ "10-K:0001637459-26-000009" ], "current_liabilities": [ "10-K:0001637459-26-000009" ], "long_term_debt": [ "10-K:0001637459-26-000009" ], "total_liabilities": [ "10-K:0001637459-26-000009" ], "temporary_equity": [ "10-K:0001637459-26-000009" ], "equity_parent": [ "10-K:0001637459-26-000009" ], "nci": [ "10-K:0001637459-26-000009" ], "equity_total": [ "10-K:0001637459-26-000009" ], "liabilities_and_equity": [ "10-K:0001637459-26-000009" ], "shares_outstanding": [ "10-K:0001637459-26-000009" ], "retained_earnings": [ "10-K:0001637459-26-000009" ], "operating_lease_liability": [ "10-K:0001637459-25-000011" ], "operating_lease_liability_current": [ "10-K:0001637459-26-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0001637459-26-000009" ], "operating_lease_discount_rate": [ "10-K:0001637459-26-000009" ], "operating_lease_payments_y1": [ "10-K:0001637459-25-000011" ], "operating_lease_payments_total": [ "10-K:0001637459-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0001637459-25-000011" ], "debt_maturity_y1": [ "10-K:0001637459-25-000011" ], "debt_maturity_y2": [ "10-K:0001637459-25-000011" ], "debt_maturity_y3": [ "10-K:0001637459-25-000011" ], "debt_maturity_y4": [ "10-K:0001637459-25-000011" ], "debt_maturity_y5": [ "10-K:0001637459-25-000011" ], "debt_maturity_after_y5": [ "10-K:0001637459-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-29", "values": { "cash": 2113000000.0, "short_term_investments": 674000000.0, "receivables": 2257000000.0, "inventory": 3591000000.0, "current_assets": 9458000000.0, "ppe_net": 7157000000.0, "goodwill": 28753000000.0, "intangibles": 40147000000.0, "total_assets": 90274000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 678000000.0, "current_liabilities": 7235000000.0, "long_term_debt": 20925000000.0, "total_liabilities": 40669000000.0, "temporary_equity": 7000000.0, "equity_parent": 49460000000.0, "nci": 138000000.0, "equity_total": 49598000000.0, "liabilities_and_equity": 90274000000.0, "shares_outstanding": 1190000000.0, "retained_earnings": 2404000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-25-000061" ], "value_sources": { "cash": [ "10-Q:0001637459-25-000061" ], "short_term_investments": [ "10-Q:0001637459-25-000061" ], "receivables": [ "10-Q:0001637459-25-000061" ], "inventory": [ "10-Q:0001637459-25-000061" ], "current_assets": [ "10-Q:0001637459-25-000061" ], "ppe_net": [ "10-Q:0001637459-25-000061" ], "goodwill": [ "10-Q:0001637459-25-000061" ], "intangibles": [ "10-Q:0001637459-25-000061" ], "total_assets": [ "10-Q:0001637459-25-000061" ], "debt_current": [ "10-Q:0001637459-25-000061" ], "current_liabilities": [ "10-Q:0001637459-25-000061" ], "long_term_debt": [ "10-Q:0001637459-25-000061" ], "total_liabilities": [ "10-Q:0001637459-25-000061" ], "temporary_equity": [ "10-Q:0001637459-25-000061" ], "equity_parent": [ "10-Q:0001637459-25-000061" ], "nci": [ "10-Q:0001637459-25-000061" ], "equity_total": [ "10-Q:0001637459-25-000061" ], "liabilities_and_equity": [ "10-Q:0001637459-25-000061" ], "shares_outstanding": [ "10-Q:0001637459-25-000061" ], "retained_earnings": [ "10-Q:0001637459-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-28", "values": { "cash": 1567000000.0, "short_term_investments": 997000000.0, "receivables": 2344000000.0, "inventory": 3567000000.0, "current_assets": 9241000000.0, "ppe_net": 7251000000.0, "goodwill": 22226000000.0, "intangibles": 37782000000.0, "total_assets": 81581000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1904000000.0, "current_liabilities": 8624000000.0, "long_term_debt": 19307000000.0, "total_liabilities": 40089000000.0, "temporary_equity": 7000000.0, "equity_parent": 41358000000.0, "nci": 127000000.0, "equity_total": 41485000000.0, "liabilities_and_equity": 81581000000.0, "shares_outstanding": 1184000000.0, "retained_earnings": -5895000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-25-000152" ], "value_sources": { "cash": [ "10-Q:0001637459-25-000152" ], "short_term_investments": [ "10-Q:0001637459-25-000152" ], "receivables": [ "10-Q:0001637459-25-000152" ], "inventory": [ "10-Q:0001637459-25-000152" ], "current_assets": [ "10-Q:0001637459-25-000152" ], "ppe_net": [ "10-Q:0001637459-25-000152" ], "goodwill": [ "10-Q:0001637459-25-000152" ], "intangibles": [ "10-Q:0001637459-25-000152" ], "total_assets": [ "10-Q:0001637459-25-000152" ], "debt_current": [ "10-Q:0001637459-25-000152" ], "current_liabilities": [ "10-Q:0001637459-25-000152" ], "long_term_debt": [ "10-Q:0001637459-25-000152" ], "total_liabilities": [ "10-Q:0001637459-25-000152" ], "temporary_equity": [ "10-Q:0001637459-25-000152" ], "equity_parent": [ "10-Q:0001637459-25-000152" ], "nci": [ "10-Q:0001637459-25-000152" ], "equity_total": [ "10-Q:0001637459-25-000152" ], "liabilities_and_equity": [ "10-Q:0001637459-25-000152" ], "shares_outstanding": [ "10-Q:0001637459-25-000152" ], "retained_earnings": [ "10-Q:0001637459-25-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-27", "values": { "cash": 2114000000.0, "short_term_investments": 1020000000.0, "receivables": 2255000000.0, "inventory": 3530000000.0, "current_assets": 9988000000.0, "ppe_net": 7144000000.0, "goodwill": 22167000000.0, "intangibles": 37545000000.0, "total_assets": 81695000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1905000000.0, "current_liabilities": 8863000000.0, "long_term_debt": 19287000000.0, "total_liabilities": 40116000000.0, "temporary_equity": 7000000.0, "equity_parent": 41450000000.0, "nci": 122000000.0, "equity_total": 41572000000.0, "liabilities_and_equity": 81695000000.0, "shares_outstanding": 1184000000.0, "retained_earnings": -5280000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-25-000166" ], "value_sources": { "cash": [ "10-Q:0001637459-25-000166" ], "short_term_investments": [ "10-Q:0001637459-25-000166" ], "receivables": [ "10-Q:0001637459-25-000166" ], "inventory": [ "10-Q:0001637459-25-000166" ], "current_assets": [ "10-Q:0001637459-25-000166" ], "ppe_net": [ "10-Q:0001637459-25-000166" ], "goodwill": [ "10-Q:0001637459-25-000166" ], "intangibles": [ "10-Q:0001637459-25-000166" ], "total_assets": [ "10-Q:0001637459-25-000166" ], "debt_current": [ "10-Q:0001637459-25-000166" ], "current_liabilities": [ "10-Q:0001637459-25-000166" ], "long_term_debt": [ "10-Q:0001637459-25-000166" ], "total_liabilities": [ "10-Q:0001637459-25-000166" ], "temporary_equity": [ "10-Q:0001637459-25-000166" ], "equity_parent": [ "10-Q:0001637459-25-000166" ], "nci": [ "10-Q:0001637459-25-000166" ], "equity_total": [ "10-Q:0001637459-25-000166" ], "liabilities_and_equity": [ "10-Q:0001637459-25-000166" ], "shares_outstanding": [ "10-Q:0001637459-25-000166" ], "retained_earnings": [ "10-Q:0001637459-25-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-27", "values": { "cash": 2615000000.0, "short_term_investments": 1060000000.0, "receivables": 2254000000.0, "inventory": 3167000000.0, "current_assets": 10127000000.0, "ppe_net": 7318000000.0, "goodwill": 22179000000.0, "intangibles": 37529000000.0, "total_assets": 81786000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1908000000.0, "current_liabilities": 8778000000.0, "long_term_debt": 19311000000.0, "total_liabilities": 