{ "schema": "annalist.dataset/0.1", "company": { "id": "qorvo", "name": "Qorvo, Inc.", "country": "US", "template": "corporate", "cik": "0001604778", "tickers": [ "QRVO" ], "entity_name": "Qorvo, Inc.", "fiscal_year_end": "0403", "sic": "3674", "sic_description": "Semiconductors & Related Devices", "exchanges": [], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q1", "period_end": "2026-06-27", "release_date": "2026-07-28" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2027 Q1", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "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": "2020-03-29", "end": "2020-06-27", "values": { "revenue": 787451000.0, "cost_of_revenue": 461662000.0, "gross_profit": 325789000.0, "rnd": 130071000.0, "sga": 86604000.0, "operating_income": 92712000.0, "interest_expense": 18849000.0, "pretax_income": null, "income_tax": 78000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 96922000.0, "net_income_common": null, "eps_basic": 0.85, "eps_diluted": 0.83, "shares_basic": 114585000.0, "shares_diluted": 116751000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-21-000042" ], "value_sources": { "revenue": [ "10-Q:0001604778-21-000042" ], "cost_of_revenue": [ "10-Q:0001604778-21-000042" ], "gross_profit": [ "10-Q:0001604778-21-000042" ], "rnd": [ "10-Q:0001604778-21-000042" ], "sga": [ "10-Q:0001604778-21-000042" ], "operating_income": [ "10-Q:0001604778-21-000042" ], "interest_expense": [ "10-Q:0001604778-21-000042" ], "income_tax": [ "10-Q:0001604778-21-000042" ], "net_income": [ "10-Q:0001604778-21-000042" ], "eps_basic": [ "10-Q:0001604778-21-000042" ], "eps_diluted": [ "10-Q:0001604778-21-000042" ], "shares_basic": [ "10-Q:0001604778-21-000042" ], "shares_diluted": [ "10-Q:0001604778-21-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-06-28", "end": "2020-10-03", "values": { "revenue": 1060292000.0, "cost_of_revenue": 568742000.0, "gross_profit": 491550000.0, "rnd": 156342000.0, "sga": 109372000.0, "operating_income": 221644000.0, "interest_expense": 23486000.0, "pretax_income": null, "income_tax": 63161000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 136917000.0, "net_income_common": null, "eps_basic": 1.2, "eps_diluted": 1.18, "shares_basic": 114328000.0, "shares_diluted": 116177000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-21-000058" ], "value_sources": { "revenue": [ "10-Q:0001604778-21-000058" ], "cost_of_revenue": [ "10-Q:0001604778-21-000058" ], "gross_profit": [ "10-Q:0001604778-21-000058" ], "rnd": [ "10-Q:0001604778-21-000058" ], "sga": [ "10-Q:0001604778-21-000058" ], "operating_income": [ "10-Q:0001604778-21-000058" ], "interest_expense": [ "10-Q:0001604778-21-000058" ], "income_tax": [ "10-Q:0001604778-21-000058" ], "net_income": [ "10-Q:0001604778-21-000058" ], "eps_basic": [ "10-Q:0001604778-21-000058" ], "eps_diluted": [ "10-Q:0001604778-21-000058" ], "shares_basic": [ "10-Q:0001604778-21-000058" ], "shares_diluted": [ "10-Q:0001604778-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-10-04", "end": "2021-01-02", "values": { "revenue": 1094834000.0, "cost_of_revenue": 557082000.0, "gross_profit": 537752000.0, "rnd": 136697000.0, "sga": 93139000.0, "operating_income": 299203000.0, "interest_expense": 17453000.0, "pretax_income": null, "income_tax": 22481000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 201035000.0, "net_income_common": null, "eps_basic": 1.77, "eps_diluted": 1.74, "shares_basic": 113811000.0, "shares_diluted": 115690000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-22-000010" ], "value_sources": { "revenue": [ "10-Q:0001604778-22-000010" ], "cost_of_revenue": [ "10-Q:0001604778-22-000010" ], "gross_profit": [ "10-Q:0001604778-22-000010" ], "rnd": [ "10-Q:0001604778-22-000010" ], "sga": [ "10-Q:0001604778-22-000010" ], "operating_income": [ "10-Q:0001604778-22-000010" ], "interest_expense": [ "10-Q:0001604778-22-000010" ], "income_tax": [ "10-Q:0001604778-22-000010" ], "net_income": [ "10-Q:0001604778-22-000010" ], "eps_basic": [ "10-Q:0001604778-22-000010" ], "eps_diluted": [ "10-Q:0001604778-22-000010" ], "shares_basic": [ "10-Q:0001604778-22-000010" ], "shares_diluted": [ "10-Q:0001604778-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-03", "end": "2021-04-03", "values": { "revenue": 1072730000.0, "cost_of_revenue": 544255000.0, "gross_profit": 528475000.0, "rnd": 147285000.0, "sga": 78123000.0, "operating_income": 293068000.0, "interest_expense": 15410000.0, "pretax_income": null, "income_tax": -11951000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 298737000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "value_sources": { "revenue": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "cost_of_revenue": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "gross_profit": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "rnd": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "sga": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "operating_income": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "interest_expense": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "income_tax": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "net_income": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-04", "end": "2021-07-03", "values": { "revenue": 1110351000.0, "cost_of_revenue": 564168000.0, "gross_profit": 546183000.0, "rnd": 152079000.0, "sga": 90299000.0, "operating_income": 297102000.0, "interest_expense": 15279000.0, "pretax_income": null, "income_tax": 12988000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 285626000.0, "net_income_common": null, "eps_basic": 2.55, "eps_diluted": 2.51, "shares_basic": 112026000.0, "shares_diluted": 113872000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-22-000042" ], "value_sources": { "revenue": [ "10-Q:0001604778-22-000042" ], "cost_of_revenue": [ "10-Q:0001604778-22-000042" ], "gross_profit": [ "10-Q:0001604778-22-000042" ], "rnd": [ "10-Q:0001604778-22-000042" ], "sga": [ "10-Q:0001604778-22-000042" ], "operating_income": [ "10-Q:0001604778-22-000042" ], "interest_expense": [ "10-Q:0001604778-22-000042" ], "income_tax": [ "10-Q:0001604778-22-000042" ], "net_income": [ "10-Q:0001604778-22-000042" ], "eps_basic": [ "10-Q:0001604778-22-000042" ], "eps_diluted": [ "10-Q:0001604778-22-000042" ], "shares_basic": [ "10-Q:0001604778-22-000042" ], "shares_diluted": [ "10-Q:0001604778-22-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-04", "end": "2021-10-02", "values": { "revenue": 1255248000.0, "cost_of_revenue": 633695000.0, "gross_profit": 621553000.0, "rnd": 158377000.0, "sga": 93489000.0, "operating_income": 362360000.0, "interest_expense": 15327000.0, "pretax_income": null, "income_tax": 32598000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 319189000.0, "net_income_common": null, "eps_basic": 2.87, "eps_diluted": 2.84, "shares_basic": 111035000.0, "shares_diluted": 112411000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-22-000064" ], "value_sources": { "revenue": [ "10-Q:0001604778-22-000064" ], "cost_of_revenue": [ "10-Q:0001604778-22-000064" ], "gross_profit": [ "10-Q:0001604778-22-000064" ], "rnd": [ "10-Q:0001604778-22-000064" ], "sga": [ "10-Q:0001604778-22-000064" ], "operating_income": [ "10-Q:0001604778-22-000064" ], "interest_expense": [ "10-Q:0001604778-22-000064" ], "income_tax": [ "10-Q:0001604778-22-000064" ], "net_income": [ "10-Q:0001604778-22-000064" ], "eps_basic": [ "10-Q:0001604778-22-000064" ], "eps_diluted": [ "10-Q:0001604778-22-000064" ], "shares_basic": [ "10-Q:0001604778-22-000064" ], "shares_diluted": [ "10-Q:0001604778-22-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-03", "end": "2022-01-01", "values": { "revenue": 1113957000.0, "cost_of_revenue": 565864000.0, "gross_profit": 548093000.0, "rnd": 154435000.0, "sga": 82003000.0, "operating_income": 296010000.0, "interest_expense": 15328000.0, "pretax_income": null, "income_tax": 66951000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 216263000.0, "net_income_common": null, "eps_basic": 1.97, "eps_diluted": 1.95, "shares_basic": 109687000.0, "shares_diluted": 110810000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-23-000034" ], "value_sources": { "revenue": [ "10-Q:0001604778-23-000034" ], "cost_of_revenue": [ "10-Q:0001604778-23-000034" ], "gross_profit": [ "10-Q:0001604778-23-000034" ], "rnd": [ "10-Q:0001604778-23-000034" ], "sga": [ "10-Q:0001604778-23-000034" ], "operating_income": [ "10-Q:0001604778-23-000034" ], "interest_expense": [ "10-Q:0001604778-23-000034" ], "income_tax": [ "10-Q:0001604778-23-000034" ], "net_income": [ "10-Q:0001604778-23-000034" ], "eps_basic": [ "10-Q:0001604778-23-000034" ], "eps_diluted": [ "10-Q:0001604778-23-000034" ], "shares_basic": [ "10-Q:0001604778-23-000034" ], "shares_diluted": [ "10-Q:0001604778-23-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-02", "end": "2022-04-02", "values": { "revenue": 1166158000.0, "cost_of_revenue": 595819000.0, "gross_profit": 570339000.0, "rnd": 158745000.0, "sga": 83927000.0, "operating_income": 270597000.0, "interest_expense": 17392000.0, "pretax_income": null, "income_tax": 35194000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 212275000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "value_sources": { "revenue": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "cost_of_revenue": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "gross_profit": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "rnd": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "sga": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "operating_income": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "interest_expense": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "income_tax": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "net_income": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-03", "end": "2022-07-02", "values": { "revenue": 1035358000.0, "cost_of_revenue": 660108000.0, "gross_profit": 375250000.0, "rnd": 168568000.0, "sga": 101815000.0, "operating_income": 101859000.0, "interest_expense": 17252000.0, "pretax_income": null, "income_tax": 10661000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 68884000.0, "net_income_common": null, "eps_basic": 0.65, "eps_diluted": 0.65, "shares_basic": 105173000.0, "shares_diluted": 106080000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-23-000083" ], "value_sources": { "revenue": [ "10-Q:0001604778-23-000083" ], "cost_of_revenue": [ "10-Q:0001604778-23-000083" ], "gross_profit": [ "10-Q:0001604778-23-000083" ], "rnd": [ "10-Q:0001604778-23-000083" ], "sga": [ "10-Q:0001604778-23-000083" ], "operating_income": [ "10-Q:0001604778-23-000083" ], "interest_expense": [ "10-Q:0001604778-23-000083" ], "income_tax": [ "10-Q:0001604778-23-000083" ], "net_income": [ "10-Q:0001604778-23-000083" ], "eps_basic": [ "10-Q:0001604778-23-000083" ], "eps_diluted": [ "10-Q:0001604778-23-000083" ], "shares_basic": [ "10-Q:0001604778-23-000083" ], "shares_diluted": [ "10-Q:0001604778-23-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-03", "end": "2022-10-01", "values": { "revenue": 1158057000.0, "cost_of_revenue": 619130000.0, "gross_profit": 538927000.0, "rnd": 168164000.0, "sga": 97752000.0, "operating_income": 261562000.0, "interest_expense": 16904000.0, "pretax_income": null, "income_tax": 58257000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 188615000.0, "net_income_common": null, "eps_basic": 1.83, "eps_diluted": 1.82, "shares_basic": 102927000.0, "shares_diluted": 103674000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-23-000100" ], "value_sources": { "revenue": [ "10-Q:0001604778-23-000100" ], "cost_of_revenue": [ "10-Q:0001604778-23-000100" ], "gross_profit": [ "10-Q:0001604778-23-000100" ], "rnd": [ "10-Q:0001604778-23-000100" ], "sga": [ "10-Q:0001604778-23-000100" ], "operating_income": [ "10-Q:0001604778-23-000100" ], "interest_expense": [ "10-Q:0001604778-23-000100" ], "income_tax": [ "10-Q:0001604778-23-000100" ], "net_income": [ "10-Q:0001604778-23-000100" ], "eps_basic": [ "10-Q:0001604778-23-000100" ], "eps_diluted": [ "10-Q:0001604778-23-000100" ], "shares_basic": [ "10-Q:0001604778-23-000100" ], "shares_diluted": [ "10-Q:0001604778-23-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-02", "end": "2022-12-31", "values": { "revenue": 743281000.0, "cost_of_revenue": 475230000.0, "gross_profit": 268051000.0, "rnd": 149472000.0, "sga": 76269000.0, "operating_income": 8729000.0, "interest_expense": 17066000.0, "pretax_income": null, "income_tax": 13156000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -15931000.0, "net_income_common": null, "eps_basic": -0.16, "eps_diluted": -0.16, "shares_basic": 100943000.0, "shares_diluted": 