{ "schema": "annalist.dataset/0.1", "company": { "id": "pepsico", "name": "PepsiCo, Inc.", "country": "US", "template": "corporate", "cik": "0000077476", "tickers": [ "PEP" ], "entity_name": "PEPSICO INC", "fiscal_year_end": "1226", "sic": "2080", "sic_description": "Beverages", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-05", "release_date": "2026-10-08" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-20", "values": { "revenue": 14820000000.0, "cost_of_revenue": 6671000000.0, "gross_profit": 8149000000.0, "rnd": null, "sga": 5837000000.0, "operating_income": 2312000000.0, "interest_expense": 258000000.0, "pretax_income": 2174000000.0, "income_tax": 451000000.0, "net_income_incl_nci": 1723000000.0, "nci_profit": 9000000.0, "net_income": 1714000000.0, "net_income_common": 1714000000.0, "eps_basic": 1.24, "eps_diluted": 1.24, "shares_basic": 1380000000.0, "shares_diluted": 1387000000.0, "dps_declared": 1.0225, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-22-000020" ], "value_sources": { "revenue": [ "10-Q:0000077476-22-000020" ], "cost_of_revenue": [ "10-Q:0000077476-22-000020" ], "gross_profit": [ "10-Q:0000077476-22-000020" ], "sga": [ "10-Q:0000077476-22-000020" ], "operating_income": [ "10-Q:0000077476-22-000020" ], "interest_expense": [ "10-Q:0000077476-22-000020" ], "pretax_income": [ "10-Q:0000077476-22-000020" ], "income_tax": [ "10-Q:0000077476-22-000020" ], "net_income_incl_nci": [ "10-Q:0000077476-22-000020" ], "nci_profit": [ "10-Q:0000077476-22-000020" ], "net_income": [ "10-Q:0000077476-22-000020" ], "net_income_common": [ "10-Q:0000077476-22-000020" ], "eps_basic": [ "10-Q:0000077476-22-000020" ], "eps_diluted": [ "10-Q:0000077476-22-000020" ], "shares_basic": [ "10-Q:0000077476-22-000020" ], "shares_diluted": [ "10-Q:0000077476-22-000020" ], "dps_declared": [ "10-Q:0000077476-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-21", "end": "2021-06-12", "values": { "revenue": 19217000000.0, "cost_of_revenue": 8880000000.0, "gross_profit": 10337000000.0, "rnd": null, "sga": 7208000000.0, "operating_income": 3129000000.0, "interest_expense": 241000000.0, "pretax_income": 3014000000.0, "income_tax": 642000000.0, "net_income_incl_nci": 2372000000.0, "nci_profit": 14000000.0, "net_income": 2358000000.0, "net_income_common": 2358000000.0, "eps_basic": 1.71, "eps_diluted": 1.7, "shares_basic": 1382000000.0, "shares_diluted": 1388000000.0, "dps_declared": 1.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-22-000043" ], "value_sources": { "revenue": [ "10-Q:0000077476-22-000043" ], "cost_of_revenue": [ "10-Q:0000077476-22-000043" ], "gross_profit": [ "10-Q:0000077476-22-000043" ], "sga": [ "10-Q:0000077476-22-000043" ], "operating_income": [ "10-Q:0000077476-22-000043" ], "interest_expense": [ "10-Q:0000077476-22-000043" ], "pretax_income": [ "10-Q:0000077476-22-000043" ], "income_tax": [ "10-Q:0000077476-22-000043" ], "net_income_incl_nci": [ "10-Q:0000077476-22-000043" ], "nci_profit": [ "10-Q:0000077476-22-000043" ], "net_income": [ "10-Q:0000077476-22-000043" ], "net_income_common": [ "10-Q:0000077476-22-000043" ], "eps_basic": [ "10-Q:0000077476-22-000043" ], "eps_diluted": [ "10-Q:0000077476-22-000043" ], "shares_basic": [ "10-Q:0000077476-22-000043" ], "shares_diluted": [ "10-Q:0000077476-22-000043" ], "dps_declared": [ "10-Q:0000077476-22-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-13", "end": "2021-09-04", "values": { "revenue": 20189000000.0, "cost_of_revenue": 9394000000.0, "gross_profit": 10795000000.0, "rnd": null, "sga": 7636000000.0, "operating_income": 3159000000.0, "interest_expense": 232000000.0, "pretax_income": 3045000000.0, "income_tax": 802000000.0, "net_income_incl_nci": 2243000000.0, "nci_profit": 19000000.0, "net_income": 2224000000.0, "net_income_common": 2224000000.0, "eps_basic": 1.61, "eps_diluted": 1.6, "shares_basic": 1382000000.0, "shares_diluted": 1389000000.0, "dps_declared": 1.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-22-000052" ], "value_sources": { "revenue": [ "10-Q:0000077476-22-000052" ], "cost_of_revenue": [ "10-Q:0000077476-22-000052" ], "gross_profit": [ "10-Q:0000077476-22-000052" ], "sga": [ "10-Q:0000077476-22-000052" ], "operating_income": [ "10-Q:0000077476-22-000052" ], "interest_expense": [ "10-Q:0000077476-22-000052" ], "pretax_income": [ "10-Q:0000077476-22-000052" ], "income_tax": [ "10-Q:0000077476-22-000052" ], "net_income_incl_nci": [ "10-Q:0000077476-22-000052" ], "nci_profit": [ "10-Q:0000077476-22-000052" ], "net_income": [ "10-Q:0000077476-22-000052" ], "net_income_common": [ "10-Q:0000077476-22-000052" ], "eps_basic": [ "10-Q:0000077476-22-000052" ], "eps_diluted": [ "10-Q:0000077476-22-000052" ], "shares_basic": [ "10-Q:0000077476-22-000052" ], "shares_diluted": [ "10-Q:0000077476-22-000052" ], "dps_declared": [ "10-Q:0000077476-22-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-05", "end": "2021-12-25", "values": { "revenue": 25248000000.0, "cost_of_revenue": 12130000000.0, "gross_profit": 13118000000.0, "rnd": null, "sga": 10556000000.0, "operating_income": 2562000000.0, "interest_expense": 1132000000.0, "pretax_income": 1588000000.0, "income_tax": 247000000.0, "net_income_incl_nci": 1341000000.0, "nci_profit": 19000000.0, "net_income": 1322000000.0, "net_income_common": 1322000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "value_sources": { "revenue": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "cost_of_revenue": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "gross_profit": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "sga": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "operating_income": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "interest_expense": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "pretax_income": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "income_tax": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "net_income_incl_nci": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "nci_profit": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "net_income": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "net_income_common": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ] }, "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": "2022-03-19", "values": { "revenue": 16200000000.0, "cost_of_revenue": 7433000000.0, "gross_profit": 8767000000.0, "rnd": null, "sga": 6580000000.0, "operating_income": 5267000000.0, "interest_expense": 240000000.0, "pretax_income": 5161000000.0, "income_tax": 888000000.0, "net_income_incl_nci": 4273000000.0, "nci_profit": 12000000.0, "net_income": 4261000000.0, "net_income_common": 4261000000.0, "eps_basic": 3.08, "eps_diluted": 3.06, "shares_basic": 1383000000.0, "shares_diluted": 1391000000.0, "dps_declared": 1.075, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-23-000023" ], "value_sources": { "revenue": [ "10-Q:0000077476-23-000023" ], "cost_of_revenue": [ "10-Q:0000077476-23-000023" ], "gross_profit": [ "10-Q:0000077476-23-000023" ], "sga": [ "10-Q:0000077476-23-000023" ], "operating_income": [ "10-Q:0000077476-23-000023" ], "interest_expense": [ "10-Q:0000077476-23-000023" ], "pretax_income": [ "10-Q:0000077476-23-000023" ], "income_tax": [ "10-Q:0000077476-23-000023" ], "net_income_incl_nci": [ "10-Q:0000077476-23-000023" ], "nci_profit": [ "10-Q:0000077476-23-000023" ], "net_income": [ "10-Q:0000077476-23-000023" ], "net_income_common": [ "10-Q:0000077476-23-000023" ], "eps_basic": [ "10-Q:0000077476-23-000023" ], "eps_diluted": [ "10-Q:0000077476-23-000023" ], "shares_basic": [ "10-Q:0000077476-23-000023" ], "shares_diluted": [ "10-Q:0000077476-23-000023" ], "dps_declared": [ "10-Q:0000077476-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-20", "end": "2022-06-11", "values": { "revenue": 20225000000.0, "cost_of_revenue": 9415000000.0, "gross_profit": 10810000000.0, "rnd": null, "sga": 7387000000.0, "operating_income": 2077000000.0, "interest_expense": 236000000.0, "pretax_income": 1839000000.0, "income_tax": 393000000.0, "net_income_incl_nci": 1446000000.0, "nci_profit": 17000000.0, "net_income": 1429000000.0, "net_income_common": 1429000000.0, "eps_basic": 1.03, "eps_diluted": 1.03, "shares_basic": 1382000000.0, "shares_diluted": 1389000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-23-000046" ], "value_sources": { "revenue": [ "10-Q:0000077476-23-000046" ], "cost_of_revenue": [ "10-Q:0000077476-23-000046" ], "gross_profit": [ "10-Q:0000077476-23-000046" ], "sga": [ "10-Q:0000077476-23-000046" ], "operating_income": [ "10-Q:0000077476-23-000046" ], "interest_expense": [ "10-Q:0000077476-23-000046" ], "pretax_income": [ "10-Q:0000077476-23-000046" ], "income_tax": [ "10-Q:0000077476-23-000046" ], "net_income_incl_nci": [ "10-Q:0000077476-23-000046" ], "nci_profit": [ "10-Q:0000077476-23-000046" ], "net_income": [ "10-Q:0000077476-23-000046" ], "net_income_common": [ "10-Q:0000077476-23-000046" ], "eps_basic": [ "10-Q:0000077476-23-000046" ], "eps_diluted": [ "10-Q:0000077476-23-000046" ], "shares_basic": [ "10-Q:0000077476-23-000046" ], "shares_diluted": [ "10-Q:0000077476-23-000046" ], "dps_declared": [ "10-Q:0000077476-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-12", "end": "2022-09-03", "values": { "revenue": 21971000000.0, "cost_of_revenue": 10308000000.0, "gross_profit": 11663000000.0, "rnd": null, "sga": 8295000000.0, "operating_income": 3353000000.0, "interest_expense": 190000000.0, "pretax_income": 3199000000.0, "income_tax": 475000000.0, "net_income_incl_nci": 2724000000.0, "nci_profit": 22000000.0, "net_income": 2702000000.0, "net_income_common": 2702000000.0, "eps_basic": 1.96, "eps_diluted": 1.95, "shares_basic": 1380000000.0, "shares_diluted": 1387000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-23-000058" ], "value_sources": { "revenue": [ "10-Q:0000077476-23-000058" ], "cost_of_revenue": [ "10-Q:0000077476-23-000058" ], "gross_profit": [ "10-Q:0000077476-23-000058" ], "sga": [ "10-Q:0000077476-23-000058" ], "operating_income": [ "10-Q:0000077476-23-000058" ], "interest_expense": [ "10-Q:0000077476-23-000058" ], "pretax_income": [ "10-Q:0000077476-23-000058" ], "income_tax": [ "10-Q:0000077476-23-000058" ], "net_income_incl_nci": [ "10-Q:0000077476-23-000058" ], "nci_profit": [ "10-Q:0000077476-23-000058" ], "net_income": [ "10-Q:0000077476-23-000058" ], "net_income_common": [ "10-Q:0000077476-23-000058" ], "eps_basic": [ "10-Q:0000077476-23-000058" ], "eps_diluted": [ "10-Q:0000077476-23-000058" ], "shares_basic": [ "10-Q:0000077476-23-000058" ], "shares_diluted": [ "10-Q:0000077476-23-000058" ], "dps_declared": [ "10-Q:0000077476-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-04", "end": "2022-12-31", "values": { "revenue": 27996000000.0, "cost_of_revenue": 13420000000.0, "gross_profit": 14576000000.0, "rnd": null, "sga": 12197000000.0, "operating_income": 815000000.0, "interest_expense": 273000000.0, "pretax_income": 506000000.0, "income_tax": -29000000.0, "net_income_incl_nci": 535000000.0, "nci_profit": 17000000.0, "net_income": 518000000.0, "net_income_common": 518000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "value_sources": { "revenue": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "cost_of_revenue": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "gross_profit": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "sga": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "operating_income": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "interest_expense": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "pretax_income": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "income_tax": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "net_income_incl_nci": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "nci_profit": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "net_income": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "net_income_common": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ] }, "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": "2023-03-25", "values": { "revenue": 17846000000.0, "cost_of_revenue": 7988000000.0, "gross_profit": 9858000000.0, "rnd": null, "sga": 7229000000.0, "operating_income": 2629000000.0, "interest_expense": 200000000.0, "pretax_income": 2490000000.0, "income_tax": 546000000.0, "net_income_incl_nci": 1944000000.0, "nci_profit": 12000000.0, "net_income": 1932000000.0, "net_income_common": 1932000000.0, "eps_basic": 1.4, "eps_diluted": 1.4, "shares_basic": 1378000000.0, "shares_diluted": 1384000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-24-000017" ], "value_sources": { "revenue": [ "10-Q:0000077476-24-000017" ], "cost_of_revenue": [ "10-Q:0000077476-24-000017" ], "gross_profit": [ "10-Q:0000077476-24-000017" ], "sga": [ "10-Q:0000077476-24-000017" ], "operating_income": [ "10-Q:0000077476-24-000017" ], "interest_expense": [ "10-Q:0000077476-24-000017" ], "pretax_income": [ "10-Q:0000077476-24-000017" ], "income_tax": [ "10-Q:0000077476-24-000017" ], "net_income_incl_nci": [ "10-Q:0000077476-24-000017" ], "nci_profit": [ "10-Q:0000077476-24-000017" ], "net_income": [ "10-Q:0000077476-24-000017" ], "net_income_common": [ "10-Q:0000077476-24-000017" ], "eps_basic": [ "10-Q:0000077476-24-000017" ], "eps_diluted": [ "10-Q:0000077476-24-000017" ], "shares_basic": [ "10-Q:0000077476-24-000017" ], "shares_diluted": [ "10-Q:0000077476-24-000017" ], "dps_declared": [ "10-Q:0000077476-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-26", "end": "2023-06-17", "values": { "revenue": 22322000000.0, "cost_of_revenue": 10121000000.0, "gross_profit": 12201000000.0, "rnd": null, "sga": 8542000000.0, "operating_income": 3659000000.0, "interest_expense": 201000000.0, "pretax_income": 3518000000.0, "income_tax": 747000000.0, "net_income_incl_nci": 2771000000.0, "nci_profit": 23000000.0, "net_income": 2748000000.0, "net_income_common": 2748000000.0, "eps_basic": 1.99, "eps_diluted": 1.99, "shares_basic": 1378000000.0, "shares_diluted": 1384000000.0, "dps_declared": 1.265, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-24-000042" ], "value_sources": { "revenue": [ "10-Q:0000077476-24-000042" ], "cost_of_revenue": [ "10-Q:0000077476-24-000042" ], "gross_profit": [ "10-Q:0000077476-24-000042" ], "sga": [ "10-Q:0000077476-24-000042" ], "operating_income": [ "10-Q:0000077476-24-000042" ], "interest_expense": [ "10-Q:0000077476-24-000042" ], "pretax_income": [ "10-Q:0000077476-24-000042" ], "income_tax": [ "10-Q:0000077476-24-000042" ], "net_income_incl_nci": [ "10-Q:0000077476-24-000042" ], "nci_profit": [ "10-Q:0000077476-24-000042" ], "net_income": [ "10-Q:0000077476-24-000042" ], "net_income_common": [ "10-Q:0000077476-24-000042" ], "eps_basic": [ "10-Q:0000077476-24-000042" ], "eps_diluted": [ "10-Q:0000077476-24-000042" ], "shares_basic": [ "10-Q:0000077476-24-000042" ], "shares_diluted": [ "10-Q:0000077476-24-000042" ], "dps_declared": [ "10-Q:0000077476-24-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-18", "end": "2023-09-09", "values": { "revenue": 23453000000.0, "cost_of_revenue": 10675000000.0, "gross_profit": 12778000000.0, "rnd": null, "sga": 8763000000.0, "operating_income": 4015000000.0, "interest_expense": 201000000.0, "pretax_income": 3876000000.0, "income_tax": 760000000.0, "net_income_incl_nci": 3116000000.0, "nci_profit": 24000000.0, "net_income": 3092000000.0, "net_income_common": 3092000000.0, "eps_basic": 2.25, "eps_diluted": 2.24, "shares_basic": 1376000000.0, "shares_diluted": 1383000000.0, "dps_declared": 1.265, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-24-000052" ], "value_sources": { "revenue": [ "10-Q:0000077476-24-000052" ], "cost_of_revenue": [ "10-Q:0000077476-24-000052" ], "gross_profit": [ "10-Q:0000077476-24-000052" ], "sga": [ "10-Q:0000077476-24-000052" ], "operating_income": [ "10-Q:0000077476-24-000052" ], "interest_expense": [ "10-Q:0000077476-24-000052" ], "pretax_income": [ "10-Q:0000077476-24-000052" ], "income_tax": [ "10-Q:0000077476-24-000052" ], "net_income_incl_nci": [ "10-Q:0000077476-24-000052" ], "nci_profit": [ "10-Q:0000077476-24-000052" ], "net_income": [ "10-Q:0000077476-24-000052" ], "net_income_common": [ "10-Q:0000077476-24-000052" ], "eps_basic": [ "10-Q:0000077476-24-000052" ], "eps_diluted": [ "10-Q:0000077476-24-000052" ], "shares_basic": [ "10-Q:0000077476-24-000052" ], "shares_diluted": [ "10-Q:0000077476-24-000052" ], "dps_declared": [ "10-Q:0000077476-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-10", "end": "2023-12-30", "values": { "revenue": 27850000000.0, "cost_of_revenue": 13097000000.0, "gross_profit": 14753000000.0, "rnd": null, "sga": 12143000000.0, "operating_income": 1683000000.0, "interest_expense": 217000000.0, "pretax_income": 1533000000.0, "income_tax": 209000000.0, "net_income_incl_nci": 1324000000.0, "nci_profit": 22000000.0, "net_income": 1302000000.0, "net_income_common": 