39997000000.0, "temporary_equity": 12000000.0, "equity_parent": 41664000000.0, "nci": 113000000.0, "equity_total": 41777000000.0, "liabilities_and_equity": 81786000000.0, "shares_outstanding": 1184000000.0, "retained_earnings": -4629000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 553000000.0, "operating_lease_liability_current": 126000000.0, "operating_lease_liability_noncurrent": 427000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 145000000.0, "operating_lease_payments_total": 629000000.0, "operating_lease_imputed_interest": 76000000.0, "debt_maturity_y1": 1879000000.0, "debt_maturity_y2": 1893000000.0, "debt_maturity_y3": 1679000000.0, "debt_maturity_y4": 1009000000.0, "debt_maturity_y5": 915000000.0, "debt_maturity_after_y5": 13568000000.0 }, "sources": [ "10-K:0001637459-26-000009", "10-Q:0001637459-26-000054" ], "value_sources": { "cash": [ "10-Q:0001637459-26-000054" ], "short_term_investments": [ "10-Q:0001637459-26-000054" ], "receivables": [ "10-Q:0001637459-26-000054" ], "inventory": [ "10-Q:0001637459-26-000054" ], "current_assets": [ "10-Q:0001637459-26-000054" ], "ppe_net": [ "10-Q:0001637459-26-000054" ], "goodwill": [ "10-Q:0001637459-26-000054" ], "intangibles": [ "10-Q:0001637459-26-000054" ], "total_assets": [ "10-Q:0001637459-26-000054" ], "debt_current": [ "10-Q:0001637459-26-000054" ], "current_liabilities": [ "10-Q:0001637459-26-000054" ], "long_term_debt": [ "10-Q:0001637459-26-000054" ], "total_liabilities": [ "10-Q:0001637459-26-000054" ], "temporary_equity": [ "10-Q:0001637459-26-000054" ], "equity_parent": [ "10-Q:0001637459-26-000054" ], "nci": [ "10-Q:0001637459-26-000054" ], "equity_total": [ "10-Q:0001637459-26-000054" ], "liabilities_and_equity": [ "10-Q:0001637459-26-000054" ], "shares_outstanding": [ "10-Q:0001637459-26-000054" ], "retained_earnings": [ "10-Q:0001637459-26-000054" ], "operating_lease_liability": [ "10-K:0001637459-26-000009" ], "operating_lease_liability_current": [ "10-K:0001637459-26-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0001637459-26-000009" ], "operating_lease_discount_rate": [ "10-K:0001637459-26-000009" ], "operating_lease_payments_y1": [ "10-K:0001637459-26-000009" ], "operating_lease_payments_total": [ "10-K:0001637459-26-000009" ], "operating_lease_imputed_interest": [ "10-K:0001637459-26-000009" ], "debt_maturity_y1": [ "10-K:0001637459-26-000009" ], "debt_maturity_y2": [ "10-K:0001637459-26-000009" ], "debt_maturity_y3": [ "10-K:0001637459-26-000009" ], "debt_maturity_y4": [ "10-K:0001637459-26-000009" ], "debt_maturity_y5": [ "10-K:0001637459-26-000009" ], "debt_maturity_after_y5": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-28", "values": { "cash": 3308000000.0, "short_term_investments": 783000000.0, "receivables": 2306000000.0, "inventory": 3310000000.0, "current_assets": 10681000000.0, "ppe_net": 7233000000.0, "goodwill": 22153000000.0, "intangibles": 37387000000.0, "total_assets": 82046000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1910000000.0, "current_liabilities": 8938000000.0, "long_term_debt": 19223000000.0, "total_liabilities": 39997000000.0, "temporary_equity": 13000000.0, "equity_parent": 41923000000.0, "nci": 113000000.0, "equity_total": 42036000000.0, "liabilities_and_equity": 82046000000.0, "shares_outstanding": 1186000000.0, "retained_earnings": -3831000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-26-000022" ], "value_sources": { "cash": [ "10-Q:0001637459-26-000022" ], "short_term_investments": [ "10-Q:0001637459-26-000022" ], "receivables": [ "10-Q:0001637459-26-000022" ], "inventory": [ "10-Q:0001637459-26-000022" ], "current_assets": [ "10-Q:0001637459-26-000022" ], "ppe_net": [ "10-Q:0001637459-26-000022" ], "goodwill": [ "10-Q:0001637459-26-000022" ], "intangibles": [ "10-Q:0001637459-26-000022" ], "total_assets": [ "10-Q:0001637459-26-000022" ], "debt_current": [ "10-Q:0001637459-26-000022" ], "current_liabilities": [ "10-Q:0001637459-26-000022" ], "long_term_debt": [ "10-Q:0001637459-26-000022" ], "total_liabilities": [ "10-Q:0001637459-26-000022" ], "temporary_equity": [ "10-Q:0001637459-26-000022" ], "equity_parent": [ "10-Q:0001637459-26-000022" ], "nci": [ "10-Q:0001637459-26-000022" ], "equity_total": [ "10-Q:0001637459-26-000022" ], "liabilities_and_equity": [ "10-Q:0001637459-26-000022" ], "shares_outstanding": [ "10-Q:0001637459-26-000022" ], "retained_earnings": [ "10-Q:0001637459-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-27", "values": { "cash": 2419000000.0, "short_term_investments": 262000000.0, "receivables": 2286000000.0, "inventory": 3308000000.0, "current_assets": 9251000000.0, "ppe_net": 7199000000.0, "goodwill": 19714000000.0, "intangibles": 32372000000.0, "total_assets": 73065000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1382000000.0, "current_liabilities": 8716000000.0, "long_term_debt": 17619000000.0, "total_liabilities": 36935000000.0, "temporary_equity": 13000000.0, "equity_parent": 36006000000.0, "nci": 111000000.0, "equity_total": 36117000000.0, "liabilities_and_equity": 73065000000.0, "shares_outstanding": 1186000000.0, "retained_earnings": -9291000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001637459-26-000054" ], "value_sources": { "cash": [ "10-Q:0001637459-26-000054" ], "short_term_investments": [ "10-Q:0001637459-26-000054" ], "receivables": [ "10-Q:0001637459-26-000054" ], "inventory": [ "10-Q:0001637459-26-000054" ], "current_assets": [ "10-Q:0001637459-26-000054" ], "ppe_net": [ "10-Q:0001637459-26-000054" ], "goodwill": [ "10-Q:0001637459-26-000054" ], "intangibles": [ "10-Q:0001637459-26-000054" ], "total_assets": [ "10-Q:0001637459-26-000054" ], "debt_current": [ "10-Q:0001637459-26-000054" ], "current_liabilities": [ "10-Q:0001637459-26-000054" ], "long_term_debt": [ "10-Q:0001637459-26-000054" ], "total_liabilities": [ "10-Q:0001637459-26-000054" ], "temporary_equity": [ "10-Q:0001637459-26-000054" ], "equity_parent": [ "10-Q:0001637459-26-000054" ], "nci": [ "10-Q:0001637459-26-000054" ], "equity_total": [ "10-Q:0001637459-26-000054" ], "liabilities_and_equity": [ "10-Q:0001637459-26-000054" ], "shares_outstanding": [ "10-Q:0001637459-26-000054" ], "retained_earnings": [ "10-Q:0001637459-26-000054" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-27", "values": { "cfo": 810000000.0, "cfi": -216000000.0, "cff": -1643000000.0, "capex": 227000000.0, "d_and_a": 222000000.0, "sbc": 51000000.0, "dividends_paid": 489000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 230000000.0, "deferred_tax": 127000000.0, "change_receivables": 34000000.0, "change_inventories": 101000000.0, "change_payables": -11000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001637459-22-000060" ], "value_sources": { "cfo": [ "10-Q:0001637459-22-000060" ], "cfi": [ "10-Q:0001637459-22-000060" ], "cff": [ "10-Q:0001637459-22-000060" ], "capex": [ "10-Q:0001637459-22-000060" ], "d_and_a": [ "10-Q:0001637459-22-000060" ], "sbc": [ "10-Q:0001637459-22-000060" ], "dividends_paid": [ "10-Q:0001637459-22-000060" ], "amortisation_intangibles": [ "10-Q:0001637459-22-000060" ], "goodwill_impairment": [ "10-Q:0001637459-22-000060" ], "deferred_tax": [ "10-Q:0001637459-22-000060" ], "change_receivables": [ "10-Q:0001637459-22-000060" ], "change_inventories": [ "10-Q:0001637459-22-000060" ], "change_payables": [ "10-Q:0001637459-22-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-28", "end": "2021-06-26", "values": { "cfo": 1219000000.0, "cfi": 3243000000.0, "cff": -2912000000.0, "capex": 204000000.0, "d_and_a": 227000000.0, "sbc": 53000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 59000000.0, "goodwill_impairment": 113000000.0, "deferred_tax": -241000000.0, "change_receivables": -96000000.0, "change_inventories": 126000000.0, "change_payables": 231000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "value_sources": { "cfo": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "cfi": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "cff": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "capex": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "d_and_a": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "sbc": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "dividends_paid": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "amortisation_intangibles": [ "10-Q:0001637459-22-000159" ], "goodwill_impairment": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "deferred_tax": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "change_receivables": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "change_inventories": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ], "change_payables": [ "10-Q:0001637459-22-000060", "10-Q:0001637459-22-000159" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-27", "end": "2021-09-25", "values": { "cfo": 419000000.0, "cfi": -283000000.0, "cff": -1778000000.0, "capex": 224000000.0, "d_and_a": 228000000.0, "sbc": 51000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 60000000.0, "goodwill_impairment": 0.0, "deferred_tax": -6000000.0, "change_receivables": -30000000.0, "change_inventories": 37000000.0, "change_payables": -26000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-21-000099", "10-Q:0001637459-21-000127", "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "value_sources": { "cfo": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "cfi": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "cff": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "capex": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "d_and_a": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "sbc": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "dividends_paid": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "amortisation_intangibles": [ "10-Q:0001637459-22-000191" ], "goodwill_impairment": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "deferred_tax": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "change_receivables": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "change_inventories": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "change_payables": [ "10-Q:0001637459-22-000159", "10-Q:0001637459-22-000191" ], "proceeds_debt_issuance": [ "10-Q:0001637459-21-000099", "10-Q:0001637459-21-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-26", "end": "2021-12-25", "values": { "cfo": 2916000000.0, "cfi": 1294000000.0, "cff": -3011000000.0, "capex": 250000000.0, "d_and_a": 233000000.0, "sbc": 42000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 59000000.0, "goodwill_impairment": 1291000000.0, "deferred_tax": -922000000.0, "change_receivables": 5000000.0, "change_inventories": -120000000.0, "change_payables": 214000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "value_sources": { "cfo": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "cfi": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "cff": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "capex": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "d_and_a": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "sbc": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "dividends_paid": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "amortisation_intangibles": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "goodwill_impairment": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "deferred_tax": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "change_receivables": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "change_inventories": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ], "change_payables": [ "10-K:0001637459-23-000009", "10-Q:0001637459-22-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "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": "2021-12-26", "end": "2022-03-26", "values": { "cfo": 486000000.0, "cfi": -469000000.0, "cff": -485000000.0, "capex": 214000000.0, "d_and_a": 220000000.0, "sbc": 34000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": null, "deferred_tax": 23000000.0, "change_receivables": 123000000.0, "change_inventories": 382000000.0, "change_payables": 6000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001637459-23-000047" ], "value_sources": { "cfo": [ "10-Q:0001637459-23-000047" ], "cfi": [ "10-Q:0001637459-23-000047" ], "cff": [ "10-Q:0001637459-23-000047" ], "capex": [ "10-Q:0001637459-23-000047" ], "d_and_a": [ "10-Q:0001637459-23-000047" ], "sbc": [ "10-Q:0001637459-23-000047" ], "dividends_paid": [ "10-Q:0001637459-23-000047" ], "amortisation_intangibles": [ "10-Q:0001637459-23-000047" ], "deferred_tax": [ "10-Q:0001637459-23-000047" ], "change_receivables": [ "10-Q:0001637459-23-000047" ], "change_inventories": [ "10-Q:0001637459-23-000047" ], "change_payables": [ "10-Q:0001637459-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-27", "end": "2022-06-25", "values": { "cfo": 302000000.0, "cfi": -452000000.0, "cff": -1237000000.0, "capex": 221000000.0, "d_and_a": 236000000.0, "sbc": 45000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 65000000.0, "goodwill_impairment": 630000000.0, "deferred_tax": -130000000.0, "change_receivables": 99000000.0, "change_inventories": 386000000.0, "change_payables": 196000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "value_sources": { "cfo": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "cfi": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "cff": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "capex": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "d_and_a": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "sbc": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "dividends_paid": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "amortisation_intangibles": [ "10-Q:0001637459-23-000114" ], "goodwill_impairment": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "deferred_tax": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "change_receivables": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "change_inventories": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ], "change_payables": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-23-000114" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-26", "end": "2022-09-24", "values": { "cfo": 729000000.0, "cfi": -117000000.0, "cff": -1089000000.0, "capex": 197000000.0, "d_and_a": 229000000.0, "sbc": 