100943000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-24-000018" ], "value_sources": { "revenue": [ "10-Q:0001604778-24-000018" ], "cost_of_revenue": [ "10-Q:0001604778-24-000018" ], "gross_profit": [ "10-Q:0001604778-24-000018" ], "rnd": [ "10-Q:0001604778-24-000018" ], "sga": [ "10-Q:0001604778-24-000018" ], "operating_income": [ "10-Q:0001604778-24-000018" ], "interest_expense": [ "10-Q:0001604778-24-000018" ], "income_tax": [ "10-Q:0001604778-24-000018" ], "net_income": [ "10-Q:0001604778-24-000018" ], "eps_basic": [ "10-Q:0001604778-24-000018" ], "eps_diluted": [ "10-Q:0001604778-24-000018" ], "shares_basic": [ "10-Q:0001604778-24-000018" ], "shares_diluted": [ "10-Q:0001604778-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-04-01", "values": { "revenue": 632703000.0, "cost_of_revenue": 517989000.0, "gross_profit": 114714000.0, "rnd": 163637000.0, "sga": 82954000.0, "operating_income": -188982000.0, "interest_expense": 17241000.0, "pretax_income": null, "income_tax": -60597000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -138416000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "value_sources": { "revenue": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "cost_of_revenue": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "gross_profit": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "rnd": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "sga": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "operating_income": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "interest_expense": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "income_tax": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "net_income": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-02", "end": "2023-07-01", "values": { "revenue": 651164000.0, "cost_of_revenue": 422094000.0, "gross_profit": 229070000.0, "rnd": 163090000.0, "sga": 105423000.0, "operating_income": -48136000.0, "interest_expense": 17261000.0, "pretax_income": null, "income_tax": -8101000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -43580000.0, "net_income_common": null, "eps_basic": -0.44, "eps_diluted": -0.44, "shares_basic": 98509000.0, "shares_diluted": 98509000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-24-000063" ], "value_sources": { "revenue": [ "10-Q:0001604778-24-000063" ], "cost_of_revenue": [ "10-Q:0001604778-24-000063" ], "gross_profit": [ "10-Q:0001604778-24-000063" ], "rnd": [ "10-Q:0001604778-24-000063" ], "sga": [ "10-Q:0001604778-24-000063" ], "operating_income": [ "10-Q:0001604778-24-000063" ], "interest_expense": [ "10-Q:0001604778-24-000063" ], "income_tax": [ "10-Q:0001604778-24-000063" ], "net_income": [ "10-Q:0001604778-24-000063" ], "eps_basic": [ "10-Q:0001604778-24-000063" ], "eps_diluted": [ "10-Q:0001604778-24-000063" ], "shares_basic": [ "10-Q:0001604778-24-000063" ], "shares_diluted": [ "10-Q:0001604778-24-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-02", "end": "2023-09-30", "values": { "revenue": 1103493000.0, "cost_of_revenue": 613803000.0, "gross_profit": 489690000.0, "rnd": 174947000.0, "sga": 103696000.0, "operating_income": 151428000.0, "interest_expense": 17121000.0, "pretax_income": null, "income_tax": 42057000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 97461000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 0.99, "shares_basic": 97945000.0, "shares_diluted": 98590000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-24-000082" ], "value_sources": { "revenue": [ "10-Q:0001604778-24-000082" ], "cost_of_revenue": [ "10-Q:0001604778-24-000082" ], "gross_profit": [ "10-Q:0001604778-24-000082" ], "rnd": [ "10-Q:0001604778-24-000082" ], "sga": [ "10-Q:0001604778-24-000082" ], "operating_income": [ "10-Q:0001604778-24-000082" ], "interest_expense": [ "10-Q:0001604778-24-000082" ], "income_tax": [ "10-Q:0001604778-24-000082" ], "net_income": [ "10-Q:0001604778-24-000082" ], "eps_basic": [ "10-Q:0001604778-24-000082" ], "eps_diluted": [ "10-Q:0001604778-24-000082" ], "shares_basic": [ "10-Q:0001604778-24-000082" ], "shares_diluted": [ "10-Q:0001604778-24-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-10-01", "end": "2023-12-30", "values": { "revenue": 1073861000.0, "cost_of_revenue": 685983000.0, "gross_profit": 387878000.0, "rnd": 164329000.0, "sga": 86914000.0, "operating_income": -41569000.0, "interest_expense": 17581000.0, "pretax_income": null, "income_tax": 83147000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -126938000.0, "net_income_common": null, "eps_basic": -1.31, "eps_diluted": -1.31, "shares_basic": 97152000.0, "shares_diluted": 97152000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-25-000017" ], "value_sources": { "revenue": [ "10-Q:0001604778-25-000017" ], "cost_of_revenue": [ "10-Q:0001604778-25-000017" ], "gross_profit": [ "10-Q:0001604778-25-000017" ], "rnd": [ "10-Q:0001604778-25-000017" ], "sga": [ "10-Q:0001604778-25-000017" ], "operating_income": [ "10-Q:0001604778-25-000017" ], "interest_expense": [ "10-Q:0001604778-25-000017" ], "income_tax": [ "10-Q:0001604778-25-000017" ], "net_income": [ "10-Q:0001604778-25-000017" ], "eps_basic": [ "10-Q:0001604778-25-000017" ], "eps_diluted": [ "10-Q:0001604778-25-000017" ], "shares_basic": [ "10-Q:0001604778-25-000017" ], "shares_diluted": [ "10-Q:0001604778-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-12-31", "end": "2024-03-30", "values": { "revenue": 940988000.0, "cost_of_revenue": 559131000.0, "gross_profit": 381857000.0, "rnd": 179883000.0, "sga": 93107000.0, "operating_income": 29978000.0, "interest_expense": 17282000.0, "pretax_income": null, "income_tax": 26779000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2735000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001604778-24-000036", "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "value_sources": { "revenue": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "cost_of_revenue": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "gross_profit": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "rnd": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "sga": [ "10-K:0001604778-24-000036", "10-Q:0001604778-25-000017" ], "operating_income": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "interest_expense": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "income_tax": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "net_income": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-03-31", "end": "2024-06-29", "values": { "revenue": 886671000.0, "cost_of_revenue": 554367000.0, "gross_profit": 332304000.0, "rnd": 187602000.0, "sga": 114923000.0, "operating_income": 4606000.0, "interest_expense": 17094000.0, "pretax_income": -723000.0, "income_tax": -1137000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 414000.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 95467000.0, "shares_diluted": 96510000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-25-000067" ], "value_sources": { "revenue": [ "10-Q:0001604778-25-000067" ], "cost_of_revenue": [ "10-Q:0001604778-25-000067" ], "gross_profit": [ "10-Q:0001604778-25-000067" ], "rnd": [ "10-Q:0001604778-25-000067" ], "sga": [ "10-Q:0001604778-24-000063" ], "operating_income": [ "10-Q:0001604778-25-000067" ], "interest_expense": [ "10-Q:0001604778-25-000067" ], "pretax_income": [ "10-Q:0001604778-25-000067" ], "income_tax": [ "10-Q:0001604778-25-000067" ], "net_income": [ "10-Q:0001604778-25-000067" ], "eps_basic": [ "10-Q:0001604778-25-000067" ], "eps_diluted": [ "10-Q:0001604778-25-000067" ], "shares_basic": [ "10-Q:0001604778-25-000067" ], "shares_diluted": [ "10-Q:0001604778-25-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-06-30", "end": "2024-09-28", "values": { "revenue": 1046509000.0, "cost_of_revenue": 601203000.0, "gross_profit": 445306000.0, "rnd": 201050000.0, "sga": 107760000.0, "operating_income": 9675000.0, "interest_expense": 22594000.0, "pretax_income": 2503000.0, "income_tax": 19938000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -17435000.0, "net_income_common": null, "eps_basic": -0.18, "eps_diluted": -0.18, "shares_basic": 94886000.0, "shares_diluted": 94886000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-24-000082", "10-Q:0001628280-25-048253" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-048253" ], "cost_of_revenue": [ "10-Q:0001628280-25-048253" ], "gross_profit": [ "10-Q:0001628280-25-048253" ], "rnd": [ "10-Q:0001628280-25-048253" ], "sga": [ "10-Q:0001604778-24-000082" ], "operating_income": [ "10-Q:0001628280-25-048253" ], "interest_expense": [ "10-Q:0001628280-25-048253" ], "pretax_income": [ "10-Q:0001628280-25-048253" ], "income_tax": [ "10-Q:0001628280-25-048253" ], "net_income": [ "10-Q:0001628280-25-048253" ], "eps_basic": [ "10-Q:0001628280-25-048253" ], "eps_diluted": [ "10-Q:0001628280-25-048253" ], "shares_basic": [ "10-Q:0001628280-25-048253" ], "shares_diluted": [ "10-Q:0001628280-25-048253" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-09-29", "end": "2024-12-28", "values": { "revenue": 916317000.0, "cost_of_revenue": 524901000.0, "gross_profit": 391416000.0, "rnd": 179126000.0, "sga": 90360000.0, "operating_income": 53025000.0, "interest_expense": 18655000.0, "pretax_income": 48896000.0, "income_tax": 7625000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 41271000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.43, "shares_basic": 94341000.0, "shares_diluted": 95031000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001604778-25-000017", "10-Q:0001628280-26-003838" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-003838" ], "cost_of_revenue": [ "10-Q:0001628280-26-003838" ], "gross_profit": [ "10-Q:0001628280-26-003838" ], "rnd": [ "10-Q:0001628280-26-003838" ], "sga": [ "10-Q:0001604778-25-000017" ], "operating_income": [ "10-Q:0001628280-26-003838" ], "interest_expense": [ "10-Q:0001628280-26-003838" ], "pretax_income": [ "10-Q:0001628280-26-003838" ], "income_tax": [ "10-Q:0001628280-26-003838" ], "net_income": [ "10-Q:0001628280-26-003838" ], "eps_basic": [ "10-Q:0001628280-26-003838" ], "eps_diluted": [ "10-Q:0001628280-26-003838" ], "shares_basic": [ "10-Q:0001628280-26-003838" ], "shares_diluted": [ "10-Q:0001628280-26-003838" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-12-29", "end": "2025-03-29", "values": { "revenue": 869474000.0, "cost_of_revenue": 502911000.0, "gross_profit": 366563000.0, "rnd": 179931000.0, "sga": null, "operating_income": 28221000.0, "interest_expense": 19985000.0, "pretax_income": 15223000.0, "income_tax": -16142000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 31365000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "value_sources": { "revenue": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cost_of_revenue": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "gross_profit": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "rnd": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "operating_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "interest_expense": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "pretax_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "income_tax": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "net_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-03-30", "end": "2025-06-28", "values": { "revenue": 818778000.0, "cost_of_revenue": 486976000.0, "gross_profit": 331802000.0, "rnd": 179244000.0, "sga": null, "operating_income": 30086000.0, "interest_expense": 18787000.0, "pretax_income": 31685000.0, "income_tax": 6091000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 25594000.0, "net_income_common": null, "eps_basic": 0.28, "eps_diluted": 0.27, "shares_basic": 92915000.0, "shares_diluted": 93770000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050166" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050166" ], "cost_of_revenue": [ "10-Q:0001628280-26-050166" ], "gross_profit": [ "10-Q:0001628280-26-050166" ], "rnd": [ "10-Q:0001628280-26-050166" ], "operating_income": [ "10-Q:0001628280-26-050166" ], "interest_expense": [ "10-Q:0001628280-26-050166" ], "pretax_income": [ "10-Q:0001628280-26-050166" ], "income_tax": [ "10-Q:0001628280-26-050166" ], "net_income": [ "10-Q:0001628280-26-050166" ], "eps_basic": [ "10-Q:0001628280-26-050166" ], "eps_diluted": [ "10-Q:0001628280-26-050166" ], "shares_basic": [ "10-Q:0001628280-26-050166" ], "shares_diluted": [ "10-Q:0001628280-26-050166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-06-29", "end": "2025-09-27", "values": { "revenue": 1058503000.0, "cost_of_revenue": 561415000.0, "gross_profit": 497088000.0, "rnd": 198424000.0, "sga": null, "operating_income": 157683000.0, "interest_expense": 18483000.0, "pretax_income": 