1302000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "value_sources": { "revenue": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "cost_of_revenue": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "gross_profit": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "sga": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "operating_income": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "interest_expense": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "pretax_income": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "income_tax": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "net_income_incl_nci": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "nci_profit": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "net_income": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "net_income_common": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ] }, "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": "2024-03-23", "values": { "revenue": 18250000000.0, "cost_of_revenue": 8248000000.0, "gross_profit": 10002000000.0, "rnd": null, "sga": 7285000000.0, "operating_income": 2717000000.0, "interest_expense": 202000000.0, "pretax_income": 2573000000.0, "income_tax": 520000000.0, "net_income_incl_nci": 2053000000.0, "nci_profit": 11000000.0, "net_income": 2042000000.0, "net_income_common": 2042000000.0, "eps_basic": 1.49, "eps_diluted": 1.48, "shares_basic": 1375000000.0, "shares_diluted": 1380000000.0, "dps_declared": 1.265, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-25-000019" ], "value_sources": { "revenue": [ "10-Q:0000077476-25-000019" ], "cost_of_revenue": [ "10-Q:0000077476-25-000019" ], "gross_profit": [ "10-Q:0000077476-25-000019" ], "sga": [ "10-Q:0000077476-25-000019" ], "operating_income": [ "10-Q:0000077476-25-000019" ], "interest_expense": [ "10-Q:0000077476-25-000019" ], "pretax_income": [ "10-Q:0000077476-25-000019" ], "income_tax": [ "10-Q:0000077476-25-000019" ], "net_income_incl_nci": [ "10-Q:0000077476-25-000019" ], "nci_profit": [ "10-Q:0000077476-25-000019" ], "net_income": [ "10-Q:0000077476-25-000019" ], "net_income_common": [ "10-Q:0000077476-25-000019" ], "eps_basic": [ "10-Q:0000077476-25-000019" ], "eps_diluted": [ "10-Q:0000077476-25-000019" ], "shares_basic": [ "10-Q:0000077476-25-000019" ], "shares_diluted": [ "10-Q:0000077476-25-000019" ], "dps_declared": [ "10-Q:0000077476-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-24", "end": "2024-06-15", "values": { "revenue": 22501000000.0, "cost_of_revenue": 9919000000.0, "gross_profit": 12582000000.0, "rnd": null, "sga": 8534000000.0, "operating_income": 4048000000.0, "interest_expense": 234000000.0, "pretax_income": 3870000000.0, "income_tax": 776000000.0, "net_income_incl_nci": 3094000000.0, "nci_profit": 11000000.0, "net_income": 3083000000.0, "net_income_common": 3083000000.0, "eps_basic": 2.24, "eps_diluted": 2.23, "shares_basic": 1375000000.0, "shares_diluted": 1379000000.0, "dps_declared": 1.355, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-25-000044" ], "value_sources": { "revenue": [ "10-Q:0000077476-25-000044" ], "cost_of_revenue": [ "10-Q:0000077476-25-000044" ], "gross_profit": [ "10-Q:0000077476-25-000044" ], "sga": [ "10-Q:0000077476-25-000044" ], "operating_income": [ "10-Q:0000077476-25-000044" ], "interest_expense": [ "10-Q:0000077476-25-000044" ], "pretax_income": [ "10-Q:0000077476-25-000044" ], "income_tax": [ "10-Q:0000077476-25-000044" ], "net_income_incl_nci": [ "10-Q:0000077476-25-000044" ], "nci_profit": [ "10-Q:0000077476-25-000044" ], "net_income": [ "10-Q:0000077476-25-000044" ], "net_income_common": [ "10-Q:0000077476-25-000044" ], "eps_basic": [ "10-Q:0000077476-25-000044" ], "eps_diluted": [ "10-Q:0000077476-25-000044" ], "shares_basic": [ "10-Q:0000077476-25-000044" ], "shares_diluted": [ "10-Q:0000077476-25-000044" ], "dps_declared": [ "10-Q:0000077476-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-16", "end": "2024-09-07", "values": { "revenue": 23319000000.0, "cost_of_revenue": 10396000000.0, "gross_profit": 12923000000.0, "rnd": null, "sga": 9027000000.0, "operating_income": 3872000000.0, "interest_expense": 219000000.0, "pretax_income": 3694000000.0, "income_tax": 749000000.0, "net_income_incl_nci": 2945000000.0, "nci_profit": 15000000.0, "net_income": 2930000000.0, "net_income_common": 2930000000.0, "eps_basic": 2.13, "eps_diluted": 2.13, "shares_basic": 1373000000.0, "shares_diluted": 1378000000.0, "dps_declared": 1.355, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-25-000053" ], "value_sources": { "revenue": [ "10-Q:0000077476-25-000053" ], "cost_of_revenue": [ "10-Q:0000077476-25-000053" ], "gross_profit": [ "10-Q:0000077476-25-000053" ], "sga": [ "10-Q:0000077476-25-000053" ], "operating_income": [ "10-Q:0000077476-25-000053" ], "interest_expense": [ "10-Q:0000077476-25-000053" ], "pretax_income": [ "10-Q:0000077476-25-000053" ], "income_tax": [ "10-Q:0000077476-25-000053" ], "net_income_incl_nci": [ "10-Q:0000077476-25-000053" ], "nci_profit": [ "10-Q:0000077476-25-000053" ], "net_income": [ "10-Q:0000077476-25-000053" ], "net_income_common": [ "10-Q:0000077476-25-000053" ], "eps_basic": [ "10-Q:0000077476-25-000053" ], "eps_diluted": [ "10-Q:0000077476-25-000053" ], "shares_basic": [ "10-Q:0000077476-25-000053" ], "shares_diluted": [ "10-Q:0000077476-25-000053" ], "dps_declared": [ "10-Q:0000077476-25-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-08", "end": "2024-12-28", "values": { "revenue": 27784000000.0, "cost_of_revenue": 13181000000.0, "gross_profit": 14603000000.0, "rnd": null, "sga": 12344000000.0, "operating_income": 2250000000.0, "interest_expense": 264000000.0, "pretax_income": 1809000000.0, "income_tax": 275000000.0, "net_income_incl_nci": 1534000000.0, "nci_profit": 11000000.0, "net_income": 1523000000.0, "net_income_common": 1523000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "value_sources": { "revenue": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cost_of_revenue": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "gross_profit": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "sga": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "operating_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "interest_expense": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "pretax_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "income_tax": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income_incl_nci": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "nci_profit": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income_common": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ] }, "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": "2025-03-22", "values": { "revenue": 17919000000.0, "cost_of_revenue": 7926000000.0, "gross_profit": 9993000000.0, "rnd": null, "sga": 7410000000.0, "operating_income": 2583000000.0, "interest_expense": 264000000.0, "pretax_income": 2342000000.0, "income_tax": 499000000.0, "net_income_incl_nci": 1843000000.0, "nci_profit": 9000000.0, "net_income": 1834000000.0, "net_income_common": 1834000000.0, "eps_basic": 1.34, "eps_diluted": 1.33, "shares_basic": 1372000000.0, "shares_diluted": 1376000000.0, "dps_declared": 1.355, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000017" ], "cost_of_revenue": [ "10-Q:0000077476-26-000017" ], "gross_profit": [ "10-Q:0000077476-26-000017" ], "sga": [ "10-Q:0000077476-26-000017" ], "operating_income": [ "10-Q:0000077476-26-000017" ], "interest_expense": [ "10-Q:0000077476-26-000017" ], "pretax_income": [ "10-Q:0000077476-26-000017" ], "income_tax": [ "10-Q:0000077476-26-000017" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000017" ], "nci_profit": [ "10-Q:0000077476-26-000017" ], "net_income": [ "10-Q:0000077476-26-000017" ], "net_income_common": [ "10-Q:0000077476-26-000017" ], "eps_basic": [ "10-Q:0000077476-26-000017" ], "eps_diluted": [ "10-Q:0000077476-26-000017" ], "shares_basic": [ "10-Q:0000077476-26-000017" ], "shares_diluted": [ "10-Q:0000077476-26-000017" ], "dps_declared": [ "10-Q:0000077476-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-23", "end": "2025-06-14", "values": { "revenue": 22726000000.0, "cost_of_revenue": 10304000000.0, "gross_profit": 12422000000.0, "rnd": null, "sga": 8773000000.0, "operating_income": 1789000000.0, "interest_expense": 260000000.0, "pretax_income": 1571000000.0, "income_tax": 292000000.0, "net_income_incl_nci": 1279000000.0, "nci_profit": 16000000.0, "net_income": 1263000000.0, "net_income_common": 1263000000.0, "eps_basic": 0.92, "eps_diluted": 0.92, "shares_basic": 1371000000.0, "shares_diluted": 1373000000.0, "dps_declared": 1.4225, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000035" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000035" ], "cost_of_revenue": [ "10-Q:0000077476-26-000035" ], "gross_profit": [ "10-Q:0000077476-26-000035" ], "sga": [ "10-Q:0000077476-26-000035" ], "operating_income": [ "10-Q:0000077476-26-000035" ], "interest_expense": [ "10-Q:0000077476-26-000035" ], "pretax_income": [ "10-Q:0000077476-26-000035" ], "income_tax": [ "10-Q:0000077476-26-000035" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000035" ], "nci_profit": [ "10-Q:0000077476-26-000035" ], "net_income": [ "10-Q:0000077476-26-000035" ], "net_income_common": [ "10-Q:0000077476-26-000035" ], "eps_basic": [ "10-Q:0000077476-26-000035" ], "eps_diluted": [ "10-Q:0000077476-26-000035" ], "shares_basic": [ "10-Q:0000077476-26-000035" ], "shares_diluted": [ "10-Q:0000077476-26-000035" ], "dps_declared": [ "10-Q:0000077476-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-15", "end": "2025-09-06", "values": { "revenue": 23937000000.0, "cost_of_revenue": 11113000000.0, "gross_profit": 12824000000.0, "rnd": null, "sga": 9122000000.0, "operating_income": 3569000000.0, "interest_expense": 264000000.0, "pretax_income": 3331000000.0, "income_tax": 713000000.0, "net_income_incl_nci": 2618000000.0, "nci_profit": 15000000.0, "net_income": 2603000000.0, "net_income_common": 2603000000.0, "eps_basic": 1.9, "eps_diluted": 1.9, "shares_basic": 1369000000.0, "shares_diluted": 1372000000.0, "dps_declared": 1.4225, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000048" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000048" ], "cost_of_revenue": [ "10-Q:0000077476-26-000048" ], "gross_profit": [ "10-Q:0000077476-26-000048" ], "sga": [ "10-Q:0000077476-26-000048" ], "operating_income": [ "10-Q:0000077476-26-000048" ], "interest_expense": [ "10-Q:0000077476-26-000048" ], "pretax_income": [ "10-Q:0000077476-26-000048" ], "income_tax": [ "10-Q:0000077476-26-000048" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000048" ], "nci_profit": [ "10-Q:0000077476-26-000048" ], "net_income": [ "10-Q:0000077476-26-000048" ], "net_income_common": [ "10-Q:0000077476-26-000048" ], "eps_basic": [ "10-Q:0000077476-26-000048" ], "eps_diluted": [ "10-Q:0000077476-26-000048" ], "shares_basic": [ "10-Q:0000077476-26-000048" ], "shares_diluted": [ "10-Q:0000077476-26-000048" ], "dps_declared": [ "10-Q:0000077476-26-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-07", "end": "2025-12-27", "values": { "revenue": 29343000000.0, "cost_of_revenue": 13723000000.0, "gross_profit": 15620000000.0, "rnd": null, "sga": 12063000000.0, "operating_income": 3557000000.0, "interest_expense": 333000000.0, "pretax_income": 3000000000.0, "income_tax": 445000000.0, "net_income_incl_nci": 2555000000.0, "nci_profit": 15000000.0, "net_income": 2540000000.0, "net_income_common": 2540000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "value_sources": { "revenue": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cost_of_revenue": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "gross_profit": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "sga": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "operating_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "interest_expense": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "pretax_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "income_tax": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income_incl_nci": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "nci_profit": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "net_income_common": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ] }, "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": "2026-03-21", "values": { "revenue": 19443000000.0, "cost_of_revenue": 8712000000.0, "gross_profit": 10731000000.0, "rnd": null, "sga": 7518000000.0, "operating_income": 3213000000.0, "interest_expense": 301000000.0, "pretax_income": 2970000000.0, "income_tax": 632000000.0, "net_income_incl_nci": 2338000000.0, "nci_profit": 11000000.0, "net_income": 2327000000.0, "net_income_common": 2327000000.0, "eps_basic": 1.7, "eps_diluted": 1.7, "shares_basic": 1367000000.0, "shares_diluted": 1371000000.0, "dps_declared": 1.4225, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000017" ], "cost_of_revenue": [ "10-Q:0000077476-26-000017" ], "gross_profit": [ "10-Q:0000077476-26-000017" ], "sga": [ "10-Q:0000077476-26-000017" ], "operating_income": [ "10-Q:0000077476-26-000017" ], "interest_expense": [ "10-Q:0000077476-26-000017" ], "pretax_income": [ "10-Q:0000077476-26-000017" ], "income_tax": [ "10-Q:0000077476-26-000017" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000017" ], "nci_profit": [ "10-Q:0000077476-26-000017" ], "net_income": [ "10-Q:0000077476-26-000017" ], "net_income_common": [ "10-Q:0000077476-26-000017" ], "eps_basic": [ "10-Q:0000077476-26-000017" ], "eps_diluted": [ "10-Q:0000077476-26-000017" ], "shares_basic": [ "10-Q:0000077476-26-000017" ], "shares_diluted": [ "10-Q:0000077476-26-000017" ], "dps_declared": [ "10-Q:0000077476-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-22", "end": "2026-06-13", "values": { "revenue": 24181000000.0, "cost_of_revenue": 11070000000.0, "gross_profit": 13111000000.0, "rnd": null, "sga": 9088000000.0, "operating_income": 4023000000.0, "interest_expense": 230000000.0, "pretax_income": 3852000000.0, "income_tax": 848000000.0, "net_income_incl_nci": 3004000000.0, "nci_profit": 23000000.0, "net_income": 2981000000.0, "net_income_common": 2981000000.0, "eps_basic": 2.18, "eps_diluted": 2.18, "shares_basic": 1366000000.0, "shares_diluted": 1369000000.0, "dps_declared": 1.48, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000035" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000035" ], "cost_of_revenue": [ "10-Q:0000077476-26-000035" ], "gross_profit": [ "10-Q:0000077476-26-000035" ], "sga": [ "10-Q:0000077476-26-000035" ], "operating_income": [ "10-Q:0000077476-26-000035" ], "interest_expense": [ "10-Q:0000077476-26-000035" ], "pretax_income": [ "10-Q:0000077476-26-000035" ], "income_tax": [ "10-Q:0000077476-26-000035" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000035" ], "nci_profit": [ "10-Q:0000077476-26-000035" ], "net_income": [ "10-Q:0000077476-26-000035" ], "net_income_common": [ "10-Q:0000077476-26-000035" ], "eps_basic": [ "10-Q:0000077476-26-000035" ], "eps_diluted": [ "10-Q:0000077476-26-000035" ], "shares_basic": [ "10-Q:0000077476-26-000035" ], "shares_diluted": [ "10-Q:0000077476-26-000035" ], "dps_declared": [ "10-Q:0000077476-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-14", "end": "2026-09-05", "values": { "revenue": 25274000000.0, "cost_of_revenue": 11520000000.0, "gross_profit": 13754000000.0, "rnd": null, "sga": 9494000000.0, "operating_income": 4260000000.0, "interest_expense": 242000000.0, "pretax_income": 3904000000.0, "income_tax": 834000000.0, "net_income_incl_nci": 3070000000.0, "nci_profit": 22000000.0, "net_income": 3048000000.0, "net_income_common": 3048000000.0, "eps_basic": 2.23, "eps_diluted": 2.23, "shares_basic": 1364000000.0, "shares_diluted": 1367000000.0, "dps_declared": 1.48, "operating_lease_cost": null }, "sources": [ "10-Q:0000077476-26-000048" ], "value_sources": { "revenue": [ "10-Q:0000077476-26-000048" ], "cost_of_revenue": [ "10-Q:0000077476-26-000048" ], "gross_profit": [ "10-Q:0000077476-26-000048" ], "sga": [ "10-Q:0000077476-26-000048" ], "operating_income": [ "10-Q:0000077476-26-000048" ], "interest_expense": [ "10-Q:0000077476-26-000048" ], "pretax_income": [ "10-Q:0000077476-26-000048" ], "income_tax": [ "10-Q:0000077476-26-000048" ], "net_income_incl_nci": [ "10-Q:0000077476-26-000048" ], "nci_profit": [ "10-Q:0000077476-26-000048" ], "net_income": [ "10-Q:0000077476-26-000048" ], "net_income_common": [ "10-Q:0000077476-26-000048" ], "eps_basic": [ "10-Q:0000077476-26-000048" ], "eps_diluted": [ "10-Q:0000077476-26-000048" ], "shares_basic": [ "10-Q:0000077476-26-000048" ], "shares_diluted": [ "10-Q:0000077476-26-000048" ], "dps_declared": [ "10-Q:0000077476-26-000048" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-27", "end": "2021-12-25", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 79474000000.0, "cost_of_revenue": 37075000000.0, "gross_profit": 42399000000.0, "rnd": 752000000.0, "sga": 31237000000.0, "operating_income": 11162000000.0, "interest_expense": 1863000000.0, "pretax_income": 9821000000.0, "income_tax": 2142000000.0, "net_income_incl_nci": 7679000000.0, "nci_profit": 61000000.0, "net_income": 7618000000.0, "net_income_common": 7618000000.0, "eps_basic": 5.51, "eps_diluted": 5.49, "shares_basic": 