28000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": 294000000.0, "deferred_tax": -77000000.0, "change_receivables": -14000000.0, "change_inventories": 259000000.0, "change_payables": 97000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "value_sources": { "cfo": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "cfi": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "cff": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "capex": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "d_and_a": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "sbc": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "dividends_paid": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "amortisation_intangibles": [ "10-Q:0001637459-23-000143" ], "goodwill_impairment": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "deferred_tax": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "change_receivables": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "change_inventories": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "change_payables": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ], "proceeds_debt_issuance": [ "10-Q:0001637459-23-000114", "10-Q:0001637459-23-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-25", "end": "2022-12-31", "values": { "cfo": 952000000.0, "cfi": -53000000.0, "cff": -903000000.0, "capex": 284000000.0, "d_and_a": 248000000.0, "sbc": 41000000.0, "dividends_paid": 490000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 68000000.0, "goodwill_impairment": 0.0, "deferred_tax": -94000000.0, "change_receivables": 20000000.0, "change_inventories": 94000000.0, "change_payables": -147000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "value_sources": { "cfo": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "cfi": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "cff": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "capex": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "d_and_a": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "sbc": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "dividends_paid": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "amortisation_intangibles": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "goodwill_impairment": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "deferred_tax": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "change_receivables": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "change_inventories": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ], "change_payables": [ "10-K:0001637459-24-000018", "10-Q:0001637459-23-000143" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "cfo": 486000000.0, "cfi": -264000000.0, "cff": -439000000.0, "capex": 266000000.0, "d_and_a": 220000000.0, "sbc": 31000000.0, "dividends_paid": 491000000.0, "buybacks": 22000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 0.0, "deferred_tax": -3000000.0, "change_receivables": 151000000.0, "change_inventories": 406000000.0, "change_payables": -32000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-24-000069" ], "value_sources": { "cfo": [ "10-Q:0001637459-24-000069" ], "cfi": [ "10-Q:0001637459-24-000069" ], "cff": [ "10-Q:0001637459-24-000069" ], "capex": [ "10-Q:0001637459-24-000069" ], "d_and_a": [ "10-Q:0001637459-24-000069" ], "sbc": [ "10-Q:0001637459-24-000069" ], "dividends_paid": [ "10-Q:0001637459-24-000069" ], "buybacks": [ "10-Q:0001637459-24-000069" ], "amortisation_intangibles": [ "10-Q:0001637459-24-000069" ], "goodwill_impairment": [ "10-Q:0001637459-23-000047" ], "deferred_tax": [ "10-Q:0001637459-24-000069" ], "change_receivables": [ "10-Q:0001637459-24-000069" ], "change_inventories": [ "10-Q:0001637459-24-000069" ], "change_payables": [ "10-Q:0001637459-24-000069" ], "proceeds_debt_issuance": [ "10-Q:0001637459-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "cfo": 1098000000.0, "cfi": -211000000.0, "cff": -748000000.0, "capex": 242000000.0, "d_and_a": 216000000.0, "sbc": 46000000.0, "dividends_paid": 491000000.0, "buybacks": 16000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": 0.0, "deferred_tax": -31000000.0, "change_receivables": -37000000.0, "change_inventories": -174000000.0, "change_payables": -124000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 657000000.0 }, "sources": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "value_sources": { "cfo": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "cfi": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "cff": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "capex": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "d_and_a": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "sbc": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "dividends_paid": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "buybacks": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "amortisation_intangibles": [ "10-Q:0001637459-24-000129" ], "goodwill_impairment": [ "10-Q:0001637459-23-000047", "10-Q:0001637459-24-000129" ], "deferred_tax": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "change_receivables": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "change_inventories": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "change_payables": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ], "proceeds_debt_issuance": [ "10-Q:0001637459-24-000069", "10-Q:0001637459-24-000129" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "cfo": 1036000000.0, "cfi": -263000000.0, "cff": -629000000.0, "capex": 271000000.0, "d_and_a": 274000000.0, "sbc": 33000000.0, "dividends_paid": 492000000.0, "buybacks": 112000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 662000000.0, "deferred_tax": 19000000.0, "change_receivables": -98000000.0, "change_inventories": 45000000.0, "change_payables": -65000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "value_sources": { "cfo": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "cfi": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "cff": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "capex": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "d_and_a": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "sbc": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "dividends_paid": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "buybacks": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "amortisation_intangibles": [ "10-Q:0001637459-24-000144" ], "goodwill_impairment": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "deferred_tax": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "change_receivables": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "change_inventories": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "change_payables": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ], "proceeds_debt_issuance": [ "10-Q:0001637459-24-000129", "10-Q:0001637459-24-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-30", "values": { "cfo": 1356000000.0, "cfi": -178000000.0, "cff": -862000000.0, "capex": 234000000.0, "d_and_a": 251000000.0, "sbc": 31000000.0, "dividends_paid": 491000000.0, "buybacks": 305000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": 