155095000.0, "income_tax": 35492000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 119603000.0, "net_income_common": null, "eps_basic": 1.29, "eps_diluted": 1.28, "shares_basic": 92803000.0, "shares_diluted": 93792000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-048253" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-048253" ], "cost_of_revenue": [ "10-Q:0001628280-25-048253" ], "gross_profit": [ "10-Q:0001628280-25-048253" ], "rnd": [ "10-Q:0001628280-25-048253" ], "operating_income": [ "10-Q:0001628280-25-048253" ], "interest_expense": [ "10-Q:0001628280-25-048253" ], "pretax_income": [ "10-Q:0001628280-25-048253" ], "income_tax": [ "10-Q:0001628280-25-048253" ], "net_income": [ "10-Q:0001628280-25-048253" ], "eps_basic": [ "10-Q:0001628280-25-048253" ], "eps_diluted": [ "10-Q:0001628280-25-048253" ], "shares_basic": [ "10-Q:0001628280-25-048253" ], "shares_diluted": [ "10-Q:0001628280-25-048253" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-09-28", "end": "2025-12-27", "values": { "revenue": 992959000.0, "cost_of_revenue": 528768000.0, "gross_profit": 464191000.0, "rnd": 178066000.0, "sga": null, "operating_income": 192141000.0, "interest_expense": 18024000.0, "pretax_income": 189803000.0, "income_tax": 25741000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 164062000.0, "net_income_common": null, "eps_basic": 1.77, "eps_diluted": 1.75, "shares_basic": 92586000.0, "shares_diluted": 93571000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-003838" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-003838" ], "cost_of_revenue": [ "10-Q:0001628280-26-003838" ], "gross_profit": [ "10-Q:0001628280-26-003838" ], "rnd": [ "10-Q:0001628280-26-003838" ], "operating_income": [ "10-Q:0001628280-26-003838" ], "interest_expense": [ "10-Q:0001628280-26-003838" ], "pretax_income": [ "10-Q:0001628280-26-003838" ], "income_tax": [ "10-Q:0001628280-26-003838" ], "net_income": [ "10-Q:0001628280-26-003838" ], "eps_basic": [ "10-Q:0001628280-26-003838" ], "eps_diluted": [ "10-Q:0001628280-26-003838" ], "shares_basic": [ "10-Q:0001628280-26-003838" ], "shares_diluted": [ "10-Q:0001628280-26-003838" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-12-28", "end": "2026-03-28", "values": { "revenue": 808277000.0, "cost_of_revenue": 413256000.0, "gross_profit": 395021000.0, "rnd": 170388000.0, "sga": null, "operating_income": 31514000.0, "interest_expense": 17840000.0, "pretax_income": 21690000.0, "income_tax": -8040000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 29730000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "value_sources": { "revenue": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cost_of_revenue": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "gross_profit": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "rnd": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "operating_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "interest_expense": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "pretax_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "income_tax": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "net_income": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-03-29", "end": "2026-06-27", "values": { "revenue": 784795000.0, "cost_of_revenue": 383827000.0, "gross_profit": 400968000.0, "rnd": 172427000.0, "sga": null, "operating_income": 96770000.0, "interest_expense": 15852000.0, "pretax_income": 100526000.0, "income_tax": 14724000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 85802000.0, "net_income_common": null, "eps_basic": 0.97, "eps_diluted": 0.96, "shares_basic": 88035000.0, "shares_diluted": 89360000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050166" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050166" ], "cost_of_revenue": [ "10-Q:0001628280-26-050166" ], "gross_profit": [ "10-Q:0001628280-26-050166" ], "rnd": [ "10-Q:0001628280-26-050166" ], "operating_income": [ "10-Q:0001628280-26-050166" ], "interest_expense": [ "10-Q:0001628280-26-050166" ], "pretax_income": [ "10-Q:0001628280-26-050166" ], "income_tax": [ "10-Q:0001628280-26-050166" ], "net_income": [ "10-Q:0001628280-26-050166" ], "eps_basic": [ "10-Q:0001628280-26-050166" ], "eps_diluted": [ "10-Q:0001628280-26-050166" ], "shares_basic": [ "10-Q:0001628280-26-050166" ], "shares_diluted": [ "10-Q:0001628280-26-050166" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-03-29", "end": "2021-04-03", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 4015307000.0, "cost_of_revenue": 2131741000.0, "gross_profit": 1883566000.0, "rnd": 570395000.0, "sga": 367238000.0, "operating_income": 906627000.0, "interest_expense": 75198000.0, "pretax_income": 807380000.0, "income_tax": 73769000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 733611000.0, "net_income_common": null, "eps_basic": 6.43, "eps_diluted": 6.32, "shares_basic": 114034000.0, "shares_diluted": 116016000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001604778-23-000055" ], "value_sources": { "revenue": [ "10-K:0001604778-23-000055" ], "cost_of_revenue": [ "10-K:0001604778-23-000055" ], "gross_profit": [ "10-K:0001604778-23-000055" ], "rnd": [ "10-K:0001604778-23-000055" ], "sga": [ "10-K:0001604778-23-000055" ], "operating_income": [ "10-K:0001604778-23-000055" ], "interest_expense": [ "10-K:0001604778-23-000055" ], "pretax_income": [ "10-K:0001604778-23-000055" ], "income_tax": [ "10-K:0001604778-23-000055" ], "net_income": [ "10-K:0001604778-23-000055" ], "eps_basic": [ "10-K:0001604778-23-000055" ], "eps_diluted": [ "10-K:0001604778-23-000055" ], "shares_basic": [ "10-K:0001604778-23-000055" ], "shares_diluted": [ "10-K:0001604778-23-000055" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-04-04", "end": "2022-04-02", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 4645714000.0, "cost_of_revenue": 2359546000.0, "gross_profit": 2286168000.0, "rnd": 623636000.0, "sga": 349718000.0, "operating_income": 1226069000.0, "interest_expense": 63326000.0, "pretax_income": 1181084000.0, "income_tax": 147731000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1033353000.0, "net_income_common": null, "eps_basic": 9.38, "eps_diluted": 9.26, "shares_basic": 110196000.0, "shares_diluted": 111546000.0, "dps_declared": null, "operating_lease_cost": 19178000.0 }, "sources": [ "10-K:0001604778-24-000036" ], "value_sources": { "revenue": [ "10-K:0001604778-24-000036" ], "cost_of_revenue": [ "10-K:0001604778-24-000036" ], "gross_profit": [ "10-K:0001604778-24-000036" ], "rnd": [ "10-K:0001604778-24-000036" ], "sga": [ "10-K:0001604778-24-000036" ], "operating_income": [ "10-K:0001604778-24-000036" ], "interest_expense": [ "10-K:0001604778-24-000036" ], "pretax_income": [ "10-K:0001604778-24-000036" ], "income_tax": [ "10-K:0001604778-24-000036" ], "net_income": [ "10-K:0001604778-24-000036" ], "eps_basic": [ "10-K:0001604778-24-000036" ], "eps_diluted": [ "10-K:0001604778-24-000036" ], "shares_basic": [ "10-K:0001604778-24-000036" ], "shares_diluted": [ "10-K:0001604778-24-000036" ], "operating_lease_cost": [ "10-K:0001604778-24-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-04-03", "end": "2023-04-01", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 3569399000.0, "cost_of_revenue": 2272457000.0, "gross_profit": 1296942000.0, "rnd": 649841000.0, "sga": 358790000.0, "operating_income": 183168000.0, "interest_expense": 68463000.0, "pretax_income": 124629000.0, "income_tax": 21477000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 103152000.0, "net_income_common": null, "eps_basic": 1.01, "eps_diluted": 1.0, "shares_basic": 102206000.0, "shares_diluted": 103019000.0, "dps_declared": null, "operating_lease_cost": 20162000.0 }, "sources": [ "10-K:0001604778-24-000036", "10-K:0001604778-25-000041" ], "value_sources": { "revenue": [ "10-K:0001604778-25-000041" ], "cost_of_revenue": [ "10-K:0001604778-25-000041" ], "gross_profit": [ "10-K:0001604778-25-000041" ], "rnd": [ "10-K:0001604778-25-000041" ], "sga": [ "10-K:0001604778-24-000036" ], "operating_income": [ "10-K:0001604778-25-000041" ], "interest_expense": [ "10-K:0001604778-25-000041" ], "pretax_income": [ "10-K:0001604778-25-000041" ], "income_tax": [ "10-K:0001604778-25-000041" ], "net_income": [ "10-K:0001604778-25-000041" ], "eps_basic": [ "10-K:0001604778-25-000041" ], "eps_diluted": [ "10-K:0001604778-25-000041" ], "shares_basic": [ "10-K:0001604778-25-000041" ], "shares_diluted": [ "10-K:0001604778-25-000041" ], "operating_lease_cost": [ "10-K:0001604778-25-000041" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-04-02", "end": "2024-03-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 3769506000.0, "cost_of_revenue": 2281011000.0, "gross_profit": 1488495000.0, "rnd": 682249000.0, "sga": 389140000.0, "operating_income": 91701000.0, "interest_expense": 69245000.0, "pretax_income": 73560000.0, "income_tax": 143882000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -70322000.0, "net_income_common": null, "eps_basic": -0.72, "eps_diluted": -0.72, "shares_basic": 97557000.0, "shares_diluted": 97557000.0, "dps_declared": null, "operating_lease_cost": 21531000.0 }, "sources": [ "10-K:0001604778-24-000036", "10-K:0001628280-26-032873" ], "value_sources": { "revenue": [ "10-K:0001628280-26-032873" ], "cost_of_revenue": [ "10-K:0001628280-26-032873" ], "gross_profit": [ "10-K:0001628280-26-032873" ], "rnd": [ "10-K:0001628280-26-032873" ], "sga": [ "10-K:0001604778-24-000036" ], "operating_income": [ "10-K:0001628280-26-032873" ], "interest_expense": [ "10-K:0001628280-26-032873" ], "pretax_income": [ "10-K:0001628280-26-032873" ], "income_tax": [ "10-K:0001628280-26-032873" ], "net_income": [ "10-K:0001628280-26-032873" ], "eps_basic": [ "10-K:0001628280-26-032873" ], "eps_diluted": [ "10-K:0001628280-26-032873" ], "shares_basic": [ "10-K:0001628280-26-032873" ], "shares_diluted": [ "10-K:0001628280-26-032873" ], "operating_lease_cost": [ "10-K:0001628280-26-032873" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-03-31", "end": "2025-03-29", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 3718971000.0, "cost_of_revenue": 2183382000.0, "gross_profit": 1535589000.0, "rnd": 747709000.0, "sga": null, "operating_income": 95527000.0, "interest_expense": 78328000.0, "pretax_income": 65899000.0, "income_tax": 10284000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 55615000.0, "net_income_common": null, "eps_basic": 0.59, "eps_diluted": 0.58, "shares_basic": 94586000.0, "shares_diluted": 95450000.0, "dps_declared": null, "operating_lease_cost": 19172000.0 }, "sources": [ "10-K:0001628280-26-032873" ], "value_sources": { "revenue": [ "10-K:0001628280-26-032873" ], "cost_of_revenue": [ "10-K:0001628280-26-032873" ], "gross_profit": [ "10-K:0001628280-26-032873" ], "rnd": [ "10-K:0001628280-26-032873" ], "operating_income": [ "10-K:0001628280-26-032873" ], "interest_expense": [ "10-K:0001628280-26-032873" ], "pretax_income": [ "10-K:0001628280-26-032873" ], "income_tax": [ "10-K:0001628280-26-032873" ], "net_income": [ "10-K:0001628280-26-032873" ], "eps_basic": [ "10-K:0001628280-26-032873" ], "eps_diluted": [ "10-K:0001628280-26-032873" ], "shares_basic": [ "10-K:0001628280-26-032873" ], "shares_diluted": [ "10-K:0001628280-26-032873" ], "operating_lease_cost": [ "10-K:0001628280-26-032873" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-03-30", "end": "2026-03-28", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 3678517000.0, "cost_of_revenue": 1990415000.0, "gross_profit": 1688102000.0, "rnd": 726122000.0, "sga": null, "operating_income": 411424000.0, "interest_expense": 73134000.0, "pretax_income": 398273000.0, "income_tax": 59284000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 338989000.0, "net_income_common": null, "eps_basic": 3.66, "eps_diluted": 3.62, "shares_basic": 92592000.0, "shares_diluted": 93547000.0, "dps_declared": null, "operating_lease_cost": 19020000.0 }, "sources": [ "10-K:0001628280-26-032873" ], "value_sources": { "revenue": [ "10-K:0001628280-26-032873" ], "cost_of_revenue": [ "10-K:0001628280-26-032873" ], "gross_profit": [ "10-K:0001628280-26-032873" ], "rnd": [ "10-K:0001628280-26-032873" ], "operating_income": [ "10-K:0001628280-26-032873" ], "interest_expense": [ "10-K:0001628280-26-032873" ], "pretax_income": [ "10-K:0001628280-26-032873" ], "income_tax": [ "10-K:0001628280-26-032873" ], "net_income": [ "10-K:0001628280-26-032873" ], "eps_basic": [ "10-K:0001628280-26-032873" ], "eps_diluted": [ "10-K:0001628280-26-032873" ], "shares_basic": [ "10-K:0001628280-26-032873" ], "shares_diluted": [ "10-K:0001628280-26-032873" ], "operating_lease_cost": [ "10-K:0001628280-26-032873" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-06-27", "values": { "cash": 