1382000000.0, "shares_diluted": 1389000000.0, "dps_declared": 4.2475, "operating_lease_cost": 563000000.0 }, "sources": [ "10-K:0000077476-24-000008" ], "value_sources": { "revenue": [ "10-K:0000077476-24-000008" ], "cost_of_revenue": [ "10-K:0000077476-24-000008" ], "gross_profit": [ "10-K:0000077476-24-000008" ], "rnd": [ "10-K:0000077476-24-000008" ], "sga": [ "10-K:0000077476-24-000008" ], "operating_income": [ "10-K:0000077476-24-000008" ], "interest_expense": [ "10-K:0000077476-24-000008" ], "pretax_income": [ "10-K:0000077476-24-000008" ], "income_tax": [ "10-K:0000077476-24-000008" ], "net_income_incl_nci": [ "10-K:0000077476-24-000008" ], "nci_profit": [ "10-K:0000077476-24-000008" ], "net_income": [ "10-K:0000077476-24-000008" ], "net_income_common": [ "10-K:0000077476-24-000008" ], "eps_basic": [ "10-K:0000077476-24-000008" ], "eps_diluted": [ "10-K:0000077476-24-000008" ], "shares_basic": [ "10-K:0000077476-24-000008" ], "shares_diluted": [ "10-K:0000077476-24-000008" ], "dps_declared": [ "10-K:0000077476-24-000008" ], "operating_lease_cost": [ "10-K:0000077476-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 86392000000.0, "cost_of_revenue": 40576000000.0, "gross_profit": 45816000000.0, "rnd": 771000000.0, "sga": 34459000000.0, "operating_income": 11512000000.0, "interest_expense": 939000000.0, "pretax_income": 10705000000.0, "income_tax": 1727000000.0, "net_income_incl_nci": 8978000000.0, "nci_profit": 68000000.0, "net_income": 8910000000.0, "net_income_common": 8910000000.0, "eps_basic": 6.45, "eps_diluted": 6.42, "shares_basic": 1380000000.0, "shares_diluted": 1387000000.0, "dps_declared": 4.525, "operating_lease_cost": 585000000.0 }, "sources": [ "10-K:0000077476-25-000007" ], "value_sources": { "revenue": [ "10-K:0000077476-25-000007" ], "cost_of_revenue": [ "10-K:0000077476-25-000007" ], "gross_profit": [ "10-K:0000077476-25-000007" ], "rnd": [ "10-K:0000077476-25-000007" ], "sga": [ "10-K:0000077476-25-000007" ], "operating_income": [ "10-K:0000077476-25-000007" ], "interest_expense": [ "10-K:0000077476-25-000007" ], "pretax_income": [ "10-K:0000077476-25-000007" ], "income_tax": [ "10-K:0000077476-25-000007" ], "net_income_incl_nci": [ "10-K:0000077476-25-000007" ], "nci_profit": [ "10-K:0000077476-25-000007" ], "net_income": [ "10-K:0000077476-25-000007" ], "net_income_common": [ "10-K:0000077476-25-000007" ], "eps_basic": [ "10-K:0000077476-25-000007" ], "eps_diluted": [ "10-K:0000077476-25-000007" ], "shares_basic": [ "10-K:0000077476-25-000007" ], "shares_diluted": [ "10-K:0000077476-25-000007" ], "dps_declared": [ "10-K:0000077476-25-000007" ], "operating_lease_cost": [ "10-K:0000077476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 91471000000.0, "cost_of_revenue": 41881000000.0, "gross_profit": 49590000000.0, "rnd": 804000000.0, "sga": 36677000000.0, "operating_income": 11986000000.0, "interest_expense": 819000000.0, "pretax_income": 11417000000.0, "income_tax": 2262000000.0, "net_income_incl_nci": 9155000000.0, "nci_profit": 81000000.0, "net_income": 9074000000.0, "net_income_common": 9074000000.0, "eps_basic": 6.59, "eps_diluted": 6.56, "shares_basic": 1376000000.0, "shares_diluted": 1383000000.0, "dps_declared": 4.945, "operating_lease_cost": 666000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "revenue": [ "10-K:0000077476-26-000007" ], "cost_of_revenue": [ "10-K:0000077476-26-000007" ], "gross_profit": [ "10-K:0000077476-26-000007" ], "rnd": [ "10-K:0000077476-26-000007" ], "sga": [ "10-K:0000077476-26-000007" ], "operating_income": [ "10-K:0000077476-26-000007" ], "interest_expense": [ "10-K:0000077476-26-000007" ], "pretax_income": [ "10-K:0000077476-26-000007" ], "income_tax": [ "10-K:0000077476-26-000007" ], "net_income_incl_nci": [ "10-K:0000077476-26-000007" ], "nci_profit": [ "10-K:0000077476-26-000007" ], "net_income": [ "10-K:0000077476-26-000007" ], "net_income_common": [ "10-K:0000077476-26-000007" ], "eps_basic": [ "10-K:0000077476-26-000007" ], "eps_diluted": [ "10-K:0000077476-26-000007" ], "shares_basic": [ "10-K:0000077476-26-000007" ], "shares_diluted": [ "10-K:0000077476-26-000007" ], "dps_declared": [ "10-K:0000077476-26-000007" ], "operating_lease_cost": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 91854000000.0, "cost_of_revenue": 41744000000.0, "gross_profit": 50110000000.0, "rnd": 813000000.0, "sga": 37190000000.0, "operating_income": 12887000000.0, "interest_expense": 919000000.0, "pretax_income": 11946000000.0, "income_tax": 2320000000.0, "net_income_incl_nci": 9626000000.0, "nci_profit": 48000000.0, "net_income": 9578000000.0, "net_income_common": 9578000000.0, "eps_basic": 6.97, "eps_diluted": 6.95, "shares_basic": 1373000000.0, "shares_diluted": 1378000000.0, "dps_declared": 5.33, "operating_lease_cost": 788000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "revenue": [ "10-K:0000077476-26-000007" ], "cost_of_revenue": [ "10-K:0000077476-26-000007" ], "gross_profit": [ "10-K:0000077476-26-000007" ], "rnd": [ "10-K:0000077476-26-000007" ], "sga": [ "10-K:0000077476-26-000007" ], "operating_income": [ "10-K:0000077476-26-000007" ], "interest_expense": [ "10-K:0000077476-26-000007" ], "pretax_income": [ "10-K:0000077476-26-000007" ], "income_tax": [ "10-K:0000077476-26-000007" ], "net_income_incl_nci": [ "10-K:0000077476-26-000007" ], "nci_profit": [ "10-K:0000077476-26-000007" ], "net_income": [ "10-K:0000077476-26-000007" ], "net_income_common": [ "10-K:0000077476-26-000007" ], "eps_basic": [ "10-K:0000077476-26-000007" ], "eps_diluted": [ "10-K:0000077476-26-000007" ], "shares_basic": [ "10-K:0000077476-26-000007" ], "shares_diluted": [ "10-K:0000077476-26-000007" ], "dps_declared": [ "10-K:0000077476-26-000007" ], "operating_lease_cost": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 93925000000.0, "cost_of_revenue": 43066000000.0, "gross_profit": 50859000000.0, "rnd": 839000000.0, "sga": 37368000000.0, "operating_income": 11498000000.0, "interest_expense": 1121000000.0, "pretax_income": 10244000000.0, "income_tax": 1949000000.0, "net_income_incl_nci": 8295000000.0, "nci_profit": 55000000.0, "net_income": 8240000000.0, "net_income_common": 8240000000.0, "eps_basic": 6.02, "eps_diluted": 6.0, "shares_basic": 1369000000.0, "shares_diluted": 1373000000.0, "dps_declared": 5.6225, "operating_lease_cost": 880000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "revenue": [ "10-K:0000077476-26-000007" ], "cost_of_revenue": [ "10-K:0000077476-26-000007" ], "gross_profit": [ "10-K:0000077476-26-000007" ], "rnd": [ "10-K:0000077476-26-000007" ], "sga": [ "10-K:0000077476-26-000007" ], "operating_income": [ "10-K:0000077476-26-000007" ], "interest_expense": [ "10-K:0000077476-26-000007" ], "pretax_income": [ "10-K:0000077476-26-000007" ], "income_tax": [ "10-K:0000077476-26-000007" ], "net_income_incl_nci": [ "10-K:0000077476-26-000007" ], "nci_profit": [ "10-K:0000077476-26-000007" ], "net_income": [ "10-K:0000077476-26-000007" ], "net_income_common": [ "10-K:0000077476-26-000007" ], "eps_basic": [ "10-K:0000077476-26-000007" ], "eps_diluted": [ "10-K:0000077476-26-000007" ], "shares_basic": [ "10-K:0000077476-26-000007" ], "shares_diluted": [ "10-K:0000077476-26-000007" ], "dps_declared": [ "10-K:0000077476-26-000007" ], "operating_lease_cost": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-20", "values": { "cash": 5661000000.0, "short_term_investments": 964000000.0, "receivables": null, "inventory": 4556000000.0, "current_assets": 21196000000.0, "ppe_net": 21249000000.0, "goodwill": 18779000000.0, "intangibles": 1690000000.0, "total_assets": 91224000000.0, "accounts_payable": 18019000000.0, "short_term_borrowings": 4674000000.0, "debt_current": 0.0, "current_liabilities": 22693000000.0, "long_term_debt": 38991000000.0, "total_liabilities": 77171000000.0, "temporary_equity": null, "equity_parent": 13947000000.0, "nci": 106000000.0, "equity_total": 14053000000.0, "liabilities_and_equity": 91224000000.0, "shares_outstanding": null, "retained_earnings": 63740000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2777000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "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:0000077476-21-000018" ], "value_sources": { "cash": [ "10-Q:0000077476-21-000018" ], "short_term_investments": [ "10-Q:0000077476-21-000018" ], "inventory": [ "10-Q:0000077476-21-000018" ], "current_assets": [ "10-Q:0000077476-21-000018" ], "ppe_net": [ "10-Q:0000077476-21-000018" ], "goodwill": [ "10-Q:0000077476-21-000018" ], "intangibles": [ "10-Q:0000077476-21-000018" ], "total_assets": [ "10-Q:0000077476-21-000018" ], "accounts_payable": [ "10-Q:0000077476-21-000018" ], "short_term_borrowings": [ "10-Q:0000077476-21-000018" ], "debt_current": [ "10-Q:0000077476-21-000018" ], "current_liabilities": [ "10-Q:0000077476-21-000018" ], "long_term_debt": [ "10-Q:0000077476-21-000018" ], "total_liabilities": [ "10-Q:0000077476-21-000018" ], "equity_parent": [ "10-Q:0000077476-21-000018" ], "nci": [ "10-Q:0000077476-21-000018" ], "equity_total": [ "10-Q:0000077476-21-000018" ], "liabilities_and_equity": [ "10-Q:0000077476-21-000018" ], "retained_earnings": [ "10-Q:0000077476-21-000018" ], "equity_method_investments": [ "10-Q:0000077476-21-000018" ], "commercial_paper": [ "10-Q:0000077476-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-12", "values": { "cash": 5449000000.0, "short_term_investments": 328000000.0, "receivables": null, "inventory": 5006000000.0, "current_assets": 21597000000.0, "ppe_net": 21619000000.0, "goodwill": 18893000000.0, "intangibles": 1686000000.0, "total_assets": 92385000000.0, "accounts_payable": 19359000000.0, "short_term_borrowings": 4264000000.0, "debt_current": 1000000000.0, "current_liabilities": 23623000000.0, "long_term_debt": 38034000000.0, "total_liabilities": 76987000000.0, "temporary_equity": null, "equity_parent": 15299000000.0, "nci": 99000000.0, "equity_total": 15398000000.0, "liabilities_and_equity": 92385000000.0, "shares_outstanding": null, "retained_earnings": 64605000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2774000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "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:0000077476-21-000039" ], "value_sources": { "cash": [ "10-Q:0000077476-21-000039" ], "short_term_investments": [ "10-Q:0000077476-21-000039" ], "inventory": [ "10-Q:0000077476-21-000039" ], "current_assets": [ "10-Q:0000077476-21-000039" ], "ppe_net": [ "10-Q:0000077476-21-000039" ], "goodwill": [ "10-Q:0000077476-21-000039" ], "intangibles": [ "10-Q:0000077476-21-000039" ], "total_assets": [ "10-Q:0000077476-21-000039" ], "accounts_payable": [ "10-Q:0000077476-21-000039" ], "short_term_borrowings": [ "10-Q:0000077476-21-000039" ], "debt_current": [ "10-Q:0000077476-21-000039" ], "current_liabilities": [ "10-Q:0000077476-21-000039" ], "long_term_debt": [ "10-Q:0000077476-21-000039" ], "total_liabilities": [ "10-Q:0000077476-21-000039" ], "equity_parent": [ "10-Q:0000077476-21-000039" ], "nci": [ "10-Q:0000077476-21-000039" ], "equity_total": [ "10-Q:0000077476-21-000039" ], "liabilities_and_equity": [ "10-Q:0000077476-21-000039" ], "retained_earnings": [ "10-Q:0000077476-21-000039" ], "equity_method_investments": [ "10-Q:0000077476-21-000039" ], "commercial_paper": [ "10-Q:0000077476-21-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-04", "values": { "cash": 6506000000.0, "short_term_investments": 344000000.0, "receivables": null, "inventory": 4364000000.0, "current_assets": 23710000000.0, "ppe_net": 21257000000.0, "goodwill": 18531000000.0, "intangibles": 1584000000.0, "total_assets": 93254000000.0, "accounts_payable": 20060000000.0, "short_term_borrowings": 4234000000.0, "debt_current": 1800000000.0, "current_liabilities": 25077000000.0, "long_term_debt": 37023000000.0, "total_liabilities": 77264000000.0, "temporary_equity": null, "equity_parent": 15872000000.0, "nci": 118000000.0, "equity_total": 15990000000.0, "liabilities_and_equity": 93254000000.0, "shares_outstanding": null, "retained_earnings": 65336000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2791000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "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:0000077476-21-000050" ], "value_sources": { "cash": [ "10-Q:0000077476-21-000050" ], "short_term_investments": [ "10-Q:0000077476-21-000050" ], "inventory": [ "10-Q:0000077476-21-000050" ], "current_assets": [ "10-Q:0000077476-21-000050" ], "ppe_net": [ "10-Q:0000077476-21-000050" ], "goodwill": [ "10-Q:0000077476-21-000050" ], "intangibles": [ "10-Q:0000077476-21-000050" ], "total_assets": [ "10-Q:0000077476-21-000050" ], "accounts_payable": [ "10-Q:0000077476-21-000050" ], "short_term_borrowings": [ "10-Q:0000077476-21-000050" ], "debt_current": [ "10-Q:0000077476-21-000050" ], "current_liabilities": [ "10-Q:0000077476-21-000050" ], "long_term_debt": [ "10-Q:0000077476-21-000050" ], "total_liabilities": [ "10-Q:0000077476-21-000050" ], "equity_parent": [ "10-Q:0000077476-21-000050" ], "nci": [ "10-Q:0000077476-21-000050" ], "equity_total": [ "10-Q:0000077476-21-000050" ], "liabilities_and_equity": [ "10-Q:0000077476-21-000050" ], "retained_earnings": [ "10-Q:0000077476-21-000050" ], "equity_method_investments": [ "10-Q:0000077476-21-000050" ], "commercial_paper": [ "10-Q:0000077476-21-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-25", "values": { "cash": 5596000000.0, "short_term_investments": 392000000.0, "receivables": null, "inventory": 4347000000.0, "current_assets": 21783000000.0, "ppe_net": 22407000000.0, "goodwill": 18381000000.0, "intangibles": 1538000000.0, "total_assets": 92377000000.0, "accounts_payable": 21159000000.0, "short_term_borrowings": 4308000000.0, "debt_current": null, "current_liabilities": 26220000000.0, "long_term_debt": 36026000000.0, "total_liabilities": 76226000000.0, "temporary_equity": null, "equity_parent": 16043000000.0, "nci": 108000000.0, "equity_total": 16151000000.0, "liabilities_and_equity": 92377000000.0, "shares_outstanding": null, "retained_earnings": 65165000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2350000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2044000000.0, "operating_lease_liability_current": 446000000.0, "operating_lease_liability_noncurrent": 1598000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 511000000.0, "operating_lease_payments_total": 2351000000.0, "operating_lease_imputed_interest": 307000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000077476-22-000010", "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "value_sources": { "cash": [ "10-K:0000077476-23-000007" ], "short_term_investments": [ "10-K:0000077476-23-000007" ], "inventory": [ "10-K:0000077476-23-000007" ], "current_assets": [ "10-K:0000077476-23-000007" ], "ppe_net": [ "10-K:0000077476-23-000007" ], "goodwill": [ "10-K:0000077476-23-000007" ], "intangibles": [ "10-K:0000077476-23-000007" ], "total_assets": [ "10-K:0000077476-23-000007" ], "accounts_payable": [ "10-K:0000077476-23-000007" ], "short_term_borrowings": [ "10-Q:0000077476-22-000052" ], "current_liabilities": [ "10-K:0000077476-23-000007" ], "long_term_debt": [ "10-Q:0000077476-22-000052" ], "total_liabilities": [ "10-K:0000077476-23-000007" ], "equity_parent": [ "10-K:0000077476-23-000007" ], "nci": [ "10-K:0000077476-23-000007" ], "equity_total": [ "10-K:0000077476-23-000007" ], "liabilities_and_equity": [ "10-K:0000077476-23-000007" ], "retained_earnings": [ "10-K:0000077476-23-000007" ], "equity_method_investments": [ "10-K:0000077476-23-000007" ], "operating_lease_liability": [ "10-K:0000077476-22-000010" ], "operating_lease_liability_current": [ "10-K:0000077476-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000077476-23-000007" ], "operating_lease_discount_rate": [ "10-K:0000077476-23-000007" ], "operating_lease_payments_y1": [ "10-K:0000077476-22-000010" ], "operating_lease_payments_total": [ "10-K:0000077476-22-000010" ], "operating_lease_imputed_interest": [ "10-K:0000077476-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-19", "values": { "cash": 6561000000.0, "short_term_investments": 343000000.0, "receivables": null, "inventory": 4762000000.0, "current_assets": 22342000000.0, "ppe_net": 22017000000.0, "goodwill": 18112000000.0, "intangibles": 1497000000.0, "total_assets": 92962000000.0, "accounts_payable": 20365000000.0, "short_term_borrowings": 5459000000.0, "debt_current": 1300000000.0, "current_liabilities": 25824000000.0, "long_term_debt": 34590000000.0, "total_liabilities": 74642000000.0, "temporary_equity": null, "equity_parent": 18202000000.0, "nci": 118000000.0, "equity_total": 18320000000.0, "liabilities_and_equity": 92962000000.0, "shares_outstanding": null, "retained_earnings": 67934000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3595000000.0, "accrued_taxes_current": null, "commercial_paper": 1400000000.0, "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:0000077476-22-000020" ], "value_sources": { "cash": [ "10-Q:0000077476-22-000020" ], "short_term_investments": [ "10-Q:0000077476-22-000020" ], "inventory": [ "10-Q:0000077476-22-000020" ], "current_assets": [ "10-Q:0000077476-22-000020" ], "ppe_net": [ "10-Q:0000077476-22-000020" ], "goodwill": [ "10-Q:0000077476-22-000020" ], "intangibles": [ "10-Q:0000077476-22-000020" ], "total_assets": [ "10-Q:0000077476-22-000020" ], "accounts_payable": [ "10-Q:0000077476-22-000020" ], "short_term_borrowings": [ "10-Q:0000077476-22-000020" ], "debt_current": [ "10-Q:0000077476-22-000020" ], "current_liabilities": [ "10-Q:0000077476-22-000020" ], "long_term_debt": [ "10-Q:0000077476-22-000020" ], "total_liabilities": [ "10-Q:0000077476-22-000020" ], "equity_parent": [ "10-Q:0000077476-22-000020" ], "nci": [ "10-Q:0000077476-22-000020" ], "equity_total": [ "10-Q:0000077476-22-000020" ], "liabilities_and_equity": [ "10-Q:0000077476-22-000020" ], "retained_earnings": [ "10-Q:0000077476-22-000020" ], "equity_method_investments": [ "10-Q:0000077476-22-000020" ], "commercial_paper": [ "10-Q:0000077476-22-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-11", "values": { "cash": 5405000000.0, "short_term_investments": 287000000.0, "receivables": null, "inventory": 5287000000.0, "current_assets": 22633000000.0, "ppe_net": 22694000000.0, "goodwill": 18547000000.0, "intangibles": 1348000000.0, "total_assets": 93103000000.0, "accounts_payable": 21191000000.0, "short_term_borrowings": 6032000000.0, "debt_current": 1700000000.0, "current_liabilities": 27223000000.0, "long_term_debt": 33247000000.0, "total_liabilities": 74429000000.0, "temporary_equity": null, "equity_parent": 18553000000.0, "nci": 121000000.0, "equity_total": 18674000000.0, "liabilities_and_equity": 93103000000.0, "shares_outstanding": null, "retained_earnings": 67763000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3519000000.0, "accrued_taxes_current": null, "commercial_paper": 2800000000.0, "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:0000077476-22-000043" ], "value_sources": { "cash": [ "10-Q:0000077476-22-000043" ], "short_term_investments": [ "10-Q:0000077476-22-000043" ], "inventory": [ "10-Q:0000077476-22-000043" ], "current_assets": [ "10-Q:0000077476-22-000043" ], "ppe_net": [ "10-Q:0000077476-22-000043" ], "goodwill": [ "10-Q:0000077476-22-000043" ], "intangibles": [ "10-Q:0000077476-22-000043" ], "total_assets": [ "10-Q:0000077476-22-000043" ], "accounts_payable": [ "10-Q:0000077476-22-000043" ], "short_term_borrowings": [ "10-Q:0000077476-22-000043" ], "debt_current": [ "10-Q:0000077476-22-000043" ], "current_liabilities": [ "10-Q:0000077476-22-000043" ], "long_term_debt": [ "10-Q:0000077476-22-000043" ], "total_liabilities": [ "10-Q:0000077476-22-000043" ], "equity_parent": [ "10-Q:0000077476-22-000043" ], "nci": [ "10-Q:0000077476-22-000043" ], "equity_total": [ "10-Q:0000077476-22-000043" ], "liabilities_and_equity": [ "10-Q:0000077476-22-000043" ], "retained_earnings": [ "10-Q:0000077476-22-000043" ], "equity_method_investments": [ "10-Q:0000077476-22-000043" ], "commercial_paper": [ "10-Q:0000077476-22-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-03", "values": { "cash": 6415000000.0, "short_term_investments": 327000000.0, "receivables": null, "inventory": 5019000000.0, "current_assets": 23543000000.0, "ppe_net": 22800000000.0, "goodwill": 18388000000.0, "intangibles": 1314000000.0, "total_assets": 94461000000.0, "accounts_payable": 22544000000.0, "short_term_borrowings": 3109000000.0, "debt_current": 1700000000.0, "current_liabilities": 25653000000.0, "long_term_debt": 36136000000.0, "total_liabilities": 75326000000.0, "temporary_equity": null, "equity_parent": 18977000000.0, "nci": 158000000.0, "equity_total": 19135000000.0, "liabilities_and_equity": 94461000000.0, "shares_outstanding": null, "retained_earnings": 68872000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3224000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "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:0000077476-22-000052" ], "value_sources": { "cash": [ "10-Q:0000077476-22-000052" ], "short_term_investments": [ "10-Q:0000077476-22-000052" ], "inventory": [ "10-Q:0000077476-22-000052" ], "current_assets": [ "10-Q:0000077476-22-000052" ], "ppe_net": [ "10-Q:0000077476-22-000052" ], "goodwill": [ "10-Q:0000077476-22-000052" ], "intangibles": [ "10-Q:0000077476-22-000052" ], "total_assets": [ "10-Q:0000077476-22-000052" ], "accounts_payable": [ "10-Q:0000077476-22-000052" ], "short_term_borrowings": [ "10-Q:0000077476-22-000052" ], "debt_current": [ "10-Q:0000077476-22-000052" ], "current_liabilities": [ "10-Q:0000077476-22-000052" ], "long_term_debt": [ "10-Q:0000077476-22-000052" ], "total_liabilities": [ "10-Q:0000077476-22-000052" ], "equity_parent": [ "10-Q:0000077476-22-000052" ], "nci": [ "10-Q:0000077476-22-000052" ], "equity_total": [ "10-Q:0000077476-22-000052" ], "liabilities_and_equity": [ "10-Q:0000077476-22-000052" ], "retained_earnings": [ "10-Q:0000077476-22-000052" ], "equity_method_investments": [ "10-Q:0000077476-22-000052" ], "commercial_paper": [ "10-Q:0000077476-22-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 4954000000.0, "short_term_investments": 394000000.0, "receivables": null, "inventory": 5222000000.0, "current_assets": 21539000000.0, "ppe_net": 24291000000.0, "goodwill": 18202000000.0, "intangibles": 1277000000.0, "total_assets": 92187000000.0, "accounts_payable": 23371000000.0, "short_term_borrowings": 3414000000.0, "debt_current": null, "current_liabilities": 26785000000.0, "long_term_debt": 35657000000.0, "total_liabilities": 74914000000.0, "temporary_equity": null, "equity_parent": 17149000000.0, "nci": 124000000.0, "equity_total": 17273000000.0, "liabilities_and_equity": 92187000000.0, "shares_outstanding": null, "retained_earnings": 67800000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3073000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2416000000.0, "operating_lease_liability_current": 483000000.0, "operating_lease_liability_noncurrent": 1933000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 541000000.0, "operating_lease_payments_total": 2702000000.0, "operating_lease_imputed_interest": 286000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000077476-23-000007", "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "value_sources": { "cash": [ "10-K:0000077476-24-000008" ], "short_term_investments": [ "10-K:0000077476-24-000008" ], "inventory": [ "10-K:0000077476-24-000008" ], "current_assets": [ "10-K:0000077476-24-000008" ], "ppe_net": [ "10-K:0000077476-24-000008" ], "goodwill": [ "10-K:0000077476-24-000008" ], "intangibles": [ "10-K:0000077476-24-000008" ], "total_assets": [ "10-K:0000077476-24-000008" ], "accounts_payable": [ "10-K:0000077476-24-000008" ], "short_term_borrowings": [ "10-Q:0000077476-23-000058" ], "current_liabilities": [ "10-K:0000077476-24-000008" ], "long_term_debt": [ "10-Q:0000077476-23-000058" ], "total_liabilities": [ "10-K:0000077476-24-000008" ], "equity_parent": [ "10-K:0000077476-24-000008" ], "nci": [ "10-K:0000077476-24-000008" ], "equity_total": [ "10-K:0000077476-24-000008" ], "liabilities_and_equity": [ "10-K:0000077476-24-000008" ], "retained_earnings": [ "10-K:0000077476-24-000008" ], "equity_method_investments": [ "10-K:0000077476-24-000008" ], "operating_lease_liability": [ "10-K:0000077476-23-000007" ], "operating_lease_liability_current": [ "10-K:0000077476-24-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000077476-24-000008" ], "operating_lease_discount_rate": [ "10-K:0000077476-24-000008" ], "operating_lease_payments_y1": [ "10-K:0000077476-23-000007" ], "operating_lease_payments_total": [ "10-K:0000077476-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0000077476-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-25", "values": { "cash": 4770000000.0, "short_term_investments": 434000000.0, "receivables": null, "inventory": 5697000000.0, "current_assets": 22427000000.0, "ppe_net": 24228000000.0, "goodwill": 18089000000.0, "intangibles": 1250000000.0, "total_assets": 93042000000.0, "accounts_payable": 21556000000.0, "short_term_borrowings": 4281000000.0, "debt_current": 1300000000.0, "current_liabilities": 25837000000.0, "long_term_debt": 37486000000.0, "total_liabilities": 75867000000.0, "temporary_equity": null, "equity_parent": 17042000000.0, "nci": 133000000.0, "equity_total": 17175000000.0, "liabilities_and_equity": 93042000000.0, "shares_outstanding": null, "retained_earnings": 68142000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3123000000.0, "accrued_taxes_current": null, "commercial_paper": 800000000.0, "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:0000077476-23-000023" ], "value_sources": { "cash": [ "10-Q:0000077476-23-000023" ], "short_term_investments": [ "10-Q:0000077476-23-000023" ], "inventory": [ "10-Q:0000077476-23-000023" ], "current_assets": [ "10-Q:0000077476-23-000023" ], "ppe_net": [ "10-Q:0000077476-23-000023" ], "goodwill": [ "10-Q:0000077476-23-000023" ], "intangibles": [ "10-Q:0000077476-23-000023" ], "total_assets": [ "10-Q:0000077476-23-000023" ], "accounts_payable": [ "10-Q:0000077476-23-000023" ], "short_term_borrowings": [ "10-Q:0000077476-23-000023" ], "debt_current": [ "10-Q:0000077476-23-000023" ], "current_liabilities": [ "10-Q:0000077476-23-000023" ], "long_term_debt": [ "10-Q:0000077476-23-000023" ], "total_liabilities": [ "10-Q:0000077476-23-000023" ], "equity_parent": [ "10-Q:0000077476-23-000023" ], "nci": [ "10-Q:0000077476-23-000023" ], "equity_total": [ "10-Q:0000077476-23-000023" ], "liabilities_and_equity": [ "10-Q:0000077476-23-000023" ], "retained_earnings": [ "10-Q:0000077476-23-000023" ], "equity_method_investments": [ "10-Q:0000077476-23-000023" ], "commercial_paper": [ "10-Q:0000077476-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-17", "values": { "cash": 6116000000.0, "short_term_investments": 338000000.0, "receivables": null, "inventory": 5969000000.0, "current_assets": 24954000000.0, "ppe_net": 24500000000.0, "goodwill": 17997000000.0, "intangibles": 1232000000.0, "total_assets": 95906000000.0, "accounts_payable": 22005000000.0, "short_term_borrowings": 7613000000.0, "debt_current": 2300000000.0, "current_liabilities": 29618000000.0, "long_term_debt": 36008000000.0, "total_liabilities": 78081000000.0, "temporary_equity": null, "equity_parent": 17685000000.0, "nci": 140000000.0, "equity_total": 17825000000.0, "liabilities_and_equity": 95906000000.0, "shares_outstanding": null, "retained_earnings": 69135000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3038000000.0, "accrued_taxes_current": null, "commercial_paper": 3600000000.0, "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:0000077476-23-000046" ], "value_sources": { "cash": [ "10-Q:0000077476-23-000046" ], "short_term_investments": [ "10-Q:0000077476-23-000046" ], "inventory": [ "10-Q:0000077476-23-000046" ], "current_assets": [ "10-Q:0000077476-23-000046" ], "ppe_net": [ "10-Q:0000077476-23-000046" ], "goodwill": [ "10-Q:0000077476-23-000046" ], "intangibles": [ "10-Q:0000077476-23-000046" ], "total_assets": [ "10-Q:0000077476-23-000046" ], "accounts_payable": [ "10-Q:0000077476-23-000046" ], "short_term_borrowings": [ "10-Q:0000077476-23-000046" ], "debt_current": [ "10-Q:0000077476-23-000046" ], "current_liabilities": [ "10-Q:0000077476-23-000046" ], "long_term_debt": [ "10-Q:0000077476-23-000046" ], "total_liabilities": [ "10-Q:0000077476-23-000046" ], "equity_parent": [ "10-Q:0000077476-23-000046" ], "nci": [ "10-Q:0000077476-23-000046" ], "equity_total": [ "10-Q:0000077476-23-000046" ], "liabilities_and_equity": [ "10-Q:0000077476-23-000046" ], "retained_earnings": [ "10-Q:0000077476-23-000046" ], "equity_method_investments": [ "10-Q:0000077476-23-000046" ], "commercial_paper": [ "10-Q:0000077476-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-09", "values": { "cash": 10017000000.0, "short_term_investments": 266000000.0, "receivables": null, "inventory": 5558000000.0, "current_assets": 28649000000.0, "ppe_net": 24853000000.0, "goodwill": 17892000000.0, "intangibles": 1208000000.0, "total_assets": 99953000000.0, "accounts_payable": 23723000000.0, "short_term_borrowings": 8937000000.0, "debt_current": 2300000000.0, "current_liabilities": 32660000000.0, "long_term_debt": 35837000000.0, "total_liabilities": 80983000000.0, "temporary_equity": null, "equity_parent": 18806000000.0, "nci": 164000000.0, "equity_total": 18970000000.0, "liabilities_and_equity": 99953000000.0, "shares_outstanding": null, "retained_earnings": 70479000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2955000000.0, "accrued_taxes_current": null, "commercial_paper": 5100000000.0, "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:0000077476-23-000058" ], "value_sources": { "cash": [ "10-Q:0000077476-23-000058" ], "short_term_investments": [ "10-Q:0000077476-23-000058" ], "inventory": [ "10-Q:0000077476-23-000058" ], "current_assets": [ "10-Q:0000077476-23-000058" ], "ppe_net": [ "10-Q:0000077476-23-000058" ], "goodwill": [ "10-Q:0000077476-23-000058" ], "intangibles": [ "10-Q:0000077476-23-000058" ], "total_assets": [ "10-Q:0000077476-23-000058" ], "accounts_payable": [ "10-Q:0000077476-23-000058" ], "short_term_borrowings": [ "10-Q:0000077476-23-000058" ], "debt_current": [ "10-Q:0000077476-23-000058" ], "current_liabilities": [ "10-Q:0000077476-23-000058" ], "long_term_debt": [ "10-Q:0000077476-23-000058" ], "total_liabilities": [ "10-Q:0000077476-23-000058" ], "equity_parent": [ "10-Q:0000077476-23-000058" ], "nci": [ "10-Q:0000077476-23-000058" ], "equity_total": [ "10-Q:0000077476-23-000058" ], "liabilities_and_equity": [ "10-Q:0000077476-23-000058" ], "retained_earnings": [ "10-Q:0000077476-23-000058" ], "equity_method_investments": [ "10-Q:0000077476-23-000058" ], "commercial_paper": [ "10-Q:0000077476-23-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-30", "values": { "cash": 9711000000.0, "short_term_investments": 292000000.0, "receivables": null, "inventory": 5334000000.0, "current_assets": 26950000000.0, "ppe_net": 27039000000.0, "goodwill": 17728000000.0, "intangibles": 1199000000.0, "total_assets": 100495000000.0, "accounts_payable": 25137000000.0, "short_term_borrowings": 6510000000.0, "debt_current": null, "current_liabilities": 31647000000.0, "long_term_debt": 37595000000.0, "total_liabilities": 81858000000.0, "temporary_equity": null, "equity_parent": 18503000000.0, "nci": 134000000.0, "equity_total": 18637000000.0, "liabilities_and_equity": 100495000000.0, "shares_outstanding": null, "retained_earnings": 70035000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2714000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2956000000.0, "operating_lease_liability_current": 556000000.0, "operating_lease_liability_noncurrent": 2400000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 663000000.0, "operating_lease_payments_total": 3431000000.0, "operating_lease_imputed_interest": 475000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000077476-24-000008", "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "value_sources": { "cash": [ "10-K:0000077476-25-000007" ], "short_term_investments": [ "10-K:0000077476-25-000007" ], "inventory": [ "10-K:0000077476-25-000007" ], "current_assets": [ "10-K:0000077476-25-000007" ], "ppe_net": [ "10-K:0000077476-25-000007" ], "goodwill": [ "10-K:0000077476-25-000007" ], "intangibles": [ "10-K:0000077476-25-000007" ], "total_assets": [ "10-K:0000077476-25-000007" ], "accounts_payable": [ "10-K:0000077476-25-000007" ], "short_term_borrowings": [ "10-Q:0000077476-24-000052" ], "current_liabilities": [ "10-K:0000077476-25-000007" ], "long_term_debt": [ "10-Q:0000077476-24-000052" ], "total_liabilities": [ "10-K:0000077476-25-000007" ], "equity_parent": [ "10-K:0000077476-25-000007" ], "nci": [ "10-K:0000077476-25-000007" ], "equity_total": [ "10-K:0000077476-25-000007" ], "liabilities_and_equity": [ "10-K:0000077476-25-000007" ], "retained_earnings": [ "10-K:0000077476-25-000007" ], "equity_method_investments": [ "10-K:0000077476-25-000007" ], "operating_lease_liability": [ "10-K:0000077476-24-000008" ], "operating_lease_liability_current": [ "10-K:0000077476-25-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000077476-25-000007" ], "operating_lease_discount_rate": [ "10-K:0000077476-25-000007" ], "operating_lease_payments_y1": [ "10-K:0000077476-24-000008" ], "operating_lease_payments_total": [ "10-K:0000077476-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0000077476-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-23", "values": { "cash": 8047000000.0, "short_term_investments": 303000000.0, "receivables": null, "inventory": 5569000000.0, "current_assets": 26005000000.0, "ppe_net": 26792000000.0, "goodwill": 17646000000.0, "intangibles": 1173000000.0, "total_assets": 100040000000.0, "accounts_payable": 22073000000.0, "short_term_borrowings": 8161000000.0, "debt_current": 1300000000.0, "current_liabilities": 30234000000.0, "long_term_debt": 37707000000.0, "total_liabilities": 80850000000.0, "temporary_equity": null, "equity_parent": 19047000000.0, "nci": 143000000.0, "equity_total": 19190000000.0, "liabilities_and_equity": 100040000000.0, "shares_outstanding": null, "retained_earnings": 