0.0, "deferred_tax": 32000000.0, "change_receivables": -34000000.0, "change_inventories": -171000000.0, "change_payables": -74000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "value_sources": { "cfo": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "cfi": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "cff": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "capex": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "d_and_a": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "sbc": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "dividends_paid": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "buybacks": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "amortisation_intangibles": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "goodwill_impairment": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "deferred_tax": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "change_receivables": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "change_inventories": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ], "change_payables": [ "10-K:0001637459-25-000011", "10-Q:0001637459-24-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-31", "end": "2024-03-30", "values": { "cfo": 771000000.0, "cfi": -287000000.0, "cff": -239000000.0, "capex": 294000000.0, "d_and_a": 230000000.0, "sbc": 31000000.0, "dividends_paid": 486000000.0, "buybacks": 329000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": null, "deferred_tax": 1000000.0, "change_receivables": 145000000.0, "change_inventories": 56000000.0, "change_payables": -49000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 593000000.0 }, "sources": [ "10-Q:0001637459-25-000061" ], "value_sources": { "cfo": [ "10-Q:0001637459-25-000061" ], "cfi": [ "10-Q:0001637459-25-000061" ], "cff": [ "10-Q:0001637459-25-000061" ], "capex": [ "10-Q:0001637459-25-000061" ], "d_and_a": [ "10-Q:0001637459-25-000061" ], "sbc": [ "10-Q:0001637459-25-000061" ], "dividends_paid": [ "10-Q:0001637459-25-000061" ], "buybacks": [ "10-Q:0001637459-25-000061" ], "amortisation_intangibles": [ "10-Q:0001637459-25-000061" ], "deferred_tax": [ "10-Q:0001637459-25-000061" ], "change_receivables": [ "10-Q:0001637459-25-000061" ], "change_inventories": [ "10-Q:0001637459-25-000061" ], "change_payables": [ "10-Q:0001637459-25-000061" ], "proceeds_debt_issuance": [ "10-Q:0001637459-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "cfo": 942000000.0, "cfi": -345000000.0, "cff": -1326000000.0, "capex": 249000000.0, "d_and_a": 239000000.0, "sbc": 34000000.0, "dividends_paid": 483000000.0, "buybacks": 208000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 65000000.0, "goodwill_impairment": null, "deferred_tax": -49000000.0, "change_receivables": -32000000.0, "change_inventories": 45000000.0, "change_payables": 9000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "value_sources": { "cfo": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "cfi": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "cff": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "capex": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "d_and_a": [ "10-Q:0001637459-25-000152" ], "sbc": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "dividends_paid": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "buybacks": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "amortisation_intangibles": [ "10-Q:0001637459-25-000152" ], "deferred_tax": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "change_receivables": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "change_inventories": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "change_payables": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ], "proceeds_debt_issuance": [ "10-Q:0001637459-25-000061", "10-Q:0001637459-25-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "cfo": 1083000000.0, "cfi": -217000000.0, "cff": -481000000.0, "capex": 234000000.0, "d_and_a": 245000000.0, "sbc": 18000000.0, "dividends_paid": 483000000.0, "buybacks": 1000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 1428000000.0, "deferred_tax": -229000000.0, "change_receivables": -30000000.0, "change_inventories": 291000000.0, "change_payables": 88000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "value_sources": { "cfo": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "cfi": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "cff": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "capex": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "d_and_a": [ "10-Q:0001637459-25-000166" ], "sbc": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "dividends_paid": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "buybacks": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "amortisation_intangibles": [ "10-Q:0001637459-25-000166" ], "goodwill_impairment": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "deferred_tax": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_receivables": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_inventories": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_payables": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "proceeds_debt_issuance": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "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": "2024-09-29", "end": "2024-12-28", "values": { "cfo": 1388000000.0, "cfi": -174000000.0, "cff": -962000000.0, "capex": 247000000.0, "d_and_a": 234000000.0, "sbc": 26000000.0, "dividends_paid": 479000000.0, "buybacks": 450000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 1387000000.0, "deferred_tax": -2580000000.0, "change_receivables": 56000000.0, "change_inventories": -386000000.0, "change_payables": -356000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "value_sources": { "cfo": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cfi": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cff": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "capex": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "d_and_a": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "sbc": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "dividends_paid": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "buybacks": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "amortisation_intangibles": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "goodwill_impairment": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "deferred_tax": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_receivables": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_inventories": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_payables": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-29", "values": { "cfo": 720000000.0, "cfi": -878000000.0, "cff": 900000000.0, "capex": 238000000.0, "d_and_a": 231000000.0, "sbc": 27000000.0, "dividends_paid": 477000000.0, "buybacks": 225000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 0.0, "deferred_tax": 51000000.0, "change_receivables": 89000000.0, "change_inventories": 217000000.0, "change_payables": -11000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1620000000.0 }, "sources": [ "10-Q:0001637459-26-000022" ], "value_sources": { "cfo": [ "10-Q:0001637459-26-000022" ], "cfi": [ "10-Q:0001637459-26-000022" ], "cff": [ "10-Q:0001637459-26-000022" ], "capex": [ "10-Q:0001637459-26-000022" ], "d_and_a": [ "10-Q:0001637459-26-000022" ], "sbc": [ "10-Q:0001637459-26-000022" ], "dividends_paid": [ "10-Q:0001637459-26-000022" ], "buybacks": [ "10-Q:0001637459-26-000022" ], "amortisation_intangibles": [ "10-Q:0001637459-26-000022" ], "goodwill_impairment": [ "10-Q:0001637459-26-000022" ], "deferred_tax": [ "10-Q:0001637459-26-000022" ], "change_receivables": [ "10-Q:0001637459-26-000022" ], "change_inventories": [ "10-Q:0001637459-26-000022" ], "change_payables": [ "10-Q:0001637459-26-000022" ], "proceeds_debt_issuance": [ "10-Q:0001637459-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "cfo": 1209000000.0, "cfi": -470000000.0, "cff": -1323000000.0, "capex": 187000000.0, "d_and_a": 241000000.0, "sbc": 26000000.0, "dividends_paid": 474000000.0, "buybacks": 210000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 9266000000.0, "deferred_tax": -646000000.0, "change_receivables": 34000000.0, "change_inventories": -53000000.0, "change_payables": 120000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "value_sources": { "cfo": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "cfi": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "cff": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "capex": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "d_and_a": [ "10-Q:0001637459-26-000054" ], "sbc": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "dividends_paid": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "buybacks": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "amortisation_intangibles": [ "10-Q:0001637459-26-000054" ], "goodwill_impairment": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "deferred_tax": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_receivables": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_inventories": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_payables": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "proceeds_debt_issuance": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "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": "2025-06-29", "end": "2025-09-27", "values": { "cfo": 1157000000.0, "cfi": -262000000.0, "cff": -340000000.0, "capex": 171000000.0, "d_and_a": 245000000.0, "sbc": 17000000.0, "dividends_paid": 473000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 35000000.0, "deferred_tax": 107000000.0, "change_receivables": -70000000.0, "change_inventories": 41000000.0, "change_payables": 203000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "value_sources": { "cfo": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "cfi": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "cff": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "capex": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "d_and_a": [ "10-Q:0001637459-25-000166" ], "sbc": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "dividends_paid": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "buybacks": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "amortisation_intangibles": [ "10-Q:0001637459-25-000166" ], "goodwill_impairment": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "deferred_tax": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_receivables": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_inventories": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "change_payables": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ], "proceeds_debt_issuance": [ "10-Q:0001637459-25-000152", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "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": "2025-09-28", "end": "2025-12-27", "values": { "cfo": 1376000000.0, "cfi": -223000000.0, "cff": -488000000.0, "capex": 205000000.0, "d_and_a": 251000000.0, "sbc": 25000000.0, "dividends_paid": 474000000.0, "buybacks": 1000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 5000000.0, "deferred_tax": -7000000.0, "change_receivables": 2000000.0, "change_inventories": -338000000.0, "change_payables": -409000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "value_sources": { "cfo": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cfi": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "cff": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "capex": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "d_and_a": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "sbc": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "dividends_paid": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "buybacks": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "amortisation_intangibles": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "goodwill_impairment": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "deferred_tax": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_receivables": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_inventories": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ], "change_payables": [ "10-K:0001637459-26-000009", "10-Q:0001637459-25-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-28", "values": { "cfo": 1006000000.0, "cfi": 185000000.0, "cff": -512000000.0, "capex": 240000000.0, "d_and_a": 245000000.0, "sbc": 22000000.0, "dividends_paid": 474000000.0, "buybacks": 23000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 13000000.0, "deferred_tax": 29000000.0, "change_receivables": 73000000.0, "change_inventories": 195000000.0, "change_payables": 256000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001637459-26-000022" ], "value_sources": { "cfo": [ "10-Q:0001637459-26-000022" ], "cfi": [ "10-Q:0001637459-26-000022" ], "cff": [ "10-Q:0001637459-26-000022" ], "capex": [ "10-Q:0001637459-26-000022" ], "d_and_a": [ "10-Q:0001637459-26-000022" ], "sbc": [ "10-Q:0001637459-26-000022" ], "dividends_paid": [ "10-Q:0001637459-26-000022" ], "buybacks": [ "10-Q:0001637459-26-000022" ], "goodwill_impairment": [ "10-Q:0001637459-26-000022" ], "deferred_tax": [ "10-Q:0001637459-26-000022" ], "change_receivables": [ "10-Q:0001637459-26-000022" ], "change_inventories": [ "10-Q:0001637459-26-000022" ], "change_payables": [ "10-Q:0001637459-26-000022" ], "proceeds_debt_issuance": [ "10-Q:0001637459-26-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "cfo": 1082000000.0, "cfi": 366000000.0, "cff": -2370000000.0, "capex": 189000000.0, "d_and_a": 261000000.0, "sbc": 31000000.0, "dividends_paid": 475000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 62000000.0, "goodwill_impairment": 7352000000.0, "deferred_tax": -1196000000.0, "change_receivables": -12000000.0, "change_inventories": 33000000.0, "change_payables": 136000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1152000000.0 }, "sources": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "value_sources": { "cfo": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "cfi": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "cff": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "capex": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "d_and_a": [ "10-Q:0001637459-26-000054" ], "sbc": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "dividends_paid": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "buybacks": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "amortisation_intangibles": [ "10-Q:0001637459-26-000054" ], "goodwill_impairment": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "deferred_tax": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_receivables": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_inventories": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "change_payables": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ], "proceeds_debt_issuance": [ "10-Q:0001637459-26-000022", "10-Q:0001637459-26-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 5364000000.0, "cfi": 4038000000.0, "cff": -9344000000.0, "capex": 905000000.0, "d_and_a": 910000000.0, "sbc": 197000000.0, "dividends_paid": 1959000000.0, "buybacks": 271000000.0, "interest_paid": 1196000000.0, "taxes_paid": 1295000000.0, "depreciation": 671000000.0, "amortisation_intangibles": 239000000.0, "goodwill_impairment": 1634000000.0, "deferred_tax": -1042000000.0, "change_receivables": -87000000.0, "change_inventories": 144000000.0, "change_payables": 408000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-24-000018" ], "value_sources": { "cfo": [ "10-K:0001637459-24-000018" ], "cfi": [ "10-K:0001637459-24-000018" ], "cff": [ "10-K:0001637459-24-000018" ], "capex": [ "10-K:0001637459-24-000018" ], "d_and_a": [ "10-K:0001637459-24-000018" ], "sbc": [ "10-K:0001637459-24-000018" ], "dividends_paid": [ "10-K:0001637459-24-000018" ], "buybacks": [ "10-K:0001637459-24-000018" ], "interest_paid": [ "10-K:0001637459-24-000018" ], "taxes_paid": [ "10-K:0001637459-24-000018" ], "depreciation": [ "10-K:0001637459-24-000018" ], "amortisation_intangibles": [ "10-K:0001637459-24-000018" ], "goodwill_impairment": [ "10-K:0001637459-24-000018" ], "deferred_tax": [ "10-K:0001637459-24-000018" ], "change_receivables": [ "10-K:0001637459-24-000018" ], "change_inventories": [ "10-K:0001637459-24-000018" ], "change_payables": [ "10-K:0001637459-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2469000000.0, "cfi": -1091000000.0, "cff": -3714000000.0, "capex": 916000000.0, "d_and_a": 933000000.0, "sbc": 148000000.0, "dividends_paid": 1960000000.0, "buybacks": 280000000.0, "interest_paid": 937000000.0, "taxes_paid": 1260000000.0, "depreciation": 672000000.0, "amortisation_intangibles": 261000000.0, "goodwill_impairment": 913000000.0, "deferred_tax": -278000000.0, "change_receivables": 228000000.0, "change_inventories": 1121000000.0, "change_payables": 152000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-25-000011" ], "value_sources": { "cfo": [ "10-K:0001637459-25-000011" ], "cfi": [ "10-K:0001637459-25-000011" ], "cff": [ "10-K:0001637459-25-000011" ], "capex": [ "10-K:0001637459-25-000011" ], "d_and_a": [ "10-K:0001637459-25-000011" ], "sbc": [ "10-K:0001637459-25-000011" ], "dividends_paid": [ "10-K:0001637459-25-000011" ], "buybacks": [ "10-K:0001637459-25-000011" ], "interest_paid": [ "10-K:0001637459-25-000011" ], "taxes_paid": [ "10-K:0001637459-25-000011" ], "depreciation": [ "10-K:0001637459-25-000011" ], "amortisation_intangibles": [ "10-K:0001637459-25-000011" ], "goodwill_impairment": [ "10-K:0001637459-25-000011" ], "deferred_tax": [ "10-K:0001637459-25-000011" ], "change_receivables": [ "10-K:0001637459-25-000011" ], "change_inventories": [ "10-K:0001637459-25-000011" ], "change_payables": [ "10-K:0001637459-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3976000000.0, "cfi": -916000000.0, "cff": -2678000000.0, "capex": 1013000000.0, "d_and_a": 961000000.0, "sbc": 141000000.0, "dividends_paid": 1965000000.0, "buybacks": 455000000.0, "interest_paid": 896000000.0, "taxes_paid": 932000000.0, "depreciation": 710000000.0, "amortisation_intangibles": 251000000.0, "goodwill_impairment": 662000000.0, "deferred_tax": 17000000.0, "change_receivables": -18000000.0, "change_inventories": 106000000.0, "change_payables": -295000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-26-000009" ], "value_sources": { "cfo": [ "10-K:0001637459-26-000009" ], "cfi": [ "10-K:0001637459-26-000009" ], "cff": [ "10-K:0001637459-26-000009" ], "capex": [ "10-K:0001637459-26-000009" ], "d_and_a": [ "10-K:0001637459-26-000009" ], "sbc": [ "10-K:0001637459-26-000009" ], "dividends_paid": [ "10-K:0001637459-26-000009" ], "buybacks": [ "10-K:0001637459-26-000009" ], "interest_paid": [ "10-K:0001637459-26-000009" ], "taxes_paid": [ "10-K:0001637459-26-000009" ], "depreciation": [ "10-K:0001637459-26-000009" ], "amortisation_intangibles": [ "10-K:0001637459-26-000009" ], "goodwill_impairment": [ "10-K:0001637459-26-000009" ], "deferred_tax": [ "10-K:0001637459-26-000009" ], "change_receivables": [ "10-K:0001637459-26-000009" ], "change_inventories": [ "10-K:0001637459-26-000009" ], "change_payables": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4184000000.0, "cfi": -1023000000.0, "cff": -3008000000.0, "capex": 1024000000.0, "d_and_a": 948000000.0, "sbc": 109000000.0, "dividends_paid": 1931000000.0, "buybacks": 988000000.0, "interest_paid": 906000000.0, "taxes_paid": 967000000.0, "depreciation": 696000000.0, "amortisation_intangibles": 252000000.0, "goodwill_impairment": 3669000000.0, "deferred_tax": -2857000000.0, "change_receivables": 139000000.0, "change_inventories": 6000000.0, "change_payables": -308000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-26-000009" ], "value_sources": { "cfo": [ "10-K:0001637459-26-000009" ], "cfi": [ "10-K:0001637459-26-000009" ], "cff": [ "10-K:0001637459-26-000009" ], "capex": [ "10-K:0001637459-26-000009" ], "d_and_a": [ "10-K:0001637459-26-000009" ], "sbc": [ "10-K:0001637459-26-000009" ], "dividends_paid": [ "10-K:0001637459-26-000009" ], "buybacks": [ "10-K:0001637459-26-000009" ], "interest_paid": [ "10-K:0001637459-26-000009" ], "taxes_paid": [ "10-K:0001637459-26-000009" ], "depreciation": [ "10-K:0001637459-26-000009" ], "amortisation_intangibles": [ "10-K:0001637459-26-000009" ], "goodwill_impairment": [ "10-K:0001637459-26-000009" ], "deferred_tax": [ "10-K:0001637459-26-000009" ], "change_receivables": [ "10-K:0001637459-26-000009" ], "change_inventories": [ "10-K:0001637459-26-000009" ], "change_payables": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4462000000.0, "cfi": -1833000000.0, "cff": -1251000000.0, "capex": 801000000.0, "d_and_a": 968000000.0, "sbc": 95000000.0, "dividends_paid": 1898000000.0, "buybacks": 436000000.0, "interest_paid": 903000000.0, "taxes_paid": 721000000.0, "depreciation": 722000000.0, "amortisation_intangibles": 246000000.0, "goodwill_impairment": 9306000000.0, "deferred_tax": -495000000.0, "change_receivables": 55000000.0, "change_inventories": -133000000.0, "change_payables": -97000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001637459-26-000009" ], "value_sources": { "cfo": [ "10-K:0001637459-26-000009" ], "cfi": [ "10-K:0001637459-26-000009" ], "cff": [ "10-K:0001637459-26-000009" ], "capex": [ "10-K:0001637459-26-000009" ], "d_and_a": [ "10-K:0001637459-26-000009" ], "sbc": [ "10-K:0001637459-26-000009" ], "dividends_paid": [ "10-K:0001637459-26-000009" ], "buybacks": [ "10-K:0001637459-26-000009" ], "interest_paid": [ "10-K:0001637459-26-000009" ], "taxes_paid": [ "10-K:0001637459-26-000009" ], "depreciation": [ "10-K:0001637459-26-000009" ], "amortisation_intangibles": [ "10-K:0001637459-26-000009" ], "goodwill_impairment": [ "10-K:0001637459-26-000009" ], "deferred_tax": [ "10-K:0001637459-26-000009" ], "change_receivables": [ "10-K:0001637459-26-000009" ], "change_inventories": [ "10-K:0001637459-26-000009" ], "change_payables": [ "10-K:0001637459-26-000009" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001637459-22-000018": { "kind": "filing", "form": "10-K", "accession": "0001637459-22-000018", "report_date": "2021-12-25", "filed": "2022-02-17", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000018/khc-20211225.