1136302000.0, "short_term_investments": null, "receivables": 325993000.0, "inventory": 523690000.0, "current_assets": 2079329000.0, "ppe_net": 1235676000.0, "goodwill": 2615178000.0, "intangibles": 738346000.0, "total_assets": 6882686000.0, "accounts_payable": 225905000.0, "short_term_borrowings": null, "debt_current": 6587000.0, "current_liabilities": 509332000.0, "long_term_debt": null, "total_liabilities": 2531441000.0, "temporary_equity": null, "equity_parent": 4351245000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6882686000.0, "shares_outstanding": 114354000.0, "retained_earnings": 49230000.0, "preferred_stock": 0.0, "long_term_investments": 36921000.0, "equity_method_investments": 29900000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-20-000057" ], "value_sources": { "cash": [ "10-Q:0001604778-20-000057" ], "receivables": [ "10-Q:0001604778-20-000057" ], "inventory": [ "10-Q:0001604778-20-000057" ], "current_assets": [ "10-Q:0001604778-20-000057" ], "ppe_net": [ "10-Q:0001604778-20-000057" ], "goodwill": [ "10-Q:0001604778-20-000057" ], "intangibles": [ "10-Q:0001604778-20-000057" ], "total_assets": [ "10-Q:0001604778-20-000057" ], "accounts_payable": [ "10-Q:0001604778-20-000057" ], "debt_current": [ "10-Q:0001604778-20-000057" ], "current_liabilities": [ "10-Q:0001604778-20-000057" ], "total_liabilities": [ "10-Q:0001604778-20-000057" ], "equity_parent": [ "10-Q:0001604778-20-000057" ], "liabilities_and_equity": [ "10-Q:0001604778-20-000057" ], "shares_outstanding": [ "10-Q:0001604778-20-000057" ], "retained_earnings": [ "10-Q:0001604778-20-000057" ], "preferred_stock": [ "10-Q:0001604778-20-000057" ], "long_term_investments": [ "10-Q:0001604778-20-000057" ], "equity_method_investments": [ "10-Q:0001604778-20-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-10-03", "values": { "cash": 2000257000.0, "short_term_investments": null, "receivables": 485100000.0, "inventory": 476846000.0, "current_assets": 3062726000.0, "ppe_net": 1224853000.0, "goodwill": 2639943000.0, "intangibles": 714565000.0, "total_assets": 7824422000.0, "accounts_payable": 242147000.0, "short_term_borrowings": null, "debt_current": 905086000.0, "current_liabilities": 1477017000.0, "long_term_debt": null, "total_liabilities": 3417256000.0, "temporary_equity": null, "equity_parent": 4407166000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7824422000.0, "shares_outstanding": 114111000.0, "retained_earnings": 112563000.0, "preferred_stock": 0.0, "long_term_investments": 37848000.0, "equity_method_investments": 29800000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-20-000086" ], "value_sources": { "cash": [ "10-Q:0001604778-20-000086" ], "receivables": [ "10-Q:0001604778-20-000086" ], "inventory": [ "10-Q:0001604778-20-000086" ], "current_assets": [ "10-Q:0001604778-20-000086" ], "ppe_net": [ "10-Q:0001604778-20-000086" ], "goodwill": [ "10-Q:0001604778-20-000086" ], "intangibles": [ "10-Q:0001604778-20-000086" ], "total_assets": [ "10-Q:0001604778-20-000086" ], "accounts_payable": [ "10-Q:0001604778-20-000086" ], "debt_current": [ "10-Q:0001604778-20-000086" ], "current_liabilities": [ "10-Q:0001604778-20-000086" ], "total_liabilities": [ "10-Q:0001604778-20-000086" ], "equity_parent": [ "10-Q:0001604778-20-000086" ], "liabilities_and_equity": [ "10-Q:0001604778-20-000086" ], "shares_outstanding": [ "10-Q:0001604778-20-000086" ], "retained_earnings": [ "10-Q:0001604778-20-000086" ], "preferred_stock": [ "10-Q:0001604778-20-000086" ], "long_term_investments": [ "10-Q:0001604778-20-000086" ], "equity_method_investments": [ "10-Q:0001604778-20-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-01-02", "values": { "cash": 1234415000.0, "short_term_investments": null, "receivables": 507078000.0, "inventory": 479340000.0, "current_assets": 2322257000.0, "ppe_net": 1232374000.0, "goodwill": 2650912000.0, "intangibles": 656239000.0, "total_assets": 7041378000.0, "accounts_payable": 301576000.0, "short_term_borrowings": null, "debt_current": 5091000.0, "current_liabilities": 613898000.0, "long_term_debt": null, "total_liabilities": 2537677000.0, "temporary_equity": null, "equity_parent": 4503701000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7041378000.0, "shares_outstanding": 113299000.0, "retained_earnings": 193329000.0, "preferred_stock": 0.0, "long_term_investments": 31271000.0, "equity_method_investments": 25700000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-21-000010" ], "value_sources": { "cash": [ "10-Q:0001604778-21-000010" ], "receivables": [ "10-Q:0001604778-21-000010" ], "inventory": [ "10-Q:0001604778-21-000010" ], "current_assets": [ "10-Q:0001604778-21-000010" ], "ppe_net": [ "10-Q:0001604778-21-000010" ], "goodwill": [ "10-Q:0001604778-21-000010" ], "intangibles": [ "10-Q:0001604778-21-000010" ], "total_assets": [ "10-Q:0001604778-21-000010" ], "accounts_payable": [ "10-Q:0001604778-21-000010" ], "debt_current": [ "10-Q:0001604778-21-000010" ], "current_liabilities": [ "10-Q:0001604778-21-000010" ], "total_liabilities": [ "10-Q:0001604778-21-000010" ], "equity_parent": [ "10-Q:0001604778-21-000010" ], "liabilities_and_equity": [ "10-Q:0001604778-21-000010" ], "shares_outstanding": [ "10-Q:0001604778-21-000010" ], "retained_earnings": [ "10-Q:0001604778-21-000010" ], "preferred_stock": [ "10-Q:0001604778-21-000010" ], "long_term_investments": [ "10-Q:0001604778-21-000010" ], "equity_method_investments": [ "10-Q:0001604778-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-04-03", "values": { "cash": 1397880000.0, "short_term_investments": null, "receivables": 457431000.0, "inventory": 507787000.0, "current_assets": 2483804000.0, "ppe_net": 1266031000.0, "goodwill": 2642708000.0, "intangibles": 611155000.0, "total_assets": 7221470000.0, "accounts_payable": 313868000.0, "short_term_borrowings": null, "debt_current": 5092000.0, "current_liabilities": 681581000.0, "long_term_debt": null, "total_liabilities": 2592045000.0, "temporary_equity": null, "equity_parent": 4629425000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7221470000.0, "shares_outstanding": 112557000.0, "retained_earnings": 355036000.0, "preferred_stock": 0.0, "long_term_investments": 35370000.0, "equity_method_investments": 29800000.0, "accrued_taxes_current": 86700000.0, "commercial_paper": null, "operating_lease_liability": 68240000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0382, "operating_lease_payments_y1": 17194000.0, "operating_lease_payments_total": 78843000.0, "operating_lease_imputed_interest": 10603000.0, "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:0001604778-21-000032", "10-K:0001604778-22-000029" ], "value_sources": { "cash": [ "10-K:0001604778-22-000029" ], "receivables": [ "10-K:0001604778-22-000029" ], "inventory": [ "10-K:0001604778-22-000029" ], "current_assets": [ "10-K:0001604778-22-000029" ], "ppe_net": [ "10-K:0001604778-22-000029" ], "goodwill": [ "10-K:0001604778-22-000029" ], "intangibles": [ "10-K:0001604778-22-000029" ], "total_assets": [ "10-K:0001604778-22-000029" ], "accounts_payable": [ "10-K:0001604778-22-000029" ], "debt_current": [ "10-K:0001604778-22-000029" ], "current_liabilities": [ "10-K:0001604778-22-000029" ], "total_liabilities": [ "10-K:0001604778-22-000029" ], "equity_parent": [ "10-K:0001604778-22-000029" ], "liabilities_and_equity": [ "10-K:0001604778-22-000029" ], "shares_outstanding": [ "10-K:0001604778-22-000029" ], "retained_earnings": [ "10-K:0001604778-22-000029" ], "preferred_stock": [ "10-K:0001604778-22-000029" ], "long_term_investments": [ "10-K:0001604778-22-000029" ], "equity_method_investments": [ "10-K:0001604778-22-000029" ], "accrued_taxes_current": [ "10-K:0001604778-22-000029" ], "operating_lease_liability": [ "10-K:0001604778-21-000032" ], "operating_lease_discount_rate": [ "10-K:0001604778-22-000029" ], "operating_lease_payments_y1": [ "10-K:0001604778-21-000032" ], "operating_lease_payments_total": [ "10-K:0001604778-21-000032" ], "operating_lease_imputed_interest": [ "10-K:0001604778-21-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-07-03", "values": { "cash": 1200245000.0, "short_term_investments": null, "receivables": 495590000.0, "inventory": 570144000.0, "current_assets": 2374085000.0, "ppe_net": 1270727000.0, "goodwill": 2737626000.0, "intangibles": 656900000.0, "total_assets": 7271859000.0, "accounts_payable": 352143000.0, "short_term_borrowings": null, "debt_current": 5237000.0, "current_liabilities": 703708000.0, "long_term_debt": null, "total_liabilities": 2623465000.0, "temporary_equity": null, "equity_parent": 4648394000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7271859000.0, "shares_outstanding": 111210000.0, "retained_earnings": 404562000.0, "preferred_stock": 0.0, "long_term_investments": 45939000.0, "equity_method_investments": 40400000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-21-000042" ], "value_sources": { "cash": [ "10-Q:0001604778-21-000042" ], "receivables": [ "10-Q:0001604778-21-000042" ], "inventory": [ "10-Q:0001604778-21-000042" ], "current_assets": [ "10-Q:0001604778-21-000042" ], "ppe_net": [ "10-Q:0001604778-21-000042" ], "goodwill": [ "10-Q:0001604778-21-000042" ], "intangibles": [ "10-Q:0001604778-21-000042" ], "total_assets": [ "10-Q:0001604778-21-000042" ], "accounts_payable": [ "10-Q:0001604778-21-000042" ], "debt_current": [ "10-Q:0001604778-21-000042" ], "current_liabilities": [ "10-Q:0001604778-21-000042" ], "total_liabilities": [ "10-Q:0001604778-21-000042" ], "equity_parent": [ "10-Q:0001604778-21-000042" ], "liabilities_and_equity": [ "10-Q:0001604778-21-000042" ], "shares_outstanding": [ "10-Q:0001604778-21-000042" ], "retained_earnings": [ "10-Q:0001604778-21-000042" ], "preferred_stock": [ "10-Q:0001604778-21-000042" ], "long_term_investments": [ "10-Q:0001604778-21-000042" ], "equity_method_investments": [ "10-Q:0001604778-21-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-10-02", "values": { "cash": 1153172000.0, "short_term_investments": null, "receivables": 662787000.0, "inventory": 597563000.0, "current_assets": 2541267000.0, "ppe_net": 1276810000.0, "goodwill": 2734116000.0, "intangibles": 615486000.0, "total_assets": 7576456000.0, "accounts_payable": 521569000.0, "short_term_borrowings": null, "debt_current": 5545000.0, "current_liabilities": 902495000.0, "long_term_debt": null, "total_liabilities": 2848702000.0, "temporary_equity": null, "equity_parent": 4727754000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7576456000.0, "shares_outstanding": 110461000.0, "retained_earnings": 546153000.0, "preferred_stock": 0.0, "long_term_investments": 36908000.0, "equity_method_investments": 32400000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-21-000058" ], "value_sources": { "cash": [ "10-Q:0001604778-21-000058" ], "receivables": [ "10-Q:0001604778-21-000058" ], "inventory": [ "10-Q:0001604778-21-000058" ], "current_assets": [ "10-Q:0001604778-21-000058" ], "ppe_net": [ "10-Q:0001604778-21-000058" ], "goodwill": [ "10-Q:0001604778-21-000058" ], "intangibles": [ "10-Q:0001604778-21-000058" ], "total_assets": [ "10-Q:0001604778-21-000058" ], "accounts_payable": [ "10-Q:0001604778-21-000058" ], "debt_current": [ "10-Q:0001604778-21-000058" ], "current_liabilities": [ "10-Q:0001604778-21-000058" ], "total_liabilities": [ "10-Q:0001604778-21-000058" ], "equity_parent": [ "10-Q:0001604778-21-000058" ], "liabilities_and_equity": [ "10-Q:0001604778-21-000058" ], "shares_outstanding": [ "10-Q:0001604778-21-000058" ], "retained_earnings": [ "10-Q:0001604778-21-000058" ], "preferred_stock": [ "10-Q:0001604778-21-000058" ], "long_term_investments": [ "10-Q:0001604778-21-000058" ], "equity_method_investments": [ "10-Q:0001604778-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-01-01", "values": { "cash": 988527000.0, "short_term_investments": null, "receivables": 632347000.0, "inventory": 710228000.0, "current_assets": 2445851000.0, "ppe_net": 1266805000.0, "goodwill": 2824856000.0, "intangibles": 718095000.0, "total_assets": 7626585000.0, "accounts_payable": 357879000.0, "short_term_borrowings": null, "debt_current": 771000.0, "current_liabilities": 673427000.0, "long_term_debt": null, "total_liabilities": 2959386000.0, "temporary_equity": null, "equity_parent": 4667199000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7626585000.0, "shares_outstanding": 108668000.0, "retained_earnings": 533488000.0, "preferred_stock": 0.0, "long_term_investments": 38234000.0, "equity_method_investments": 29900000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-22-000010" ], "value_sources": { "cash": [ "10-Q:0001604778-22-000010" ], "receivables": [ "10-Q:0001604778-22-000010" ], "inventory": [ "10-Q:0001604778-22-000010" ], "current_assets": [ "10-Q:0001604778-22-000010" ], "ppe_net": [ "10-Q:0001604778-22-000010" ], "goodwill": [ "10-Q:0001604778-22-000010" ], "intangibles": [ "10-Q:0001604778-22-000010" ], "total_assets": [ "10-Q:0001604778-22-000010" ], "accounts_payable": [ "10-Q:0001604778-22-000010" ], "debt_current": [ "10-Q:0001604778-22-000010" ], "current_liabilities": [ "10-Q:0001604778-22-000010" ], "total_liabilities": [ "10-Q:0001604778-22-000010" ], "equity_parent": [ "10-Q:0001604778-22-000010" ], "liabilities_and_equity": [ "10-Q:0001604778-22-000010" ], "shares_outstanding": [ "10-Q:0001604778-22-000010" ], "retained_earnings": [ "10-Q:0001604778-22-000010" ], "preferred_stock": [ "10-Q:0001604778-22-000010" ], "long_term_investments": [ "10-Q:0001604778-22-000010" ], "equity_method_investments": [ "10-Q:0001604778-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-04-02", "values": { "cash": 972592000.0, "short_term_investments": null, "receivables": 568850000.0, "inventory": 755748000.0, "current_assets": 2449865000.0, "ppe_net": 1253591000.0, "goodwill": 2775634000.0, "intangibles": 674786000.0, "total_assets": 7509072000.0, "accounts_payable": 327915000.0, "short_term_borrowings": null, "debt_current": 791000.0, "current_liabilities": 675127000.0, "long_term_debt": 2047098000.0, "total_liabilities": 2955854000.0, "temporary_equity": null, "equity_parent": 4553218000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7509072000.0, "shares_outstanding": 106303000.0, "retained_earnings": 512137000.0, "preferred_stock": 0.0, "long_term_investments": 31086000.0, "equity_method_investments": 27100000.0, "accrued_taxes_current": 87800000.0, "commercial_paper": null, "operating_lease_liability": 78904000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.0299, "operating_lease_payments_y1": 19449000.0, "operating_lease_payments_total": 88316000.0, "operating_lease_imputed_interest": 9412000.0, "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:0001604778-22-000029", "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "value_sources": { "cash": [ "10-K:0001604778-23-000055" ], "receivables": [ "10-K:0001604778-23-000055" ], "inventory": [ "10-K:0001604778-23-000055" ], "current_assets": [ "10-K:0001604778-23-000055" ], "ppe_net": [ "10-K:0001604778-23-000055" ], "goodwill": [ "10-K:0001604778-23-000055" ], "intangibles": [ "10-K:0001604778-23-000055" ], "total_assets": [ "10-K:0001604778-23-000055" ], "accounts_payable": [ "10-K:0001604778-23-000055" ], "debt_current": [ "10-K:0001604778-23-000055" ], "current_liabilities": [ "10-K:0001604778-23-000055" ], "long_term_debt": [ "10-Q:0001604778-23-000034" ], "total_liabilities": [ "10-K:0001604778-23-000055" ], "equity_parent": [ "10-K:0001604778-23-000055" ], "liabilities_and_equity": [ "10-K:0001604778-23-000055" ], "shares_outstanding": [ "10-K:0001604778-23-000055" ], "retained_earnings": [ "10-K:0001604778-23-000055" ], "preferred_stock": [ "10-K:0001604778-23-000055" ], "long_term_investments": [ "10-K:0001604778-23-000055" ], "equity_method_investments": [ "10-K:0001604778-23-000055" ], "accrued_taxes_current": [ "10-K:0001604778-23-000055" ], "operating_lease_liability": [ "10-K:0001604778-22-000029" ], "operating_lease_discount_rate": [ "10-K:0001604778-23-000055" ], "operating_lease_payments_y1": [ "10-K:0001604778-22-000029" ], "operating_lease_payments_total": [ "10-K:0001604778-22-000029" ], "operating_lease_imputed_interest": [ "10-K:0001604778-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-07-02", "values": { "cash": 858791000.0, "short_term_investments": null, "receivables": 535359000.0, "inventory": 847378000.0, "current_assets": 2372489000.0, "ppe_net": 1234334000.0, "goodwill": 2766877000.0, "intangibles": 629592000.0, "total_assets": 7330521000.0, "accounts_payable": 327879000.0, "short_term_borrowings": null, "debt_current": 726000.0, "current_liabilities": 718450000.0, "long_term_debt": 2047183000.0, "total_liabilities": 3029916000.0, "temporary_equity": null, "equity_parent": 4300605000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7330521000.0, "shares_outstanding": 103340000.0, "retained_earnings": 356080000.0, "preferred_stock": 0.0, "long_term_investments": 28281000.0, "equity_method_investments": 24300000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-22-000042" ], "value_sources": { "cash": [ "10-Q:0001604778-22-000042" ], "receivables": [ "10-Q:0001604778-22-000042" ], "inventory": [ "10-Q:0001604778-22-000042" ], "current_assets": [ "10-Q:0001604778-22-000042" ], "ppe_net": [ "10-Q:0001604778-22-000042" ], "goodwill": [ "10-Q:0001604778-22-000042" ], "intangibles": [ "10-Q:0001604778-22-000042" ], "total_assets": [ "10-Q:0001604778-22-000042" ], "accounts_payable": [ "10-Q:0001604778-22-000042" ], "debt_current": [ "10-Q:0001604778-22-000042" ], "current_liabilities": [ "10-Q:0001604778-22-000042" ], "long_term_debt": [ "10-Q:0001604778-22-000042" ], "total_liabilities": [ "10-Q:0001604778-22-000042" ], "equity_parent": [ "10-Q:0001604778-22-000042" ], "liabilities_and_equity": [ "10-Q:0001604778-22-000042" ], "shares_outstanding": [ "10-Q:0001604778-22-000042" ], "retained_earnings": [ "10-Q:0001604778-22-000042" ], "preferred_stock": [ "10-Q:0001604778-22-000042" ], "long_term_investments": [ "10-Q:0001604778-22-000042" ], "equity_method_investments": [ "10-Q:0001604778-22-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-10-01", "values": { "cash": 911570000.0, "short_term_investments": null, "receivables": 645125000.0, "inventory": 840850000.0, "current_assets": 2521284000.0, "ppe_net": 1222924000.0, "goodwill": 2757124000.0, "intangibles": 585860000.0, "total_assets": 7374732000.0, "accounts_payable": 322247000.0, "short_term_borrowings": null, "debt_current": 571000.0, "current_liabilities": 764127000.0, "long_term_debt": 2047398000.0, "total_liabilities": 3052592000.0, "temporary_equity": null, "equity_parent": 4322140000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7374732000.0, "shares_outstanding": 102061000.0, "retained_earnings": 447947000.0, "preferred_stock": 0.0, "long_term_investments": 29452000.0, "equity_method_investments": 25500000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-22-000064" ], "value_sources": { "cash": [ "10-Q:0001604778-22-000064" ], "receivables": [ "10-Q:0001604778-22-000064" ], "inventory": [ "10-Q:0001604778-22-000064" ], "current_assets": [ "10-Q:0001604778-22-000064" ], "ppe_net": [ "10-Q:0001604778-22-000064" ], "goodwill": [ "10-Q:0001604778-22-000064" ], "intangibles": [ "10-Q:0001604778-22-000064" ], "total_assets": [ "10-Q:0001604778-22-000064" ], "accounts_payable": [ "10-Q:0001604778-22-000064" ], "debt_current": [ "10-Q:0001604778-22-000064" ], "current_liabilities": [ "10-Q:0001604778-22-000064" ], "long_term_debt": [ "10-Q:0001604778-22-000064" ], "total_liabilities": [ "10-Q:0001604778-22-000064" ], "equity_parent": [ "10-Q:0001604778-22-000064" ], "liabilities_and_equity": [ "10-Q:0001604778-22-000064" ], "shares_outstanding": [ "10-Q:0001604778-22-000064" ], "retained_earnings": [ "10-Q:0001604778-22-000064" ], "preferred_stock": [ "10-Q:0001604778-22-000064" ], "long_term_investments": [ "10-Q:0001604778-22-000064" ], "equity_method_investments": [ "10-Q:0001604778-22-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-12-31", "values": { "cash": 918758000.0, "short_term_investments": null, "receivables": 367636000.0, "inventory": 857277000.0, "current_assets": 2257700000.0, "ppe_net": 1191986000.0, "goodwill": 2770146000.0, "intangibles": 567375000.0, "total_assets": 7076219000.0, "accounts_payable": 225111000.0, "short_term_borrowings": null, "debt_current": 451000.0, "current_liabilities": 613590000.0, "long_term_debt": 2047743000.0, "total_liabilities": 2911651000.0, "temporary_equity": null, "equity_parent": 4164568000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7076219000.0, "shares_outstanding": 100021000.0, "retained_earnings": 315993000.0, "preferred_stock": 0.0, "long_term_investments": 24218000.0, "equity_method_investments": 20200000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-23-000034" ], "value_sources": { "cash": [ "10-Q:0001604778-23-000034" ], "receivables": [ "10-Q:0001604778-23-000034" ], "inventory": [ "10-Q:0001604778-23-000034" ], "current_assets": [ "10-Q:0001604778-23-000034" ], "ppe_net": [ "10-Q:0001604778-23-000034" ], "goodwill": [ "10-Q:0001604778-23-000034" ], "intangibles": [ "10-Q:0001604778-23-000034" ], "total_assets": [ "10-Q:0001604778-23-000034" ], "accounts_payable": [ "10-Q:0001604778-23-000034" ], "debt_current": [ "10-Q:0001604778-23-000034" ], "current_liabilities": [ "10-Q:0001604778-23-000034" ], "long_term_debt": [ "10-Q:0001604778-23-000034" ], "total_liabilities": [ "10-Q:0001604778-23-000034" ], "equity_parent": [ "10-Q:0001604778-23-000034" ], "liabilities_and_equity": [ "10-Q:0001604778-23-000034" ], "shares_outstanding": [ "10-Q:0001604778-23-000034" ], "retained_earnings": [ "10-Q:0001604778-23-000034" ], "preferred_stock": [ "10-Q:0001604778-23-000034" ], "long_term_investments": [ "10-Q:0001604778-23-000034" ], "equity_method_investments": [ "10-Q:0001604778-23-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-04-01", "values": { "cash": 808757000.0, "short_term_investments": null, "receivables": 304519000.0, "inventory": 796596000.0, "current_assets": 2029794000.0, "ppe_net": 1149806000.0, "goodwill": 2760813000.0, "intangibles": 537703000.0, "total_assets": 6691903000.0, "accounts_payable": 210701000.0, "short_term_borrowings": null, "debt_current": 310000.0, "current_liabilities": 555763000.0, "long_term_debt": 2048073000.0, "total_liabilities": 2789109000.0, "temporary_equity": null, "equity_parent": 3902794000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6691903000.0, "shares_outstanding": 98649000.0, "retained_earnings": 84495000.0, "preferred_stock": 0.0, "long_term_investments": 20406000.0, "equity_method_investments": 20400000.0, "accrued_taxes_current": 63600000.0, "commercial_paper": null, "operating_lease_liability": 88513000.0, "operating_lease_liability_current": 19357000.0, "operating_lease_liability_noncurrent": 69156000.0, "operating_lease_discount_rate": 0.0398, "operating_lease_payments_y1": 22037000.0, "operating_lease_payments_total": 99593000.0, "operating_lease_imputed_interest": 11080000.0, "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:0001604778-23-000055", "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "value_sources": { "cash": [ "10-K:0001604778-24-000036" ], "receivables": [ "10-K:0001604778-24-000036" ], "inventory": [ "10-K:0001604778-24-000036" ], "current_assets": [ "10-K:0001604778-24-000036" ], "ppe_net": [ "10-K:0001604778-24-000036" ], "goodwill": [ "10-K:0001604778-24-000036" ], "intangibles": [ "10-K:0001604778-24-000036" ], "total_assets": [ "10-K:0001604778-24-000036" ], "accounts_payable": [ "10-K:0001604778-24-000036" ], "debt_current": [ "10-K:0001604778-24-000036" ], "current_liabilities": [ "10-K:0001604778-24-000036" ], "long_term_debt": [ "10-Q:0001604778-24-000018" ], "total_liabilities": [ "10-K:0001604778-24-000036" ], "equity_parent": [ "10-K:0001604778-24-000036" ], "liabilities_and_equity": [ "10-K:0001604778-24-000036" ], "shares_outstanding": [ "10-K:0001604778-24-000036" ], "retained_earnings": [ "10-K:0001604778-24-000036" ], "preferred_stock": [ "10-K:0001604778-24-000036" ], "long_term_investments": [ "10-K:0001604778-24-000036" ], "equity_method_investments": [ "10-K:0001604778-24-000036" ], "accrued_taxes_current": [ "10-K:0001604778-24-000036" ], "operating_lease_liability": [ "10-K:0001604778-23-000055" ], "operating_lease_liability_current": [ "10-K:0001604778-24-000036" ], "operating_lease_liability_noncurrent": [ "10-K:0001604778-24-000036" ], "operating_lease_discount_rate": [ "10-K:0001604778-24-000036" ], "operating_lease_payments_y1": [ "10-K:0001604778-23-000055" ], "operating_lease_payments_total": [ "10-K:0001604778-23-000055" ], "operating_lease_imputed_interest": [ "10-K:0001604778-23-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-07-01", "values": { "cash": 744428000.0, "short_term_investments": null, "receivables": 307913000.0, "inventory": 917390000.0, "current_assets": 2087775000.0, "ppe_net": 1087683000.0, "goodwill": 2760930000.0, "intangibles": 507174000.0, "total_assets": 6686592000.0, "accounts_payable": 294171000.0, "short_term_borrowings": null, "debt_current": 113000.0, "current_liabilities": 638976000.0, "long_term_debt": 2048255000.0, "total_liabilities": 2874369000.0, "temporary_equity": null, "equity_parent": 3812223000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6686592000.0, "shares_outstanding": 98048000.0, "retained_earnings": 0.0, "preferred_stock": 