70331000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2734000000.0, "accrued_taxes_current": null, "commercial_paper": 3600000000.0, "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:0000077476-24-000017" ], "value_sources": { "cash": [ "10-Q:0000077476-24-000017" ], "short_term_investments": [ "10-Q:0000077476-24-000017" ], "inventory": [ "10-Q:0000077476-24-000017" ], "current_assets": [ "10-Q:0000077476-24-000017" ], "ppe_net": [ "10-Q:0000077476-24-000017" ], "goodwill": [ "10-Q:0000077476-24-000017" ], "intangibles": [ "10-Q:0000077476-24-000017" ], "total_assets": [ "10-Q:0000077476-24-000017" ], "accounts_payable": [ "10-Q:0000077476-24-000017" ], "short_term_borrowings": [ "10-Q:0000077476-24-000017" ], "debt_current": [ "10-Q:0000077476-24-000017" ], "current_liabilities": [ "10-Q:0000077476-24-000017" ], "long_term_debt": [ "10-Q:0000077476-24-000017" ], "total_liabilities": [ "10-Q:0000077476-24-000017" ], "equity_parent": [ "10-Q:0000077476-24-000017" ], "nci": [ "10-Q:0000077476-24-000017" ], "equity_total": [ "10-Q:0000077476-24-000017" ], "liabilities_and_equity": [ "10-Q:0000077476-24-000017" ], "retained_earnings": [ "10-Q:0000077476-24-000017" ], "equity_method_investments": [ "10-Q:0000077476-24-000017" ], "commercial_paper": [ "10-Q:0000077476-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-15", "values": { "cash": 6353000000.0, "short_term_investments": 315000000.0, "receivables": null, "inventory": 5887000000.0, "current_assets": 25703000000.0, "ppe_net": 27042000000.0, "goodwill": 17648000000.0, "intangibles": 1151000000.0, "total_assets": 99533000000.0, "accounts_payable": 22859000000.0, "short_term_borrowings": 8289000000.0, "debt_current": 1300000000.0, "current_liabilities": 31148000000.0, "long_term_debt": 36638000000.0, "total_liabilities": 79953000000.0, "temporary_equity": null, "equity_parent": 19446000000.0, "nci": 134000000.0, "equity_total": 19580000000.0, "liabilities_and_equity": 99533000000.0, "shares_outstanding": null, "retained_earnings": 71545000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2674000000.0, "accrued_taxes_current": null, "commercial_paper": 4400000000.0, "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:0000077476-24-000042" ], "value_sources": { "cash": [ "10-Q:0000077476-24-000042" ], "short_term_investments": [ "10-Q:0000077476-24-000042" ], "inventory": [ "10-Q:0000077476-24-000042" ], "current_assets": [ "10-Q:0000077476-24-000042" ], "ppe_net": [ "10-Q:0000077476-24-000042" ], "goodwill": [ "10-Q:0000077476-24-000042" ], "intangibles": [ "10-Q:0000077476-24-000042" ], "total_assets": [ "10-Q:0000077476-24-000042" ], "accounts_payable": [ "10-Q:0000077476-24-000042" ], "short_term_borrowings": [ "10-Q:0000077476-24-000042" ], "debt_current": [ "10-Q:0000077476-24-000042" ], "current_liabilities": [ "10-Q:0000077476-24-000042" ], "long_term_debt": [ "10-Q:0000077476-24-000042" ], "total_liabilities": [ "10-Q:0000077476-24-000042" ], "equity_parent": [ "10-Q:0000077476-24-000042" ], "nci": [ "10-Q:0000077476-24-000042" ], "equity_total": [ "10-Q:0000077476-24-000042" ], "liabilities_and_equity": [ "10-Q:0000077476-24-000042" ], "retained_earnings": [ "10-Q:0000077476-24-000042" ], "equity_method_investments": [ "10-Q:0000077476-24-000042" ], "commercial_paper": [ "10-Q:0000077476-24-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-07", "values": { "cash": 7308000000.0, "short_term_investments": 743000000.0, "receivables": null, "inventory": 5644000000.0, "current_assets": 26852000000.0, "ppe_net": 27188000000.0, "goodwill": 17709000000.0, "intangibles": 1132000000.0, "total_assets": 100513000000.0, "accounts_payable": 23791000000.0, "short_term_borrowings": 6524000000.0, "debt_current": 1300000000.0, "current_liabilities": 30315000000.0, "long_term_debt": 38490000000.0, "total_liabilities": 80908000000.0, "temporary_equity": null, "equity_parent": 19453000000.0, "nci": 152000000.0, "equity_total": 19605000000.0, "liabilities_and_equity": 100513000000.0, "shares_outstanding": null, "retained_earnings": 72607000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2645000000.0, "accrued_taxes_current": null, "commercial_paper": 2000000000.0, "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:0000077476-24-000052" ], "value_sources": { "cash": [ "10-Q:0000077476-24-000052" ], "short_term_investments": [ "10-Q:0000077476-24-000052" ], "inventory": [ "10-Q:0000077476-24-000052" ], "current_assets": [ "10-Q:0000077476-24-000052" ], "ppe_net": [ "10-Q:0000077476-24-000052" ], "goodwill": [ "10-Q:0000077476-24-000052" ], "intangibles": [ "10-Q:0000077476-24-000052" ], "total_assets": [ "10-Q:0000077476-24-000052" ], "accounts_payable": [ "10-Q:0000077476-24-000052" ], "short_term_borrowings": [ "10-Q:0000077476-24-000052" ], "debt_current": [ "10-Q:0000077476-24-000052" ], "current_liabilities": [ "10-Q:0000077476-24-000052" ], "long_term_debt": [ "10-Q:0000077476-24-000052" ], "total_liabilities": [ "10-Q:0000077476-24-000052" ], "equity_parent": [ "10-Q:0000077476-24-000052" ], "nci": [ "10-Q:0000077476-24-000052" ], "equity_total": [ "10-Q:0000077476-24-000052" ], "liabilities_and_equity": [ "10-Q:0000077476-24-000052" ], "retained_earnings": [ "10-Q:0000077476-24-000052" ], "equity_method_investments": [ "10-Q:0000077476-24-000052" ], "commercial_paper": [ "10-Q:0000077476-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-28", "values": { "cash": 8505000000.0, "short_term_investments": 761000000.0, "receivables": null, "inventory": 5306000000.0, "current_assets": 25826000000.0, "ppe_net": 28008000000.0, "goodwill": 17534000000.0, "intangibles": 1102000000.0, "total_assets": 99467000000.0, "accounts_payable": 24454000000.0, "short_term_borrowings": 7082000000.0, "debt_current": null, "current_liabilities": 31536000000.0, "long_term_debt": 37224000000.0, "total_liabilities": 81296000000.0, "temporary_equity": null, "equity_parent": 18041000000.0, "nci": 130000000.0, "equity_total": 18171000000.0, "liabilities_and_equity": 99467000000.0, "shares_outstanding": null, "retained_earnings": 72266000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1985000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 3445000000.0, "operating_lease_liability_current": 642000000.0, "operating_lease_liability_noncurrent": 2803000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 770000000.0, "operating_lease_payments_total": 4013000000.0, "operating_lease_imputed_interest": 568000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000077476-25-000007", "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "value_sources": { "cash": [ "10-K:0000077476-26-000007" ], "short_term_investments": [ "10-K:0000077476-26-000007" ], "inventory": [ "10-K:0000077476-26-000007" ], "current_assets": [ "10-K:0000077476-26-000007" ], "ppe_net": [ "10-K:0000077476-26-000007" ], "goodwill": [ "10-K:0000077476-26-000007" ], "intangibles": [ "10-K:0000077476-26-000007" ], "total_assets": [ "10-K:0000077476-26-000007" ], "accounts_payable": [ "10-K:0000077476-26-000007" ], "short_term_borrowings": [ "10-Q:0000077476-25-000053" ], "current_liabilities": [ "10-K:0000077476-26-000007" ], "long_term_debt": [ "10-Q:0000077476-25-000053" ], "total_liabilities": [ "10-K:0000077476-26-000007" ], "equity_parent": [ "10-K:0000077476-26-000007" ], "nci": [ "10-K:0000077476-26-000007" ], "equity_total": [ "10-K:0000077476-26-000007" ], "liabilities_and_equity": [ "10-K:0000077476-26-000007" ], "retained_earnings": [ "10-K:0000077476-26-000007" ], "equity_method_investments": [ "10-K:0000077476-26-000007" ], "operating_lease_liability": [ "10-K:0000077476-25-000007" ], "operating_lease_liability_current": [ "10-K:0000077476-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000077476-26-000007" ], "operating_lease_discount_rate": [ "10-K:0000077476-26-000007" ], "operating_lease_payments_y1": [ "10-K:0000077476-25-000007" ], "operating_lease_payments_total": [ "10-K:0000077476-25-000007" ], "operating_lease_imputed_interest": [ "10-K:0000077476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-22", "values": { "cash": 8268000000.0, "short_term_investments": 314000000.0, "receivables": null, "inventory": 5660000000.0, "current_assets": 26288000000.0, "ppe_net": 28213000000.0, "goodwill": 18364000000.0, "intangibles": 1157000000.0, "total_assets": 101737000000.0, "accounts_payable": 22412000000.0, "short_term_borrowings": 9099000000.0, "debt_current": 1500000000.0, "current_liabilities": 31511000000.0, "long_term_debt": 39419000000.0, "total_liabilities": 83208000000.0, "temporary_equity": null, "equity_parent": 18389000000.0, "nci": 140000000.0, "equity_total": 18529000000.0, "liabilities_and_equity": 101737000000.0, "shares_outstanding": null, "retained_earnings": 72238000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1996000000.0, "accrued_taxes_current": null, "commercial_paper": 4800000000.0, "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:0000077476-25-000019" ], "value_sources": { "cash": [ "10-Q:0000077476-25-000019" ], "short_term_investments": [ "10-Q:0000077476-25-000019" ], "inventory": [ "10-Q:0000077476-25-000019" ], "current_assets": [ "10-Q:0000077476-25-000019" ], "ppe_net": [ "10-Q:0000077476-25-000019" ], "goodwill": [ "10-Q:0000077476-25-000019" ], "intangibles": [ "10-Q:0000077476-25-000019" ], "total_assets": [ "10-Q:0000077476-25-000019" ], "accounts_payable": [ "10-Q:0000077476-25-000019" ], "short_term_borrowings": [ "10-Q:0000077476-25-000019" ], "debt_current": [ "10-Q:0000077476-25-000019" ], "current_liabilities": [ "10-Q:0000077476-25-000019" ], "long_term_debt": [ "10-Q:0000077476-25-000019" ], "total_liabilities": [ "10-Q:0000077476-25-000019" ], "equity_parent": [ "10-Q:0000077476-25-000019" ], "nci": [ "10-Q:0000077476-25-000019" ], "equity_total": [ "10-Q:0000077476-25-000019" ], "liabilities_and_equity": [ "10-Q:0000077476-25-000019" ], "retained_earnings": [ "10-Q:0000077476-25-000019" ], "equity_method_investments": [ "10-Q:0000077476-25-000019" ], "commercial_paper": [ "10-Q:0000077476-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-14", "values": { "cash": 7631000000.0, "short_term_investments": 342000000.0, "receivables": null, "inventory": 6487000000.0, "current_assets": 28210000000.0, "ppe_net": 28797000000.0, "goodwill": 18952000000.0, "intangibles": 1311000000.0, "total_assets": 105345000000.0, "accounts_payable": 24340000000.0, "short_term_borrowings": 12056000000.0, "debt_current": 2500000000.0, "current_liabilities": 36396000000.0, "long_term_debt": 39328000000.0, "total_liabilities": 86786000000.0, "temporary_equity": null, "equity_parent": 18418000000.0, "nci": 141000000.0, "equity_total": 18559000000.0, "liabilities_and_equity": 105345000000.0, "shares_outstanding": null, "retained_earnings": 71547000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2061000000.0, "accrued_taxes_current": null, "commercial_paper": 7700000000.0, "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:0000077476-25-000044" ], "value_sources": { "cash": [ "10-Q:0000077476-25-000044" ], "short_term_investments": [ "10-Q:0000077476-25-000044" ], "inventory": [ "10-Q:0000077476-25-000044" ], "current_assets": [ "10-Q:0000077476-25-000044" ], "ppe_net": [ "10-Q:0000077476-25-000044" ], "goodwill": [ "10-Q:0000077476-25-000044" ], "intangibles": [ "10-Q:0000077476-25-000044" ], "total_assets": [ "10-Q:0000077476-25-000044" ], "accounts_payable": [ "10-Q:0000077476-25-000044" ], "short_term_borrowings": [ "10-Q:0000077476-25-000044" ], "debt_current": [ "10-Q:0000077476-25-000044" ], "current_liabilities": [ "10-Q:0000077476-25-000044" ], "long_term_debt": [ "10-Q:0000077476-25-000044" ], "total_liabilities": [ "10-Q:0000077476-25-000044" ], "equity_parent": [ "10-Q:0000077476-25-000044" ], "nci": [ "10-Q:0000077476-25-000044" ], "equity_total": [ "10-Q:0000077476-25-000044" ], "liabilities_and_equity": [ "10-Q:0000077476-25-000044" ], "retained_earnings": [ "10-Q:0000077476-25-000044" ], "equity_method_investments": [ "10-Q:0000077476-25-000044" ], "commercial_paper": [ "10-Q:0000077476-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-06", "values": { "cash": 8126000000.0, "short_term_investments": 535000000.0, "receivables": null, "inventory": 6093000000.0, "current_assets": 28722000000.0, "ppe_net": 29053000000.0, "goodwill": 18845000000.0, "intangibles": 1241000000.0, "total_assets": 106558000000.0, "accounts_payable": 24763000000.0, "short_term_borrowings": 6736000000.0, "debt_current": 3200000000.0, "current_liabilities": 31499000000.0, "long_term_debt": 44113000000.0, "total_liabilities": 87015000000.0, "temporary_equity": null, "equity_parent": 19388000000.0, "nci": 155000000.0, "equity_total": 19543000000.0, "liabilities_and_equity": 106558000000.0, "shares_outstanding": null, "retained_earnings": 72197000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2084000000.0, "accrued_taxes_current": null, "commercial_paper": 3000000000.0, "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:0000077476-25-000053" ], "value_sources": { "cash": [ "10-Q:0000077476-25-000053" ], "short_term_investments": [ "10-Q:0000077476-25-000053" ], "inventory": [ "10-Q:0000077476-25-000053" ], "current_assets": [ "10-Q:0000077476-25-000053" ], "ppe_net": [ "10-Q:0000077476-25-000053" ], "goodwill": [ "10-Q:0000077476-25-000053" ], "intangibles": [ "10-Q:0000077476-25-000053" ], "total_assets": [ "10-Q:0000077476-25-000053" ], "accounts_payable": [ "10-Q:0000077476-25-000053" ], "short_term_borrowings": [ "10-Q:0000077476-25-000053" ], "debt_current": [ "10-Q:0000077476-25-000053" ], "current_liabilities": [ "10-Q:0000077476-25-000053" ], "long_term_debt": [ "10-Q:0000077476-25-000053" ], "total_liabilities": [ "10-Q:0000077476-25-000053" ], "equity_parent": [ "10-Q:0000077476-25-000053" ], "nci": [ "10-Q:0000077476-25-000053" ], "equity_total": [ "10-Q:0000077476-25-000053" ], "liabilities_and_equity": [ "10-Q:0000077476-25-000053" ], "retained_earnings": [ "10-Q:0000077476-25-000053" ], "equity_method_investments": [ "10-Q:0000077476-25-000053" ], "commercial_paper": [ "10-Q:0000077476-25-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-27", "values": { "cash": 9159000000.0, "short_term_investments": 371000000.0, "receivables": null, "inventory": 5845000000.0, "current_assets": 27949000000.0, "ppe_net": 29905000000.0, "goodwill": 18916000000.0, "intangibles": 1219000000.0, "total_assets": 107399000000.0, "accounts_payable": 25903000000.0, "short_term_borrowings": 6861000000.0, "debt_current": null, "current_liabilities": 32764000000.0, "long_term_debt": 42321000000.0, "total_liabilities": 86852000000.0, "temporary_equity": null, "equity_parent": 20406000000.0, "nci": 141000000.0, "equity_total": 20547000000.0, "liabilities_and_equity": 107399000000.0, "shares_outstanding": null, "retained_earnings": 72788000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2038000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 3846000000.0, "operating_lease_liability_current": 719000000.0, "operating_lease_liability_noncurrent": 3127000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 858000000.0, "operating_lease_payments_total": 4527000000.0, "operating_lease_imputed_interest": 681000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000077476-26-000007", "10-Q:0000077476-26-000048" ], "value_sources": { "cash": [ "10-Q:0000077476-26-000048" ], "short_term_investments": [ "10-Q:0000077476-26-000048" ], "inventory": [ "10-Q:0000077476-26-000048" ], "current_assets": [ "10-Q:0000077476-26-000048" ], "ppe_net": [ "10-Q:0000077476-26-000048" ], "goodwill": [ "10-Q:0000077476-26-000048" ], "intangibles": [ "10-Q:0000077476-26-000048" ], "total_assets": [ "10-Q:0000077476-26-000048" ], "accounts_payable": [ "10-Q:0000077476-26-000048" ], "short_term_borrowings": [ "10-Q:0000077476-26-000048" ], "current_liabilities": [ "10-Q:0000077476-26-000048" ], "long_term_debt": [ "10-Q:0000077476-26-000048" ], "total_liabilities": [ "10-Q:0000077476-26-000048" ], "equity_parent": [ "10-Q:0000077476-26-000048" ], "nci": [ "10-Q:0000077476-26-000048" ], "equity_total": [ "10-Q:0000077476-26-000048" ], "liabilities_and_equity": [ "10-Q:0000077476-26-000048" ], "retained_earnings": [ "10-Q:0000077476-26-000048" ], "equity_method_investments": [ "10-Q:0000077476-26-000048" ], "operating_lease_liability": [ "10-K:0000077476-26-000007" ], "operating_lease_liability_current": [ "10-K:0000077476-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000077476-26-000007" ], "operating_lease_discount_rate": [ "10-K:0000077476-26-000007" ], "operating_lease_payments_y1": [ "10-K:0000077476-26-000007" ], "operating_lease_payments_total": [ "10-K:0000077476-26-000007" ], "operating_lease_imputed_interest": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-21", "values": { "cash": 10475000000.0, "short_term_investments": 353000000.0, "receivables": null, "inventory": 6211000000.0, "current_assets": 30916000000.0, "ppe_net": 29807000000.0, "goodwill": 19021000000.0, "intangibles": 1209000000.0, "total_assets": 110646000000.0, "accounts_payable": 