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000018/" }, "10-K:0001637459-23-000009": { "kind": "filing", "form": "10-K", "accession": "0001637459-23-000009", "report_date": "2022-12-31", "filed": "2023-02-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000009/khc-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000009/" }, "10-K:0001637459-24-000018": { "kind": "filing", "form": "10-K", "accession": "0001637459-24-000018", "report_date": "2023-12-30", "filed": "2024-02-15", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000018/khc-20231230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000018/" }, "10-K:0001637459-25-000011": { "kind": "filing", "form": "10-K", "accession": "0001637459-25-000011", "report_date": "2024-12-28", "filed": "2025-02-13", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000011/khc-20241228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000011/" }, "10-K:0001637459-26-000009": { "kind": "filing", "form": "10-K", "accession": "0001637459-26-000009", "report_date": "2025-12-27", "filed": "2026-02-12", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000009/khc-20251227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000009/" }, "10-Q:0001637459-21-000047": { "kind": "filing", "form": "10-Q", "accession": "0001637459-21-000047", "report_date": "2021-03-27", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000047/khc-20210327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000047/" }, "10-Q:0001637459-21-000099": { "kind": "filing", "form": "10-Q", "accession": "0001637459-21-000099", "report_date": "2021-06-26", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000099/khc-20210626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000099/" }, "10-Q:0001637459-21-000127": { "kind": "filing", "form": "10-Q", "accession": "0001637459-21-000127", "report_date": "2021-09-25", "filed": "2021-10-28", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000127/khc-20210925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745921000127/" }, "10-Q:0001637459-22-000060": { "kind": "filing", "form": "10-Q", "accession": "0001637459-22-000060", "report_date": "2022-03-26", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000060/khc-20220326.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000060/" }, "10-Q:0001637459-22-000159": { "kind": "filing", "form": "10-Q", "accession": "0001637459-22-000159", "report_date": "2022-06-25", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000159/khc-20220625.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000159/" }, "10-Q:0001637459-22-000191": { "kind": "filing", "form": "10-Q", "accession": "0001637459-22-000191", "report_date": "2022-09-24", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000191/khc-20220924.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745922000191/" }, "10-Q:0001637459-23-000047": { "kind": "filing", "form": "10-Q", "accession": "0001637459-23-000047", "report_date": "2023-04-01", "filed": "2023-05-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000047/khc-20230401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000047/" }, "10-Q:0001637459-23-000114": { "kind": "filing", "form": "10-Q", "accession": "0001637459-23-000114", "report_date": "2023-07-01", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000114/khc-20230701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000114/" }, "10-Q:0001637459-23-000143": { "kind": "filing", "form": "10-Q", "accession": "0001637459-23-000143", "report_date": "2023-09-30", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000143/khc-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745923000143/" }, "10-Q:0001637459-24-000069": { "kind": "filing", "form": "10-Q", "accession": "0001637459-24-000069", "report_date": "2024-03-30", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000069/khc-20240330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000069/" }, "10-Q:0001637459-24-000129": { "kind": "filing", "form": "10-Q", "accession": "0001637459-24-000129", "report_date": "2024-06-29", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000129/khc-20240629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000129/" }, "10-Q:0001637459-24-000144": { "kind": "filing", "form": "10-Q", "accession": "0001637459-24-000144", "report_date": "2024-09-28", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000144/khc-20240928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745924000144/" }, "10-Q:0001637459-25-000061": { "kind": "filing", "form": "10-Q", "accession": "0001637459-25-000061", "report_date": "2025-03-29", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000061/khc-20250329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000061/" }, "10-Q:0001637459-25-000152": { "kind": "filing", "form": "10-Q", "accession": "0001637459-25-000152", "report_date": "2025-06-28", "filed": "2025-07-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000152/khc-20250628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000152/" }, "10-Q:0001637459-25-000166": { "kind": "filing", "form": "10-Q", "accession": "0001637459-25-000166", "report_date": "2025-09-27", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000166/khc-20250927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745925000166/" }, "10-Q:0001637459-26-000022": { "kind": "filing", "form": "10-Q", "accession": "0001637459-26-000022", "report_date": "2026-03-28", "filed": "2026-05-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000022/khc-20260328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000022/" }, "10-Q:0001637459-26-000054": { "kind": "filing", "form": "10-Q", "accession": "0001637459-26-000054", "report_date": "2026-06-27", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000054/khc-20260627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1637459/000163745926000054/" } }, "restatements": [], "withheld": [ { "table": "pl_quarterly", "period": "FY2026 Q2", "item": "interest_expense", "value": -31000000.0, "sources": [ "10-Q:0001637459-26-000054" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2022 Q1", "item": "goodwill_impairment", "value": -11000000.0, "sources": [ "10-Q:0001637459-23-000047" ], "reason": "negative where the item cannot be negative" } ], "events": [] }