24326000000.0, "short_term_borrowings": 10151000000.0, "debt_current": 1600000000.0, "current_liabilities": 34477000000.0, "long_term_debt": 42577000000.0, "total_liabilities": 89110000000.0, "temporary_equity": null, "equity_parent": 21383000000.0, "nci": 153000000.0, "equity_total": 21536000000.0, "liabilities_and_equity": 110646000000.0, "shares_outstanding": null, "retained_earnings": 73165000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2135000000.0, "accrued_taxes_current": null, "commercial_paper": 5000000000.0, "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:0000077476-26-000017" ], "value_sources": { "cash": [ "10-Q:0000077476-26-000017" ], "short_term_investments": [ "10-Q:0000077476-26-000017" ], "inventory": [ "10-Q:0000077476-26-000017" ], "current_assets": [ "10-Q:0000077476-26-000017" ], "ppe_net": [ "10-Q:0000077476-26-000017" ], "goodwill": [ "10-Q:0000077476-26-000017" ], "intangibles": [ "10-Q:0000077476-26-000017" ], "total_assets": [ "10-Q:0000077476-26-000017" ], "accounts_payable": [ "10-Q:0000077476-26-000017" ], "short_term_borrowings": [ "10-Q:0000077476-26-000017" ], "debt_current": [ "10-Q:0000077476-26-000017" ], "current_liabilities": [ "10-Q:0000077476-26-000017" ], "long_term_debt": [ "10-Q:0000077476-26-000017" ], "total_liabilities": [ "10-Q:0000077476-26-000017" ], "equity_parent": [ "10-Q:0000077476-26-000017" ], "nci": [ "10-Q:0000077476-26-000017" ], "equity_total": [ "10-Q:0000077476-26-000017" ], "liabilities_and_equity": [ "10-Q:0000077476-26-000017" ], "retained_earnings": [ "10-Q:0000077476-26-000017" ], "equity_method_investments": [ "10-Q:0000077476-26-000017" ], "commercial_paper": [ "10-Q:0000077476-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-13", "values": { "cash": 10251000000.0, "short_term_investments": 465000000.0, "receivables": null, "inventory": 6734000000.0, "current_assets": 32775000000.0, "ppe_net": 29771000000.0, "goodwill": 19093000000.0, "intangibles": 1187000000.0, "total_assets": 112189000000.0, "accounts_payable": 24504000000.0, "short_term_borrowings": 10602000000.0, "debt_current": 1600000000.0, "current_liabilities": 35106000000.0, "long_term_debt": 42612000000.0, "total_liabilities": 89919000000.0, "temporary_equity": null, "equity_parent": 22098000000.0, "nci": 172000000.0, "equity_total": 22270000000.0, "liabilities_and_equity": 112189000000.0, "shares_outstanding": null, "retained_earnings": 74116000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2180000000.0, "accrued_taxes_current": null, "commercial_paper": 6100000000.0, "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:0000077476-26-000035" ], "value_sources": { "cash": [ "10-Q:0000077476-26-000035" ], "short_term_investments": [ "10-Q:0000077476-26-000035" ], "inventory": [ "10-Q:0000077476-26-000035" ], "current_assets": [ "10-Q:0000077476-26-000035" ], "ppe_net": [ "10-Q:0000077476-26-000035" ], "goodwill": [ "10-Q:0000077476-26-000035" ], "intangibles": [ "10-Q:0000077476-26-000035" ], "total_assets": [ "10-Q:0000077476-26-000035" ], "accounts_payable": [ "10-Q:0000077476-26-000035" ], "short_term_borrowings": [ "10-Q:0000077476-26-000035" ], "debt_current": [ "10-Q:0000077476-26-000035" ], "current_liabilities": [ "10-Q:0000077476-26-000035" ], "long_term_debt": [ "10-Q:0000077476-26-000035" ], "total_liabilities": [ "10-Q:0000077476-26-000035" ], "equity_parent": [ "10-Q:0000077476-26-000035" ], "nci": [ "10-Q:0000077476-26-000035" ], "equity_total": [ "10-Q:0000077476-26-000035" ], "liabilities_and_equity": [ "10-Q:0000077476-26-000035" ], "retained_earnings": [ "10-Q:0000077476-26-000035" ], "equity_method_investments": [ "10-Q:0000077476-26-000035" ], "commercial_paper": [ "10-Q:0000077476-26-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-05", "values": { "cash": 10675000000.0, "short_term_investments": 488000000.0, "receivables": null, "inventory": 6434000000.0, "current_assets": 32559000000.0, "ppe_net": 29731000000.0, "goodwill": 18884000000.0, "intangibles": 1165000000.0, "total_assets": 111976000000.0, "accounts_payable": 25306000000.0, "short_term_borrowings": 9223000000.0, "debt_current": null, "current_liabilities": 34529000000.0, "long_term_debt": 42658000000.0, "total_liabilities": 89489000000.0, "temporary_equity": null, "equity_parent": 22292000000.0, "nci": 195000000.0, "equity_total": 22487000000.0, "liabilities_and_equity": 111976000000.0, "shares_outstanding": null, "retained_earnings": 75140000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2215000000.0, "accrued_taxes_current": null, "commercial_paper": 4800000000.0, "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:0000077476-26-000048" ], "value_sources": { "cash": [ "10-Q:0000077476-26-000048" ], "short_term_investments": [ "10-Q:0000077476-26-000048" ], "inventory": [ "10-Q:0000077476-26-000048" ], "current_assets": [ "10-Q:0000077476-26-000048" ], "ppe_net": [ "10-Q:0000077476-26-000048" ], "goodwill": [ "10-Q:0000077476-26-000048" ], "intangibles": [ "10-Q:0000077476-26-000048" ], "total_assets": [ "10-Q:0000077476-26-000048" ], "accounts_payable": [ "10-Q:0000077476-26-000048" ], "short_term_borrowings": [ "10-Q:0000077476-26-000048" ], "current_liabilities": [ "10-Q:0000077476-26-000048" ], "long_term_debt": [ "10-Q:0000077476-26-000048" ], "total_liabilities": [ "10-Q:0000077476-26-000048" ], "equity_parent": [ "10-Q:0000077476-26-000048" ], "nci": [ "10-Q:0000077476-26-000048" ], "equity_total": [ "10-Q:0000077476-26-000048" ], "liabilities_and_equity": [ "10-Q:0000077476-26-000048" ], "retained_earnings": [ "10-Q:0000077476-26-000048" ], "equity_method_investments": [ "10-Q:0000077476-26-000048" ], "commercial_paper": [ "10-Q:0000077476-26-000048" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-27", "end": "2021-03-20", "values": { "cfo": -719000000.0, "cfi": 94000000.0, "cff": -1888000000.0, "capex": 471000000.0, "d_and_a": 560000000.0, "sbc": 79000000.0, "dividends_paid": 1429000000.0, "buybacks": 106000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 108000000.0, "change_receivables": null, "change_inventories": 397000000.0, "change_payables": -1906000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-21-000018", "10-Q:0000077476-22-000020" ], "value_sources": { "cfo": [ "10-Q:0000077476-22-000020" ], "cfi": [ "10-Q:0000077476-22-000020" ], "cff": [ "10-Q:0000077476-22-000020" ], "capex": [ "10-Q:0000077476-22-000020" ], "d_and_a": [ "10-Q:0000077476-22-000020" ], "sbc": [ "10-Q:0000077476-22-000020" ], "dividends_paid": [ "10-Q:0000077476-22-000020" ], "buybacks": [ "10-Q:0000077476-22-000020" ], "deferred_tax": [ "10-Q:0000077476-22-000020" ], "change_inventories": [ "10-Q:0000077476-22-000020" ], "change_payables": [ "10-Q:0000077476-22-000020" ], "proceeds_debt_issuance": [ "10-Q:0000077476-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-21", "end": "2021-06-12", "values": { "cfo": 3059000000.0, "cfi": -210000000.0, "cff": -3056000000.0, "capex": 834000000.0, "d_and_a": 653000000.0, "sbc": 65000000.0, "dividends_paid": 1413000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 112000000.0, "change_receivables": null, "change_inventories": 413000000.0, "change_payables": 792000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-21-000018", "10-Q:0000077476-21-000039", "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "value_sources": { "cfo": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "cfi": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "cff": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "capex": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "d_and_a": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "sbc": [ "10-Q:0000077476-22-000043" ], "dividends_paid": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "buybacks": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "deferred_tax": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "change_inventories": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "change_payables": [ "10-Q:0000077476-22-000020", "10-Q:0000077476-22-000043" ], "proceeds_debt_issuance": [ "10-Q:0000077476-21-000018", "10-Q:0000077476-21-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-13", "end": "2021-09-04", "values": { "cfo": 4294000000.0, "cfi": -914000000.0, "cff": -2277000000.0, "capex": 971000000.0, "d_and_a": 650000000.0, "sbc": 71000000.0, "dividends_paid": 1486000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 41000000.0, "change_receivables": null, "change_inventories": -231000000.0, "change_payables": 1213000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-21-000039", "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "value_sources": { "cfo": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "cfi": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "cff": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "capex": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "d_and_a": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "sbc": [ "10-Q:0000077476-22-000052" ], "dividends_paid": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "buybacks": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "deferred_tax": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "change_inventories": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "change_payables": [ "10-Q:0000077476-22-000043", "10-Q:0000077476-22-000052" ], "proceeds_debt_issuance": [ "10-Q:0000077476-21-000039", "10-Q:0000077476-22-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-05", "end": "2021-12-25", "values": { "cfo": 4982000000.0, "cfi": -2239000000.0, "cff": -3559000000.0, "capex": 2349000000.0, "d_and_a": 847000000.0, "sbc": 86000000.0, "dividends_paid": 1487000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 37000000.0, "change_receivables": null, "change_inventories": 3000000.0, "change_payables": 1663000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4122000000.0 }, "sources": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "value_sources": { "cfo": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "cfi": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "cff": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "capex": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "d_and_a": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "sbc": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "dividends_paid": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "buybacks": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "deferred_tax": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "change_inventories": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "change_payables": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ], "proceeds_debt_issuance": [ "10-K:0000077476-23-000007", "10-Q:0000077476-22-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-26", "end": "2022-03-19", "values": { "cfo": -174000000.0, "cfi": 2955000000.0, "cff": -1780000000.0, "capex": 522000000.0, "d_and_a": 555000000.0, "sbc": 81000000.0, "dividends_paid": 1505000000.0, "buybacks": 193000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 257000000.0, "change_receivables": null, "change_inventories": 549000000.0, "change_payables": -1238000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-23-000023" ], "value_sources": { "cfo": [ "10-Q:0000077476-23-000023" ], "cfi": [ "10-Q:0000077476-23-000023" ], "cff": [ "10-Q:0000077476-23-000023" ], "capex": [ "10-Q:0000077476-23-000023" ], "d_and_a": [ "10-Q:0000077476-23-000023" ], "sbc": [ "10-Q:0000077476-23-000023" ], "dividends_paid": [ "10-Q:0000077476-23-000023" ], "buybacks": [ "10-Q:0000077476-23-000023" ], "deferred_tax": [ "10-Q:0000077476-23-000023" ], "change_inventories": [ "10-Q:0000077476-23-000023" ], "change_payables": [ "10-Q:0000077476-23-000023" ], "proceeds_debt_issuance": [ "10-Q:0000077476-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-20", "end": "2022-06-11", "values": { "cfo": 2055000000.0, "cfi": -783000000.0, "cff": -2352000000.0, "capex": 977000000.0, "d_and_a": 640000000.0, "sbc": 75000000.0, "dividends_paid": 1492000000.0, "buybacks": 506000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -208000000.0, "change_receivables": null, "change_inventories": 441000000.0, "change_payables": 248000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "value_sources": { "cfo": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "cfi": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "cff": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "capex": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "d_and_a": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "sbc": [ "10-Q:0000077476-23-000046" ], "dividends_paid": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "buybacks": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "deferred_tax": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "change_inventories": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "change_payables": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ], "proceeds_debt_issuance": [ "10-Q:0000077476-23-000023", "10-Q:0000077476-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-12", "end": "2022-09-03", "values": { "cfo": 4425000000.0, "cfi": -1863000000.0, "cff": -1475000000.0, "capex": 1057000000.0, "d_and_a": 659000000.0, "sbc": 77000000.0, "dividends_paid": 1589000000.0, "buybacks": 457000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -371000000.0, "change_receivables": null, "change_inventories": -153000000.0, "change_payables": 1416000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3377000000.0 }, "sources": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "value_sources": { "cfo": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "cfi": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "cff": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "capex": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "d_and_a": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "sbc": [ "10-Q:0000077476-23-000058" ], "dividends_paid": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "buybacks": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "deferred_tax": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "change_inventories": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "change_payables": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ], "proceeds_debt_issuance": [ "10-Q:0000077476-23-000046", "10-Q:0000077476-23-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-04", "end": "2022-12-31", "values": { "cfo": 4505000000.0, "cfi": -2739000000.0, "cff": -2916000000.0, "capex": 2651000000.0, "d_and_a": 909000000.0, "sbc": 110000000.0, "dividends_paid": 1586000000.0, "buybacks": 344000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -551000000.0, "change_receivables": null, "change_inventories": 305000000.0, "change_payables": 1416000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "value_sources": { "cfo": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "cfi": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "cff": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "capex": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "d_and_a": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "sbc": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "dividends_paid": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "buybacks": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "deferred_tax": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "change_inventories": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "change_payables": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ], "proceeds_debt_issuance": [ "10-K:0000077476-24-000008", "10-Q:0000077476-23-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-25", "values": { "cfo": -392000000.0, "cfi": -532000000.0, "cff": 777000000.0, "capex": 581000000.0, "d_and_a": 590000000.0, "sbc": 93000000.0, "dividends_paid": 1608000000.0, "buybacks": 160000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 78000000.0, "change_receivables": null, "change_inventories": 542000000.0, "change_payables": -2259000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2986000000.0 }, "sources": [ "10-Q:0000077476-24-000017" ], "value_sources": { "cfo": [ "10-Q:0000077476-24-000017" ], "cfi": [ "10-Q:0000077476-24-000017" ], "cff": [ "10-Q:0000077476-24-000017" ], "capex": [ "10-Q:0000077476-24-000017" ], "d_and_a": [ "10-Q:0000077476-24-000017" ], "sbc": [ "10-Q:0000077476-24-000017" ], "dividends_paid": [ "10-Q:0000077476-24-000017" ], "buybacks": [ "10-Q:0000077476-24-000017" ], "deferred_tax": [ "10-Q:0000077476-24-000017" ], "change_inventories": [ "10-Q:0000077476-24-000017" ], "change_payables": [ "10-Q:0000077476-24-000017" ], "proceeds_debt_issuance": [ "10-Q:0000077476-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-26", "end": "2023-06-17", "values": { "cfo": 2411000000.0, "cfi": -891000000.0, "cff": -87000000.0, "capex": 932000000.0, "d_and_a": 678000000.0, "sbc": 86000000.0, "dividends_paid": 1591000000.0, "buybacks": 293000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 192000000.0, "change_receivables": null, "change_inventories": 309000000.0, "change_payables": 299000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "value_sources": { "cfo": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "cfi": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "cff": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "capex": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "d_and_a": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "sbc": [ "10-Q:0000077476-24-000042" ], "dividends_paid": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "buybacks": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "deferred_tax": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "change_inventories": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "change_payables": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ], "proceeds_debt_issuance": [ "10-Q:0000077476-24-000017", "10-Q:0000077476-24-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-18", "end": "2023-09-09", "values": { "cfo": 5611000000.0, "cfi": -956000000.0, "cff": -656000000.0, "capex": 1024000000.0, "d_and_a": 705000000.0, "sbc": 88000000.0, "dividends_paid": 1742000000.0, "buybacks": 298000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 73000000.0, "change_receivables": null, "change_inventories": -378000000.0, "change_payables": 1101000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "value_sources": { "cfo": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "cfi": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "cff": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "capex": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "d_and_a": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "sbc": [ "10-Q:0000077476-24-000052" ], "dividends_paid": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "buybacks": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "deferred_tax": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "change_inventories": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "change_payables": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ], "proceeds_debt_issuance": [ "10-Q:0000077476-24-000042", "10-Q:0000077476-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-10", "end": "2023-12-30", "values": { "cfo": 5812000000.0, "cfi": -3116000000.0, "cff": -3043000000.0, "capex": 2981000000.0, "d_and_a": 975000000.0, "sbc": 113000000.0, "dividends_paid": 1741000000.0, "buybacks": 249000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -614000000.0, "change_receivables": null, "change_inventories": -212000000.0, "change_payables": 1279000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2496000000.0 }, "sources": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "value_sources": { "cfo": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "cfi": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "cff": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "capex": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "d_and_a": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "sbc": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "dividends_paid": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "buybacks": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "deferred_tax": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "change_inventories": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "change_payables": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ], "proceeds_debt_issuance": [ "10-K:0000077476-25-000007", "10-Q:0000077476-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-31", "end": "2024-03-23", "values": { "cfo": -1041000000.0, "cfi": -562000000.0, "cff": 10000000.0, "capex": 614000000.0, "d_and_a": 641000000.0, "sbc": 97000000.0, "dividends_paid": 1767000000.0, "buybacks": 146000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 116000000.0, "change_receivables": null, "change_inventories": 291000000.0, "change_payables": -3408000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1761000000.0 }, "sources": [ "10-Q:0000077476-25-000019" ], "value_sources": { "cfo": [ "10-Q:0000077476-25-000019" ], "cfi": [ "10-Q:0000077476-25-000019" ], "cff": [ "10-Q:0000077476-25-000019" ], "capex": [ "10-Q:0000077476-25-000019" ], "d_and_a": [ "10-Q:0000077476-25-000019" ], "sbc": [ "10-Q:0000077476-25-000019" ], "dividends_paid": [ "10-Q:0000077476-25-000019" ], "buybacks": [ "10-Q:0000077476-25-000019" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000019" ], "deferred_tax": [ "10-Q:0000077476-25-000019" ], "change_inventories": [ "10-Q:0000077476-25-000019" ], "change_payables": [ "10-Q:0000077476-25-000019" ], "proceeds_debt_issuance": [ "10-Q:0000077476-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-24", "end": "2024-06-15", "values": { "cfo": 2356000000.0, "cfi": -892000000.0, "cff": -2910000000.0, "capex": 1087000000.0, "d_and_a": 738000000.0, "sbc": 86000000.0, "dividends_paid": 1739000000.0, "buybacks": 315000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19000000.0, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": null, "change_inventories": 405000000.0, "change_payables": 440000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4000000.0 }, "sources": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "value_sources": { "cfo": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "cfi": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "cff": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "capex": [ "10-Q:0000077476-25-000044" ], "d_and_a": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "sbc": [ "10-Q:0000077476-25-000044" ], "dividends_paid": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "buybacks": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000044" ], "deferred_tax": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "change_inventories": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "change_payables": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ], "proceeds_debt_issuance": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-25-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-16", "end": "2024-09-07", "values": { "cfo": 4905000000.0, "cfi": -1511000000.0, "cff": -2382000000.0, "capex": 1149000000.0, "d_and_a": 739000000.0, "sbc": 77000000.0, "dividends_paid": 1863000000.0, "buybacks": 299000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 17000000.0, "goodwill_impairment": null, "deferred_tax": -18000000.0, "change_receivables": null, "change_inventories": -204000000.0, "change_payables": 656000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2249000000.0 }, "sources": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "value_sources": { "cfo": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "cfi": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "cff": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "capex": [ "10-Q:0000077476-25-000053" ], "d_and_a": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "sbc": [ "10-Q:0000077476-25-000053" ], "dividends_paid": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "buybacks": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000053" ], "deferred_tax": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "change_inventories": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "change_payables": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ], "proceeds_debt_issuance": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-25-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-08", "end": "2024-12-28", "values": { "cfo": 6287000000.0, "cfi": -2507000000.0, "cff": -2274000000.0, "capex": 2468000000.0, "d_and_a": 1042000000.0, "sbc": 102000000.0, "dividends_paid": 1860000000.0, "buybacks": 240000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 23000000.0, "goodwill_impairment": null, "deferred_tax": -166000000.0, "change_receivables": null, "change_inventories": -178000000.0, "change_payables": 1369000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 28000000.0 }, "sources": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "value_sources": { "cfo": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cfi": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cff": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "capex": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "d_and_a": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "sbc": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "dividends_paid": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "buybacks": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "amortisation_intangibles": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "deferred_tax": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "change_inventories": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "change_payables": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "proceeds_debt_issuance": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-29", "end": "2025-03-22", "values": { "cfo": -973000000.0, "cfi": -1232000000.0, "cff": 1768000000.0, "capex": 603000000.0, "d_and_a": 684000000.0, "sbc": 77000000.0, "dividends_paid": 1882000000.0, "buybacks": 183000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": 111000000.0, "change_receivables": null, "change_inventories": 238000000.0, "change_payables": -2671000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3505000000.0 }, "sources": [ "10-Q:0000077476-25-000019", "10-Q:0000077476-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000017" ], "cfi": [ "10-Q:0000077476-26-000017" ], "cff": [ "10-Q:0000077476-26-000017" ], "capex": [ "10-Q:0000077476-26-000017" ], "d_and_a": [ "10-Q:0000077476-26-000017" ], "sbc": [ "10-Q:0000077476-26-000017" ], "dividends_paid": [ "10-Q:0000077476-26-000017" ], "buybacks": [ "10-Q:0000077476-26-000017" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000019" ], "deferred_tax": [ "10-Q:0000077476-26-000017" ], "change_inventories": [ "10-Q:0000077476-26-000017" ], "change_payables": [ "10-Q:0000077476-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-23", "end": "2025-06-14", "values": { "cfo": 1969000000.0, "cfi": -2895000000.0, "cff": 100000000.0, "capex": 904000000.0, "d_and_a": 807000000.0, "sbc": 54000000.0, "dividends_paid": 1861000000.0, "buybacks": 311000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 20000000.0, "goodwill_impairment": null, "deferred_tax": -371000000.0, "change_receivables": null, "change_inventories": 562000000.0, "change_payables": 588000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 16000000.0 }, "sources": [ "10-Q:0000077476-25-000044", "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "cfi": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "cff": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "capex": [ "10-Q:0000077476-25-000044" ], "d_and_a": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "sbc": [ "10-Q:0000077476-26-000035" ], "dividends_paid": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "buybacks": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000044" ], "deferred_tax": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "change_inventories": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "change_payables": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-15", "end": "2025-09-06", "values": { "cfo": 4472000000.0, "cfi": -1110000000.0, "cff": -2876000000.0, "capex": 992000000.0, "d_and_a": 824000000.0, "sbc": 76000000.0, "dividends_paid": 1949000000.0, "buybacks": 258000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 21000000.0, "goodwill_impairment": null, "deferred_tax": 290000000.0, "change_receivables": null, "change_inventories": -351000000.0, "change_payables": 436000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4658000000.0 }, "sources": [ "10-Q:0000077476-25-000053", "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "cfi": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "cff": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "capex": [ "10-Q:0000077476-25-000053" ], "d_and_a": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "sbc": [ "10-Q:0000077476-26-000048" ], "dividends_paid": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "buybacks": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "amortisation_intangibles": [ "10-Q:0000077476-25-000053" ], "deferred_tax": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "change_inventories": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "change_payables": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-07", "end": "2025-12-27", "values": { "cfo": 6619000000.0, "cfi": -1642000000.0, "cff": -3971000000.0, "capex": 1916000000.0, "d_and_a": 1136000000.0, "sbc": 81000000.0, "dividends_paid": 1946000000.0, "buybacks": 248000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 27000000.0, "goodwill_impairment": null, "deferred_tax": 41000000.0, "change_receivables": null, "change_inventories": -299000000.0, "change_payables": 970000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10000000.0 }, "sources": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "value_sources": { "cfo": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cfi": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "cff": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "capex": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "d_and_a": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "sbc": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "dividends_paid": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "buybacks": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "amortisation_intangibles": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "deferred_tax": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "change_inventories": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "change_payables": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ], "proceeds_debt_issuance": [ "10-K:0000077476-26-000007", "10-Q:0000077476-25-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-28", "end": "2026-03-21", "values": { "cfo": 41000000.0, "cfi": -477000000.0, "cff": 1662000000.0, "capex": 447000000.0, "d_and_a": 742000000.0, "sbc": 93000000.0, "dividends_paid": 1966000000.0, "buybacks": 182000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 226000000.0, "change_receivables": null, "change_inventories": 315000000.0, "change_payables": -1847000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2964000000.0 }, "sources": [ "10-Q:0000077476-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000017" ], "cfi": [ "10-Q:0000077476-26-000017" ], "cff": [ "10-Q:0000077476-26-000017" ], "capex": [ "10-Q:0000077476-26-000017" ], "d_and_a": [ "10-Q:0000077476-26-000017" ], "sbc": [ "10-Q:0000077476-26-000017" ], "dividends_paid": [ "10-Q:0000077476-26-000017" ], "buybacks": [ "10-Q:0000077476-26-000017" ], "deferred_tax": [ "10-Q:0000077476-26-000017" ], "change_inventories": [ "10-Q:0000077476-26-000017" ], "change_payables": [ "10-Q:0000077476-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-22", "end": "2026-06-13", "values": { "cfo": 2324000000.0, "cfi": -915000000.0, "cff": -1792000000.0, "capex": 819000000.0, "d_and_a": 897000000.0, "sbc": 69000000.0, "dividends_paid": 1948000000.0, "buybacks": 297000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 268000000.0, "change_receivables": null, "change_inventories": 487000000.0, "change_payables": 647000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10000000.0 }, "sources": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "cfi": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "cff": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "capex": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "d_and_a": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "sbc": [ "10-Q:0000077476-26-000035" ], "dividends_paid": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "buybacks": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "deferred_tax": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "change_inventories": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "change_payables": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000017", "10-Q:0000077476-26-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-14", "end": "2026-09-05", "values": { "cfo": 5585000000.0, "cfi": -955000000.0, "cff": -3774000000.0, "capex": 916000000.0, "d_and_a": 892000000.0, "sbc": 78000000.0, "dividends_paid": 2021000000.0, "buybacks": 260000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 169000000.0, "change_receivables": null, "change_inventories": -214000000.0, "change_payables": 842000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4000000.0 }, "sources": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "value_sources": { "cfo": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "cfi": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "cff": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "capex": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "d_and_a": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "sbc": [ "10-Q:0000077476-26-000048" ], "dividends_paid": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "buybacks": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "deferred_tax": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "change_inventories": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "change_payables": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ], "proceeds_debt_issuance": [ "10-Q:0000077476-26-000035", "10-Q:0000077476-26-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "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": 11616000000.0, "cfi": -3269000000.0, "cff": -10780000000.0, "capex": 4625000000.0, "d_and_a": 2710000000.0, "sbc": 301000000.0, "dividends_paid": 5815000000.0, "buybacks": 106000000.0, "interest_paid": 1184000000.0, "taxes_paid": 1933000000.0, "depreciation": 2484000000.0, "amortisation_intangibles": 91000000.0, "goodwill_impairment": 0.0, "deferred_tax": 298000000.0, "change_receivables": null, "change_inventories": 582000000.0, "change_payables": 1762000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4122000000.0 }, "sources": [ "10-K:0000077476-24-000008" ], "value_sources": { "cfo": [ "10-K:0000077476-24-000008" ], "cfi": [ "10-K:0000077476-24-000008" ], "cff": [ "10-K:0000077476-24-000008" ], "capex": [ "10-K:0000077476-24-000008" ], "d_and_a": [ "10-K:0000077476-24-000008" ], "sbc": [ "10-K:0000077476-24-000008" ], "dividends_paid": [ "10-K:0000077476-24-000008" ], "buybacks": [ "10-K:0000077476-24-000008" ], "interest_paid": [ "10-K:0000077476-24-000008" ], "taxes_paid": [ "10-K:0000077476-24-000008" ], "depreciation": [ "10-K:0000077476-24-000008" ], "amortisation_intangibles": [ "10-K:0000077476-24-000008" ], "goodwill_impairment": [ "10-K:0000077476-24-000008" ], "deferred_tax": [ "10-K:0000077476-24-000008" ], "change_inventories": [ "10-K:0000077476-24-000008" ], "change_payables": [ "10-K:0000077476-24-000008" ], "proceeds_debt_issuance": [ "10-K:0000077476-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-26", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 10811000000.0, "cfi": -2430000000.0, "cff": -8523000000.0, "capex": 5207000000.0, "d_and_a": 2763000000.0, "sbc": 343000000.0, "dividends_paid": 6172000000.0, "buybacks": 1500000000.0, "interest_paid": 1043000000.0, "taxes_paid": 2766000000.0, "depreciation": 2523000000.0, "amortisation_intangibles": 78000000.0, "goodwill_impairment": 0.0, "deferred_tax": -873000000.0, "change_receivables": null, "change_inventories": 1142000000.0, "change_payables": 1842000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3377000000.0 }, "sources": [ "10-K:0000077476-25-000007" ], "value_sources": { "cfo": [ "10-K:0000077476-25-000007" ], "cfi": [ "10-K:0000077476-25-000007" ], "cff": [ "10-K:0000077476-25-000007" ], "capex": [ "10-K:0000077476-25-000007" ], "d_and_a": [ "10-K:0000077476-25-000007" ], "sbc": [ "10-K:0000077476-25-000007" ], "dividends_paid": [ "10-K:0000077476-25-000007" ], "buybacks": [ "10-K:0000077476-25-000007" ], "interest_paid": [ "10-K:0000077476-25-000007" ], "taxes_paid": [ "10-K:0000077476-25-000007" ], "depreciation": [ "10-K:0000077476-25-000007" ], "amortisation_intangibles": [ "10-K:0000077476-25-000007" ], "goodwill_impairment": [ "10-K:0000077476-25-000007" ], "deferred_tax": [ "10-K:0000077476-25-000007" ], "change_inventories": [ "10-K:0000077476-25-000007" ], "change_payables": [ "10-K:0000077476-25-000007" ], "proceeds_debt_issuance": [ "10-K:0000077476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 13442000000.0, "cfi": -5495000000.0, "cff": -3009000000.0, "capex": 5518000000.0, "d_and_a": 2948000000.0, "sbc": 380000000.0, "dividends_paid": 6682000000.0, "buybacks": 1000000000.0, "interest_paid": 1401000000.0, "taxes_paid": 2532000000.0, "depreciation": 2714000000.0, "amortisation_intangibles": 75000000.0, "goodwill_impairment": null, "deferred_tax": -271000000.0, "change_receivables": null, "change_inventories": 261000000.0, "change_payables": 420000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5482000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "cfo": [ "10-K:0000077476-26-000007" ], "cfi": [ "10-K:0000077476-26-000007" ], "cff": [ "10-K:0000077476-26-000007" ], "capex": [ "10-K:0000077476-26-000007" ], "d_and_a": [ "10-K:0000077476-26-000007" ], "sbc": [ "10-K:0000077476-26-000007" ], "dividends_paid": [ "10-K:0000077476-26-000007" ], "buybacks": [ "10-K:0000077476-26-000007" ], "interest_paid": [ "10-K:0000077476-26-000007" ], "taxes_paid": [ "10-K:0000077476-26-000007" ], "depreciation": [ "10-K:0000077476-26-000007" ], "amortisation_intangibles": [ "10-K:0000077476-26-000007" ], "deferred_tax": [ "10-K:0000077476-26-000007" ], "change_inventories": [ "10-K:0000077476-26-000007" ], "change_payables": [ "10-K:0000077476-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-31", "end": "2024-12-28", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 12507000000.0, "cfi": -5472000000.0, "cff": -7556000000.0, "capex": 5318000000.0, "d_and_a": 3160000000.0, "sbc": 362000000.0, "dividends_paid": 7229000000.0, "buybacks": 1000000000.0, "interest_paid": 1585000000.0, "taxes_paid": 3064000000.0, "depreciation": 2945000000.0, "amortisation_intangibles": 74000000.0, "goodwill_impairment": 0.0, "deferred_tax": -42000000.0, "change_receivables": null, "change_inventories": 314000000.0, "change_payables": -943000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4042000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "cfo": [ "10-K:0000077476-26-000007" ], "cfi": [ "10-K:0000077476-26-000007" ], "cff": [ "10-K:0000077476-26-000007" ], "capex": [ "10-K:0000077476-26-000007" ], "d_and_a": [ "10-K:0000077476-26-000007" ], "sbc": [ "10-K:0000077476-26-000007" ], "dividends_paid": [ "10-K:0000077476-26-000007" ], "buybacks": [ "10-K:0000077476-26-000007" ], "interest_paid": [ "10-K:0000077476-26-000007" ], "taxes_paid": [ "10-K:0000077476-26-000007" ], "depreciation": [ "10-K:0000077476-26-000007" ], "amortisation_intangibles": [ "10-K:0000077476-26-000007" ], "goodwill_impairment": [ "10-K:0000077476-26-000007" ], "deferred_tax": [ "10-K:0000077476-26-000007" ], "change_inventories": [ "10-K:0000077476-26-000007" ], "change_payables": [ "10-K:0000077476-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-29", "end": "2025-12-27", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 12087000000.0, "cfi": -6879000000.0, "cff": -4979000000.0, "capex": 4415000000.0, "d_and_a": 3451000000.0, "sbc": 288000000.0, "dividends_paid": 7638000000.0, "buybacks": 1000000000.0, "interest_paid": 1748000000.0, "taxes_paid": 3083000000.0, "depreciation": 3213000000.0, "amortisation_intangibles": 83000000.0, "goodwill_impairment": 0.0, "deferred_tax": 71000000.0, "change_receivables": null, "change_inventories": 150000000.0, "change_payables": -677000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8189000000.0 }, "sources": [ "10-K:0000077476-26-000007" ], "value_sources": { "cfo": [ "10-K:0000077476-26-000007" ], "cfi": [ "10-K:0000077476-26-000007" ], "cff": [ "10-K:0000077476-26-000007" ], "capex": [ "10-K:0000077476-26-000007" ], "d_and_a": [ "10-K:0000077476-26-000007" ], "sbc": [ "10-K:0000077476-26-000007" ], "dividends_paid": [ "10-K:0000077476-26-000007" ], "buybacks": [ "10-K:0000077476-26-000007" ], "interest_paid": [ "10-K:0000077476-26-000007" ], "taxes_paid": [ "10-K:0000077476-26-000007" ], "depreciation": [ "10-K:0000077476-26-000007" ], "amortisation_intangibles": [ "10-K:0000077476-26-000007" ], "goodwill_impairment": [ "10-K:0000077476-26-000007" ], "deferred_tax": [ "10-K:0000077476-26-000007" ], "change_inventories": [ "10-K:0000077476-26-000007" ], "change_payables": [ "10-K:0000077476-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000077476-26-000007" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000077476-22-000010": { "kind": "filing", "form": "10-K", "accession": "0000077476-22-000010", "report_date": "2021-12-25", "filed": "2022-02-10", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000010/pep-20211225.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000010/" }, "10-K:0000077476-23-000007": { "kind": "filing", "form": "10-K", "accession": "0000077476-23-000007", "report_date": "2022-12-31", "filed": "2023-02-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000007/pep-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000007/" }, "10-K:0000077476-24-000008": { "kind": "filing", "form": "10-K", "accession": "0000077476-24-000008", "report_date": "2023-12-30", "filed": "2024-02-09", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000008/pep-20231230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000008/" }, "10-K:0000077476-25-000007": { "kind": "filing", "form": "10-K", "accession": "0000077476-25-000007", "report_date": "2024-12-28", "filed": "2025-02-04", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000007/pep-20241228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000007/" }, "10-K:0000077476-26-000007": { "kind": "filing", "form": "10-K", "accession": "0000077476-26-000007", "report_date": "2025-12-27", "filed": "2026-02-03", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000007/pep-20251227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000007/" }, "10-Q:0000077476-21-000018": { "kind": "filing", "form": "10-Q", "accession": "0000077476-21-000018", "report_date": "2021-03-20", "filed": "2021-04-15", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000018/pep-20210320.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000018/" }, "10-Q:0000077476-21-000039": { "kind": "filing", "form": "10-Q", "accession": "0000077476-21-000039", "report_date": "2021-06-12", "filed": "2021-07-13", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000039/pep-20210612.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000039/" }, "10-Q:0000077476-21-000050": { "kind": "filing", "form": "10-Q", "accession": "0000077476-21-000050", "report_date": "2021-09-04", "filed": "2021-10-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000050/pep-20210904.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747621000050/" }, "10-Q:0000077476-22-000020": { "kind": "filing", "form": "10-Q", "accession": "0000077476-22-000020", "report_date": "2022-03-19", "filed": "2022-04-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000020/pep-20220319.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000020/" }, "10-Q:0000077476-22-000043": { "kind": "filing", "form": "10-Q", "accession": "0000077476-22-000043", "report_date": "2022-06-11", "filed": "2022-07-12", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000043/pep-20220611.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000043/" }, "10-Q:0000077476-22-000052": { "kind": "filing", "form": "10-Q", "accession": "0000077476-22-000052", "report_date": "2022-09-03", "filed": "2022-10-12", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000052/pep-20220903.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747622000052/" }, "10-Q:0000077476-23-000023": { "kind": "filing", "form": "10-Q", "accession": "0000077476-23-000023", "report_date": "2023-03-25", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000023/pep-20230325.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000023/" }, "10-Q:0000077476-23-000046": { "kind": "filing", "form": "10-Q", "accession": "0000077476-23-000046", "report_date": "2023-06-17", "filed": "2023-07-13", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000046/pep-20230617.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000046/" }, "10-Q:0000077476-23-000058": { "kind": "filing", "form": "10-Q", "accession": "0000077476-23-000058", "report_date": "2023-09-09", "filed": "2023-10-10", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000058/pep-20230909.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747623000058/" }, "10-Q:0000077476-24-000017": { "kind": "filing", "form": "10-Q", "accession": "0000077476-24-000017", "report_date": "2024-03-23", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000017/pep-20240323.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000017/" }, "10-Q:0000077476-24-000042": { "kind": "filing", "form": "10-Q", "accession": "0000077476-24-000042", "report_date": "2024-06-15", "filed": "2024-07-11", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000042/pep-20240615.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000042/" }, "10-Q:0000077476-24-000052": { "kind": "filing", "form": "10-Q", "accession": "0000077476-24-000052", "report_date": "2024-09-07", "filed": "2024-10-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000052/pep-20240907.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747624000052/" }, "10-Q:0000077476-25-000019": { "kind": "filing", "form": "10-Q", "accession": "0000077476-25-000019", "report_date": "2025-03-22", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000019/pep-20250322.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000019/" }, "10-Q:0000077476-25-000044": { "kind": "filing", "form": "10-Q", "accession": "0000077476-25-000044", "report_date": "2025-06-14", "filed": "2025-07-17", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000044/pep-20250614.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000044/" }, "10-Q:0000077476-25-000053": { "kind": "filing", "form": "10-Q", "accession": "0000077476-25-000053", "report_date": "2025-09-06", "filed": "2025-10-09", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000053/pep-20250906.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747625000053/" }, "10-Q:0000077476-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0000077476-26-000017", "report_date": "2026-03-21", "filed": "2026-04-16", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000017/pep-20260321.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000017/" }, "10-Q:0000077476-26-000035": { "kind": "filing", "form": "10-Q", "accession": "0000077476-26-000035", "report_date": "2026-06-13", "filed": "2026-07-09", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000035/pep-20260613.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000035/" }, "10-Q:0000077476-26-000048": { "kind": "filing", "form": "10-Q", "accession": "0000077476-26-000048", "report_date": "2026-09-05", "filed": "2026-10-08", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000048/pep-20260905.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/77476/000007747626000048/" } }, "restatements": [ { "period": "FY2021 Q4", "item": "equity_method_investments", "start": null, "end": "2021-12-25", "first": { "value": 2627000000.0, "source": "10-K:0000077476-22-000010", "filed": "2022-02-10" }, "latest": { "value": 2350000000.0, "source": "10-K:0000077476-23-000007", "filed": "2023-02-09" }, "used": { "value": 2350000000.0, "source": "10-K:0000077476-23-000007", "filed": "2023-02-09" } }, { "period": "FY2022 Q1", "item": "sga", "start": "2021-12-26", "end": "2022-03-19", "first": { "value": 6822000000.0, "source": "10-Q:0000077476-22-000020", "filed": "2022-04-26" }, "latest": { "value": 6580000000.0, "source": "10-Q:0000077476-23-000023", "filed": "2023-04-25" }, "used": { "value": 6580000000.0, "source": "10-Q:0000077476-23-000023", "filed": "2023-04-25" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-06-18", "end": "2023-09-09", "first": { "value": 8757000000.0, "source": "10-Q:0000077476-23-000058", "filed": "2023-10-10" }, "latest": { "value": 8763000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" }, "used": { "value": 8763000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-01-01", "end": "2023-09-09", "first": { "value": 24528000000.0, "source": "10-Q:0000077476-23-000058", "filed": "2023-10-10" }, "latest": { "value": 24534000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" }, "used": { "value": 24534000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-06-16", "end": "2024-09-07", "first": { "value": 9051000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" }, "latest": { "value": 9027000000.0, "source": "10-Q:0000077476-25-000053", "filed": "2025-10-09" }, "used": { "value": 9027000000.0, "source": "10-Q:0000077476-25-000053", "filed": "2025-10-09" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2023-12-31", "end": "2024-09-07", "first": { "value": 24870000000.0, "source": "10-Q:0000077476-24-000052", "filed": "2024-10-08" }, "latest": { "value": 24846000000.0, "source": "10-Q:0000077476-25-000053", "filed": "2025-10-09" }, "used": { "value": 24846000000.0, "source": "10-Q:0000077476-25-000053", "filed": "2025-10-09" } }, { "period": "FY2024", "item": "change_payables", "start": "2023-12-31", "end": "2024-12-28", "first": { "value": -1161000000.0, "source": "10-K:0000077476-25-000007", "filed": "2025-02-04" }, "latest": { "value": -943000000.0, "source": "10-K:0000077476-26-000007", "filed": "2026-02-03" }, "used": { "value": -943000000.0, "source": "10-K:0000077476-26-000007", "filed": "2026-02-03" } } ], "withheld": [], "events": [] }