0.0, "long_term_investments": 27020000.0, "equity_method_investments": 22000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-23-000083" ], "value_sources": { "cash": [ "10-Q:0001604778-23-000083" ], "receivables": [ "10-Q:0001604778-23-000083" ], "inventory": [ "10-Q:0001604778-23-000083" ], "current_assets": [ "10-Q:0001604778-23-000083" ], "ppe_net": [ "10-Q:0001604778-23-000083" ], "goodwill": [ "10-Q:0001604778-23-000083" ], "intangibles": [ "10-Q:0001604778-23-000083" ], "total_assets": [ "10-Q:0001604778-23-000083" ], "accounts_payable": [ "10-Q:0001604778-23-000083" ], "debt_current": [ "10-Q:0001604778-23-000083" ], "current_liabilities": [ "10-Q:0001604778-23-000083" ], "long_term_debt": [ "10-Q:0001604778-23-000083" ], "total_liabilities": [ "10-Q:0001604778-23-000083" ], "equity_parent": [ "10-Q:0001604778-23-000083" ], "liabilities_and_equity": [ "10-Q:0001604778-23-000083" ], "shares_outstanding": [ "10-Q:0001604778-23-000083" ], "retained_earnings": [ "10-Q:0001604778-23-000083" ], "preferred_stock": [ "10-Q:0001604778-23-000083" ], "long_term_investments": [ "10-Q:0001604778-23-000083" ], "equity_method_investments": [ "10-Q:0001604778-23-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-09-30", "values": { "cash": 706836000.0, "short_term_investments": null, "receivables": 592738000.0, "inventory": 839855000.0, "current_assets": 2262877000.0, "ppe_net": 1061163000.0, "goodwill": 2708310000.0, "intangibles": 473164000.0, "total_assets": 6718520000.0, "accounts_payable": 275256000.0, "short_term_borrowings": null, "debt_current": 96000.0, "current_liabilities": 671942000.0, "long_term_debt": 2048585000.0, "total_liabilities": 2901334000.0, "temporary_equity": null, "equity_parent": 3817186000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6718520000.0, "shares_outstanding": 97506000.0, "retained_earnings": 34606000.0, "preferred_stock": 0.0, "long_term_investments": 25649000.0, "equity_method_investments": 18500000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-23-000100" ], "value_sources": { "cash": [ "10-Q:0001604778-23-000100" ], "receivables": [ "10-Q:0001604778-23-000100" ], "inventory": [ "10-Q:0001604778-23-000100" ], "current_assets": [ "10-Q:0001604778-23-000100" ], "ppe_net": [ "10-Q:0001604778-23-000100" ], "goodwill": [ "10-Q:0001604778-23-000100" ], "intangibles": [ "10-Q:0001604778-23-000100" ], "total_assets": [ "10-Q:0001604778-23-000100" ], "accounts_payable": [ "10-Q:0001604778-23-000100" ], "debt_current": [ "10-Q:0001604778-23-000100" ], "current_liabilities": [ "10-Q:0001604778-23-000100" ], "long_term_debt": [ "10-Q:0001604778-23-000100" ], "total_liabilities": [ "10-Q:0001604778-23-000100" ], "equity_parent": [ "10-Q:0001604778-23-000100" ], "liabilities_and_equity": [ "10-Q:0001604778-23-000100" ], "shares_outstanding": [ "10-Q:0001604778-23-000100" ], "retained_earnings": [ "10-Q:0001604778-23-000100" ], "preferred_stock": [ "10-Q:0001604778-23-000100" ], "long_term_investments": [ "10-Q:0001604778-23-000100" ], "equity_method_investments": [ "10-Q:0001604778-23-000100" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-12-30", "values": { "cash": 1071987000.0, "short_term_investments": null, "receivables": 483810000.0, "inventory": 726687000.0, "current_assets": 2428368000.0, "ppe_net": 1039439000.0, "goodwill": 2540461000.0, "intangibles": 499963000.0, "total_assets": 6699388000.0, "accounts_payable": 282954000.0, "short_term_borrowings": null, "debt_current": 479964000.0, "current_liabilities": 1280333000.0, "long_term_debt": 1550438000.0, "total_liabilities": 3061041000.0, "temporary_equity": null, "equity_parent": 3638347000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6699388000.0, "shares_outstanding": 96680000.0, "retained_earnings": -92332000.0, "preferred_stock": 0.0, "long_term_investments": 24714000.0, "equity_method_investments": 17500000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-24-000018" ], "value_sources": { "cash": [ "10-Q:0001604778-24-000018" ], "receivables": [ "10-Q:0001604778-24-000018" ], "inventory": [ "10-Q:0001604778-24-000018" ], "current_assets": [ "10-Q:0001604778-24-000018" ], "ppe_net": [ "10-Q:0001604778-24-000018" ], "goodwill": [ "10-Q:0001604778-24-000018" ], "intangibles": [ "10-Q:0001604778-24-000018" ], "total_assets": [ "10-Q:0001604778-24-000018" ], "accounts_payable": [ "10-Q:0001604778-24-000018" ], "debt_current": [ "10-Q:0001604778-24-000018" ], "current_liabilities": [ "10-Q:0001604778-24-000018" ], "long_term_debt": [ "10-Q:0001604778-24-000018" ], "total_liabilities": [ "10-Q:0001604778-24-000018" ], "equity_parent": [ "10-Q:0001604778-24-000018" ], "liabilities_and_equity": [ "10-Q:0001604778-24-000018" ], "shares_outstanding": [ "10-Q:0001604778-24-000018" ], "retained_earnings": [ "10-Q:0001604778-24-000018" ], "preferred_stock": [ "10-Q:0001604778-24-000018" ], "long_term_investments": [ "10-Q:0001604778-24-000018" ], "equity_method_investments": [ "10-Q:0001604778-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-03-30", "values": { "cash": 1029258000.0, "short_term_investments": null, "receivables": 412960000.0, "inventory": 710555000.0, "current_assets": 2446034000.0, "ppe_net": 870982000.0, "goodwill": 2534601000.0, "intangibles": 509383000.0, "total_assets": 6554635000.0, "accounts_payable": 252993000.0, "short_term_borrowings": null, "debt_current": 438740000.0, "current_liabilities": 1230087000.0, "long_term_debt": 1549272000.0, "total_liabilities": 2998263000.0, "temporary_equity": null, "equity_parent": 3556372000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6554635000.0, "shares_outstanding": 95798000.0, "retained_earnings": -89598000.0, "preferred_stock": 0.0, "long_term_investments": 23252000.0, "equity_method_investments": 16000000.0, "accrued_taxes_current": 59900000.0, "commercial_paper": null, "operating_lease_liability": 66179000.0, "operating_lease_liability_current": 15601000.0, "operating_lease_liability_noncurrent": 50578000.0, "operating_lease_discount_rate": 0.0402, "operating_lease_payments_y1": 17185000.0, "operating_lease_payments_total": 74449000.0, "operating_lease_imputed_interest": 8270000.0, "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:0001604778-24-000036", "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "value_sources": { "cash": [ "10-K:0001604778-25-000041" ], "receivables": [ "10-K:0001604778-25-000041" ], "inventory": [ "10-K:0001604778-25-000041" ], "current_assets": [ "10-K:0001604778-25-000041" ], "ppe_net": [ "10-K:0001604778-25-000041" ], "goodwill": [ "10-K:0001604778-25-000041" ], "intangibles": [ "10-K:0001604778-25-000041" ], "total_assets": [ "10-K:0001604778-25-000041" ], "accounts_payable": [ "10-K:0001604778-25-000041" ], "debt_current": [ "10-K:0001604778-25-000041" ], "current_liabilities": [ "10-K:0001604778-25-000041" ], "long_term_debt": [ "10-Q:0001604778-25-000017" ], "total_liabilities": [ "10-K:0001604778-25-000041" ], "equity_parent": [ "10-K:0001604778-25-000041" ], "liabilities_and_equity": [ "10-K:0001604778-25-000041" ], "shares_outstanding": [ "10-K:0001604778-25-000041" ], "retained_earnings": [ "10-K:0001604778-25-000041" ], "preferred_stock": [ "10-K:0001604778-25-000041" ], "long_term_investments": [ "10-K:0001604778-25-000041" ], "equity_method_investments": [ "10-K:0001604778-24-000036" ], "accrued_taxes_current": [ "10-K:0001604778-25-000041" ], "operating_lease_liability": [ "10-K:0001604778-24-000036" ], "operating_lease_liability_current": [ "10-K:0001604778-25-000041" ], "operating_lease_liability_noncurrent": [ "10-K:0001604778-25-000041" ], "operating_lease_discount_rate": [ "10-K:0001604778-25-000041" ], "operating_lease_payments_y1": [ "10-K:0001604778-24-000036" ], "operating_lease_payments_total": [ "10-K:0001604778-24-000036" ], "operating_lease_imputed_interest": [ "10-K:0001604778-24-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-06-29", "values": { "cash": 1082415000.0, "short_term_investments": null, "receivables": 424601000.0, "inventory": 726558000.0, "current_assets": 2378194000.0, "ppe_net": 866836000.0, "goodwill": 2533457000.0, "intangibles": 473589000.0, "total_assets": 6447299000.0, "accounts_payable": 304381000.0, "short_term_borrowings": null, "debt_current": 411853000.0, "current_liabilities": 1216544000.0, "long_term_debt": 1549257000.0, "total_liabilities": 2961044000.0, "temporary_equity": null, "equity_parent": 3486255000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6447299000.0, "shares_outstanding": 94962000.0, "retained_earnings": -89184000.0, "preferred_stock": 0.0, "long_term_investments": 25716000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-24-000063" ], "value_sources": { "cash": [ "10-Q:0001604778-24-000063" ], "receivables": [ "10-Q:0001604778-24-000063" ], "inventory": [ "10-Q:0001604778-24-000063" ], "current_assets": [ "10-Q:0001604778-24-000063" ], "ppe_net": [ "10-Q:0001604778-24-000063" ], "goodwill": [ "10-Q:0001604778-24-000063" ], "intangibles": [ "10-Q:0001604778-24-000063" ], "total_assets": [ "10-Q:0001604778-24-000063" ], "accounts_payable": [ "10-Q:0001604778-24-000063" ], "debt_current": [ "10-Q:0001604778-24-000063" ], "current_liabilities": [ "10-Q:0001604778-24-000063" ], "long_term_debt": [ "10-Q:0001604778-24-000063" ], "total_liabilities": [ "10-Q:0001604778-24-000063" ], "equity_parent": [ "10-Q:0001604778-24-000063" ], "liabilities_and_equity": [ "10-Q:0001604778-24-000063" ], "shares_outstanding": [ "10-Q:0001604778-24-000063" ], "retained_earnings": [ "10-Q:0001604778-24-000063" ], "preferred_stock": [ "10-Q:0001604778-24-000063" ], "long_term_investments": [ "10-Q:0001604778-24-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-09-28", "values": { "cash": 1096452000.0, "short_term_investments": null, "receivables": 580963000.0, "inventory": 694457000.0, "current_assets": 2532459000.0, "ppe_net": 846540000.0, "goodwill": 2437790000.0, "intangibles": 445715000.0, "total_assets": 6503075000.0, "accounts_payable": 321880000.0, "short_term_borrowings": null, "debt_current": 412179000.0, "current_liabilities": 1333737000.0, "long_term_debt": 1549244000.0, "total_liabilities": 3092906000.0, "temporary_equity": null, "equity_parent": 3410169000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6503075000.0, "shares_outstanding": 94664000.0, "retained_earnings": -106619000.0, "preferred_stock": 0.0, "long_term_investments": 24804000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-24-000082" ], "value_sources": { "cash": [ "10-Q:0001604778-24-000082" ], "receivables": [ "10-Q:0001604778-24-000082" ], "inventory": [ "10-Q:0001604778-24-000082" ], "current_assets": [ "10-Q:0001604778-24-000082" ], "ppe_net": [ "10-Q:0001604778-24-000082" ], "goodwill": [ "10-Q:0001604778-24-000082" ], "intangibles": [ "10-Q:0001604778-24-000082" ], "total_assets": [ "10-Q:0001604778-24-000082" ], "accounts_payable": [ "10-Q:0001604778-24-000082" ], "debt_current": [ "10-Q:0001604778-24-000082" ], "current_liabilities": [ "10-Q:0001604778-24-000082" ], "long_term_debt": [ "10-Q:0001604778-24-000082" ], "total_liabilities": [ "10-Q:0001604778-24-000082" ], "equity_parent": [ "10-Q:0001604778-24-000082" ], "liabilities_and_equity": [ "10-Q:0001604778-24-000082" ], "shares_outstanding": [ "10-Q:0001604778-24-000082" ], "retained_earnings": [ "10-Q:0001604778-24-000082" ], "preferred_stock": [ "10-Q:0001604778-24-000082" ], "long_term_investments": [ "10-Q:0001604778-24-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-12-28", "values": { "cash": 769432000.0, "short_term_investments": null, "receivables": 427863000.0, "inventory": 656216000.0, "current_assets": 2096863000.0, "ppe_net": 820874000.0, "goodwill": 2437234000.0, "intangibles": 332338000.0, "total_assets": 5963096000.0, "accounts_payable": 283341000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 807861000.0, "long_term_debt": 1549230000.0, "total_liabilities": 2582663000.0, "temporary_equity": null, "equity_parent": 3380433000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5963096000.0, "shares_outstanding": 93559000.0, "retained_earnings": -65348000.0, "preferred_stock": 0.0, "long_term_investments": 25692000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-25-000017" ], "value_sources": { "cash": [ "10-Q:0001604778-25-000017" ], "receivables": [ "10-Q:0001604778-25-000017" ], "inventory": [ "10-Q:0001604778-25-000017" ], "current_assets": [ "10-Q:0001604778-25-000017" ], "ppe_net": [ "10-Q:0001604778-25-000017" ], "goodwill": [ "10-Q:0001604778-25-000017" ], "intangibles": [ "10-Q:0001604778-25-000017" ], "total_assets": [ "10-Q:0001604778-25-000017" ], "accounts_payable": [ "10-Q:0001604778-25-000017" ], "debt_current": [ "10-Q:0001604778-25-000017" ], "current_liabilities": [ "10-Q:0001604778-25-000017" ], "long_term_debt": [ "10-Q:0001604778-25-000017" ], "total_liabilities": [ "10-Q:0001604778-25-000017" ], "equity_parent": [ "10-Q:0001604778-25-000017" ], "liabilities_and_equity": [ "10-Q:0001604778-25-000017" ], "shares_outstanding": [ "10-Q:0001604778-25-000017" ], "retained_earnings": [ "10-Q:0001604778-25-000017" ], "preferred_stock": [ "10-Q:0001604778-25-000017" ], "long_term_investments": [ "10-Q:0001604778-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-03-29", "values": { "cash": 1021176000.0, "short_term_investments": null, "receivables": 386719000.0, "inventory": 640992000.0, "current_assets": 2167275000.0, "ppe_net": 801895000.0, "goodwill": 2389741000.0, "intangibles": 273478000.0, "total_assets": 5933131000.0, "accounts_payable": 260663000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 783182000.0, "long_term_debt": 1549215000.0, "total_liabilities": 2540819000.0, "temporary_equity": null, "equity_parent": 3392312000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5933131000.0, "shares_outstanding": 92920000.0, "retained_earnings": -33983000.0, "preferred_stock": 0.0, "long_term_investments": 23433000.0, "equity_method_investments": null, "accrued_taxes_current": 54700000.0, "commercial_paper": null, "operating_lease_liability": 61845000.0, "operating_lease_liability_current": 16562000.0, "operating_lease_liability_noncurrent": 45283000.0, "operating_lease_discount_rate": 0.0427, "operating_lease_payments_y1": 18698000.0, "operating_lease_payments_total": 69251000.0, "operating_lease_imputed_interest": 7406000.0, "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:0001604778-25-000041", "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "value_sources": { "cash": [ "10-K:0001628280-26-032873" ], "receivables": [ "10-K:0001628280-26-032873" ], "inventory": [ "10-K:0001628280-26-032873" ], "current_assets": [ "10-K:0001628280-26-032873" ], "ppe_net": [ "10-K:0001628280-26-032873" ], "goodwill": [ "10-K:0001628280-26-032873" ], "intangibles": [ "10-K:0001628280-26-032873" ], "total_assets": [ "10-K:0001628280-26-032873" ], "accounts_payable": [ "10-K:0001628280-26-032873" ], "debt_current": [ "10-K:0001604778-25-000041" ], "current_liabilities": [ "10-K:0001628280-26-032873" ], "long_term_debt": [ "10-Q:0001628280-26-003838" ], "total_liabilities": [ "10-K:0001628280-26-032873" ], "equity_parent": [ "10-K:0001628280-26-032873" ], "liabilities_and_equity": [ "10-K:0001628280-26-032873" ], "shares_outstanding": [ "10-K:0001628280-26-032873" ], "retained_earnings": [ "10-K:0001628280-26-032873" ], "preferred_stock": [ "10-K:0001628280-26-032873" ], "long_term_investments": [ "10-K:0001628280-26-032873" ], "accrued_taxes_current": [ "10-K:0001628280-26-032873" ], "operating_lease_liability": [ "10-K:0001604778-25-000041" ], "operating_lease_liability_current": [ "10-K:0001628280-26-032873" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-032873" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-032873" ], "operating_lease_payments_y1": [ "10-K:0001604778-25-000041" ], "operating_lease_payments_total": [ "10-K:0001604778-25-000041" ], "operating_lease_imputed_interest": [ "10-K:0001604778-25-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-06-28", "values": { "cash": 1165478000.0, "short_term_investments": null, "receivables": 328326000.0, "inventory": 637961000.0, "current_assets": 2246256000.0, "ppe_net": 794273000.0, "goodwill": 2389741000.0, "intangibles": 252397000.0, "total_assets": 5997524000.0, "accounts_payable": 280122000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 798330000.0, "long_term_debt": 1549200000.0, "total_liabilities": 2560455000.0, "temporary_equity": null, "equity_parent": 3437069000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5997524000.0, "shares_outstanding": 92798000.0, "retained_earnings": -8389000.0, "preferred_stock": 0.0, "long_term_investments": 21637000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001604778-25-000067" ], "value_sources": { "cash": [ "10-Q:0001604778-25-000067" ], "receivables": [ "10-Q:0001604778-25-000067" ], "inventory": [ "10-Q:0001604778-25-000067" ], "current_assets": [ "10-Q:0001604778-25-000067" ], "ppe_net": [ "10-Q:0001604778-25-000067" ], "goodwill": [ "10-Q:0001604778-25-000067" ], "intangibles": [ "10-Q:0001604778-25-000067" ], "total_assets": [ "10-Q:0001604778-25-000067" ], "accounts_payable": [ "10-Q:0001604778-25-000067" ], "current_liabilities": [ "10-Q:0001604778-25-000067" ], "long_term_debt": [ "10-Q:0001604778-25-000067" ], "total_liabilities": [ "10-Q:0001604778-25-000067" ], "equity_parent": [ "10-Q:0001604778-25-000067" ], "liabilities_and_equity": [ "10-Q:0001604778-25-000067" ], "shares_outstanding": [ "10-Q:0001604778-25-000067" ], "retained_earnings": [ "10-Q:0001604778-25-000067" ], "preferred_stock": [ "10-Q:0001604778-25-000067" ], "long_term_investments": [ "10-Q:0001604778-25-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-09-27", "values": { "cash": 1103285000.0, "short_term_investments": null, "receivables": 543389000.0, "inventory": 605342000.0, "current_assets": 2376846000.0, "ppe_net": 780911000.0, "goodwill": 2389741000.0, "intangibles": 224499000.0, "total_assets": 6095904000.0, "accounts_payable": 284844000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 804582000.0, "long_term_debt": 1549185000.0, "total_liabilities": 2586055000.0, "temporary_equity": null, "equity_parent": 3509849000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6095904000.0, "shares_outstanding": 92575000.0, "retained_earnings": 72886000.0, "preferred_stock": 0.0, "long_term_investments": 17490000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-048253" ], "value_sources": { "cash": [ "10-Q:0001628280-25-048253" ], "receivables": [ "10-Q:0001628280-25-048253" ], "inventory": [ "10-Q:0001628280-25-048253" ], "current_assets": [ "10-Q:0001628280-25-048253" ], "ppe_net": [ "10-Q:0001628280-25-048253" ], "goodwill": [ "10-Q:0001628280-25-048253" ], "intangibles": [ "10-Q:0001628280-25-048253" ], "total_assets": [ "10-Q:0001628280-25-048253" ], "accounts_payable": [ "10-Q:0001628280-25-048253" ], "current_liabilities": [ "10-Q:0001628280-25-048253" ], "long_term_debt": [ "10-Q:0001628280-25-048253" ], "total_liabilities": [ "10-Q:0001628280-25-048253" ], "equity_parent": [ "10-Q:0001628280-25-048253" ], "liabilities_and_equity": [ "10-Q:0001628280-25-048253" ], "shares_outstanding": [ "10-Q:0001628280-25-048253" ], "retained_earnings": [ "10-Q:0001628280-25-048253" ], "preferred_stock": [ "10-Q:0001628280-25-048253" ], "long_term_investments": [ "10-Q:0001628280-25-048253" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-12-27", "values": { "cash": 1318510000.0, "short_term_investments": null, "receivables": 487662000.0, "inventory": 530178000.0, "current_assets": 2483098000.0, "ppe_net": 755485000.0, "goodwill": 2389741000.0, "intangibles": 196903000.0, "total_assets": 6163979000.0, "accounts_payable": 240518000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 675699000.0, "long_term_debt": 1549170000.0, "total_liabilities": 2465671000.0, "temporary_equity": null, "equity_parent": 3698308000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6163979000.0, "shares_outstanding": 92653000.0, "retained_earnings": 226742000.0, "preferred_stock": 0.0, "long_term_investments": 18881000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-003838" ], "value_sources": { "cash": [ "10-Q:0001628280-26-003838" ], "receivables": [ "10-Q:0001628280-26-003838" ], "inventory": [ "10-Q:0001628280-26-003838" ], "current_assets": [ "10-Q:0001628280-26-003838" ], "ppe_net": [ "10-Q:0001628280-26-003838" ], "goodwill": [ "10-Q:0001628280-26-003838" ], "intangibles": [ "10-Q:0001628280-26-003838" ], "total_assets": [ "10-Q:0001628280-26-003838" ], "accounts_payable": [ "10-Q:0001628280-26-003838" ], "current_liabilities": [ "10-Q:0001628280-26-003838" ], "long_term_debt": [ "10-Q:0001628280-26-003838" ], "total_liabilities": [ "10-Q:0001628280-26-003838" ], "equity_parent": [ "10-Q:0001628280-26-003838" ], "liabilities_and_equity": [ "10-Q:0001628280-26-003838" ], "shares_outstanding": [ "10-Q:0001628280-26-003838" ], "retained_earnings": [ "10-Q:0001628280-26-003838" ], "preferred_stock": [ "10-Q:0001628280-26-003838" ], "long_term_investments": [ "10-Q:0001628280-26-003838" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-03-28", "values": { "cash": 1219015000.0, "short_term_investments": null, "receivables": 382509000.0, "inventory": 553718000.0, "current_assets": 2306314000.0, "ppe_net": 710392000.0, "goodwill": 2353226000.0, "intangibles": 121506000.0, "total_assets": 5825590000.0, "accounts_payable": 242870000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 712757000.0, "long_term_debt": 1549154000.0, "total_liabilities": 2481291000.0, "temporary_equity": null, "equity_parent": 3344299000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5825590000.0, "shares_outstanding": 87741000.0, "retained_earnings": 38788000.0, "preferred_stock": 0.0, "long_term_investments": 16295000.0, "equity_method_investments": null, "accrued_taxes_current": 64400000.0, "commercial_paper": null, "operating_lease_liability": 57083000.0, "operating_lease_liability_current": 16468000.0, "operating_lease_liability_noncurrent": 40615000.0, "operating_lease_discount_rate": 0.0424, "operating_lease_payments_y1": 18224000.0, "operating_lease_payments_total": 63806000.0, "operating_lease_imputed_interest": 6723000.0, "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:0001628280-26-032873", "10-Q:0001628280-26-050166" ], "value_sources": { "cash": [ "10-Q:0001628280-26-050166" ], "receivables": [ "10-Q:0001628280-26-050166" ], "inventory": [ "10-Q:0001628280-26-050166" ], "current_assets": [ "10-Q:0001628280-26-050166" ], "ppe_net": [ "10-Q:0001628280-26-050166" ], "goodwill": [ "10-Q:0001628280-26-050166" ], "intangibles": [ "10-Q:0001628280-26-050166" ], "total_assets": [ "10-Q:0001628280-26-050166" ], "accounts_payable": [ "10-Q:0001628280-26-050166" ], "current_liabilities": [ "10-Q:0001628280-26-050166" ], "long_term_debt": [ "10-Q:0001628280-26-050166" ], "total_liabilities": [ "10-Q:0001628280-26-050166" ], "equity_parent": [ "10-Q:0001628280-26-050166" ], "liabilities_and_equity": [ "10-Q:0001628280-26-050166" ], "shares_outstanding": [ "10-Q:0001628280-26-050166" ], "retained_earnings": [ "10-Q:0001628280-26-050166" ], "preferred_stock": [ "10-Q:0001628280-26-050166" ], "long_term_investments": [ "10-Q:0001628280-26-050166" ], "accrued_taxes_current": [ "10-K:0001628280-26-032873" ], "operating_lease_liability": [ "10-K:0001628280-26-032873" ], "operating_lease_liability_current": [ "10-K:0001628280-26-032873" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-032873" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-032873" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-032873" ], "operating_lease_payments_total": [ "10-K:0001628280-26-032873" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-032873" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-06-27", "values": { "cash": 1328943000.0, "short_term_investments": null, "receivables": 379545000.0, "inventory": 592492000.0, "current_assets": 2436722000.0, "ppe_net": 680308000.0, "goodwill": 2353226000.0, "intangibles": 106286000.0, "total_assets": 5939456000.0, "accounts_payable": 253233000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 687687000.0, "long_term_debt": 1549138000.0, "total_liabilities": 2467531000.0, "temporary_equity": null, "equity_parent": 3471925000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5939456000.0, "shares_outstanding": 88218000.0, "retained_earnings": 124590000.0, "preferred_stock": 0.0, "long_term_investments": 14759000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-050166" ], "value_sources": { "cash": [ "10-Q:0001628280-26-050166" ], "receivables": [ "10-Q:0001628280-26-050166" ], "inventory": [ "10-Q:0001628280-26-050166" ], "current_assets": [ "10-Q:0001628280-26-050166" ], "ppe_net": [ "10-Q:0001628280-26-050166" ], "goodwill": [ "10-Q:0001628280-26-050166" ], "intangibles": [ "10-Q:0001628280-26-050166" ], "total_assets": [ "10-Q:0001628280-26-050166" ], "accounts_payable": [ "10-Q:0001628280-26-050166" ], "current_liabilities": [ "10-Q:0001628280-26-050166" ], "long_term_debt": [ "10-Q:0001628280-26-050166" ], "total_liabilities": [ "10-Q:0001628280-26-050166" ], "equity_parent": [ "10-Q:0001628280-26-050166" ], "liabilities_and_equity": [ "10-Q:0001628280-26-050166" ], "shares_outstanding": [ "10-Q:0001628280-26-050166" ], "retained_earnings": [ "10-Q:0001628280-26-050166" ], "preferred_stock": [ "10-Q:0001628280-26-050166" ], "long_term_investments": [ "10-Q:0001628280-26-050166" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-03-29", "end": "2020-06-27", "values": { "cfo": 214281000.0, "cfi": -23347000.0, "cff": 229841000.0, "capex": 29832000.0, "d_and_a": 122057000.0, "sbc": 21859000.0, "dividends_paid": null, "buybacks": 75039000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 49987000.0, "amortisation_intangibles": 72070000.0, "goodwill_impairment": null, "deferred_tax": -15705000.0, "change_receivables": -41029000.0, "change_inventories": 7443000.0, "change_payables": -35329000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "value_sources": { "cfo": [ "10-Q:0001604778-21-000042" ], "cfi": [ "10-Q:0001604778-21-000042" ], "cff": [ "10-Q:0001604778-21-000042" ], "capex": [ "10-Q:0001604778-21-000042" ], "d_and_a": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "sbc": [ "10-Q:0001604778-21-000042" ], "buybacks": [ "10-Q:0001604778-21-000042" ], "depreciation": [ "10-Q:0001604778-21-000042" ], "amortisation_intangibles": [ "10-Q:0001604778-21-000058" ], "deferred_tax": [ "10-Q:0001604778-21-000042" ], "change_receivables": [ "10-Q:0001604778-21-000042" ], "change_inventories": [ "10-Q:0001604778-21-000042" ], "change_payables": [ "10-Q:0001604778-21-000042" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-06-28", "end": "2020-10-03", "values": { "cfo": 280968000.0, "cfi": -87978000.0, "cff": 670594000.0, "capex": 43554000.0, "d_and_a": 123212000.0, "sbc": 30048000.0, "dividends_paid": null, "buybacks": 105009000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 50812000.0, "amortisation_intangibles": 72400000.0, "goodwill_impairment": null, "deferred_tax": 52173000.0, "change_receivables": 159037000.0, "change_inventories": -49287000.0, "change_payables": 51559000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "value_sources": { "cfo": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "cfi": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "cff": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "capex": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "d_and_a": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "sbc": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "buybacks": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "depreciation": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "amortisation_intangibles": [ "10-Q:0001604778-21-000058" ], "deferred_tax": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "change_receivables": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "change_inventories": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ], "change_payables": [ "10-Q:0001604778-21-000042", "10-Q:0001604778-21-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-10-04", "end": "2021-01-02", "values": { "cfo": 403675000.0, "cfi": -29972000.0, "cff": -1141323000.0, "capex": 36119000.0, "d_and_a": 124849000.0, "sbc": 19247000.0, "dividends_paid": null, "buybacks": 160023000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 51538000.0, "amortisation_intangibles": 73311000.0, "goodwill_impairment": null, "deferred_tax": -10157000.0, "change_receivables": 22046000.0, "change_inventories": 2993000.0, "change_payables": 19367000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "value_sources": { "cfo": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "cfi": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "cff": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "capex": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "d_and_a": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "sbc": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "buybacks": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "depreciation": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "amortisation_intangibles": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "deferred_tax": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "change_receivables": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "change_inventories": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ], "change_payables": [ "10-Q:0001604778-21-000058", "10-Q:0001604778-22-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-03", "end": "2021-04-03", "values": { "cfo": 402929000.0, "cfi": -77361000.0, "cff": -161035000.0, "capex": 77455000.0, "d_and_a": 85986000.0, "sbc": 18168000.0, "dividends_paid": null, "buybacks": 175013000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 50869000.0, "amortisation_intangibles": 35117000.0, "goodwill_impairment": null, "deferred_tax": -44447000.0, "change_receivables": -48779000.0, "change_inventories": 29461000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "value_sources": { "cfo": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "cfi": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "cff": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "capex": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "d_and_a": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "sbc": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "buybacks": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "depreciation": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "amortisation_intangibles": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "deferred_tax": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "change_receivables": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ], "change_inventories": [ "10-K:0001604778-22-000029", "10-Q:0001604778-22-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-04", "end": "2021-07-03", "values": { "cfo": 341570000.0, "cfi": -227962000.0, "cff": -311379000.0, "capex": 65248000.0, "d_and_a": 89832000.0, "sbc": 25238000.0, "dividends_paid": null, "buybacks": 300017000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 52447000.0, "amortisation_intangibles": 37385000.0, "goodwill_impairment": null, "deferred_tax": 2000000.0, "change_receivables": 35752000.0, "change_inventories": 60314000.0, "change_payables": 54447000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-22-000042" ], "value_sources": { "cfo": [ "10-Q:0001604778-22-000042" ], "cfi": [ "10-Q:0001604778-22-000042" ], "cff": [ "10-Q:0001604778-22-000042" ], "capex": [ "10-Q:0001604778-22-000042" ], "d_and_a": [ "10-Q:0001604778-22-000042" ], "sbc": [ "10-Q:0001604778-22-000042" ], "buybacks": [ "10-Q:0001604778-22-000042" ], "depreciation": [ "10-Q:0001604778-22-000042" ], "amortisation_intangibles": [ "10-Q:0001604778-22-000042" ], "deferred_tax": [ "10-Q:0001604778-22-000042" ], "change_receivables": [ "10-Q:0001604778-22-000042" ], "change_inventories": [ "10-Q:0001604778-22-000042" ], "change_payables": [ "10-Q:0001604778-22-000042" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-04", "end": "2021-10-02", "values": { "cfo": 244828000.0, "cfi": -39635000.0, "cff": -251383000.0, "capex": 47312000.0, "d_and_a": 89395000.0, "sbc": 28691000.0, "dividends_paid": null, "buybacks": 223356000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 52758000.0, "amortisation_intangibles": 36637000.0, "goodwill_impairment": null, "deferred_tax": -4230000.0, "change_receivables": 167569000.0, "change_inventories": 26823000.0, "change_payables": 188185000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "value_sources": { "cfo": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "cfi": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "cff": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "capex": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "d_and_a": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "sbc": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "buybacks": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "depreciation": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "amortisation_intangibles": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "deferred_tax": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "change_receivables": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "change_inventories": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ], "change_payables": [ "10-Q:0001604778-22-000042", "10-Q:0001604778-22-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-03", "end": "2022-01-01", "values": { "cfo": 116965000.0, "cfi": -284579000.0, "cff": 4249000.0, "capex": 50433000.0, "d_and_a": 92333000.0, "sbc": 19307000.0, "dividends_paid": null, "buybacks": 302020000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 53833000.0, "amortisation_intangibles": 38500000.0, "goodwill_impairment": null, "deferred_tax": 39796000.0, "change_receivables": -32810000.0, "change_inventories": 103110000.0, "change_payables": -199835000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-22-000010", "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "value_sources": { "cfo": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "cfi": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "cff": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "capex": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "d_and_a": [ "10-Q:0001604778-22-000010", "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "sbc": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "buybacks": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "depreciation": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "amortisation_intangibles": [ "10-Q:0001604778-22-000010" ], "deferred_tax": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "change_receivables": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "change_inventories": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ], "change_payables": [ "10-Q:0001604778-22-000064", "10-Q:0001604778-23-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-02", "end": "2022-04-02", "values": { "cfo": 345880000.0, "cfi": -43780000.0, "cff": -316997000.0, "capex": 50473000.0, "d_and_a": 89854000.0, "sbc": 10271000.0, "dividends_paid": null, "buybacks": 326894000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 51911000.0, "amortisation_intangibles": 37943000.0, "goodwill_impairment": null, "deferred_tax": -5691000.0, "change_receivables": -62615000.0, "change_inventories": 45949000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "value_sources": { "cfo": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "cfi": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "cff": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "capex": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "d_and_a": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "sbc": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "buybacks": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "depreciation": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "amortisation_intangibles": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "deferred_tax": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "change_receivables": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ], "change_inventories": [ "10-K:0001604778-23-000055", "10-Q:0001604778-23-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-03", "end": "2022-07-02", "values": { "cfo": 273006000.0, "cfi": -38894000.0, "cff": -345943000.0, "capex": 43452000.0, "d_and_a": 85721000.0, "sbc": 35414000.0, "dividends_paid": null, "buybacks": 350042000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 52018000.0, "amortisation_intangibles": 33703000.0, "goodwill_impairment": null, "deferred_tax": -19871000.0, "change_receivables": -33767000.0, "change_inventories": 90147000.0, "change_payables": 26513000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-23-000083" ], "value_sources": { "cfo": [ "10-Q:0001604778-23-000083" ], "cfi": [ "10-Q:0001604778-23-000083" ], "cff": [ "10-Q:0001604778-23-000083" ], "capex": [ "10-Q:0001604778-23-000083" ], "d_and_a": [ "10-Q:0001604778-23-000083" ], "sbc": [ "10-Q:0001604778-23-000083" ], "buybacks": [ "10-Q:0001604778-23-000083" ], "depreciation": [ "10-Q:0001604778-23-000083" ], "amortisation_intangibles": [ "10-Q:0001604778-23-000083" ], "deferred_tax": [ "10-Q:0001604778-23-000083" ], "change_receivables": [ "10-Q:0001604778-23-000083" ], "change_inventories": [ "10-Q:0001604778-23-000083" ], "change_payables": [ "10-Q:0001604778-23-000083" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-03", "end": "2022-10-01", "values": { "cfo": 267418000.0, "cfi": -45388000.0, "cff": -167014000.0, "capex": 47002000.0, "d_and_a": 84700000.0, "sbc": 31789000.0, "dividends_paid": null, "buybacks": 160057000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 51864000.0, "amortisation_intangibles": 32836000.0, "goodwill_impairment": 0.0, "deferred_tax": 3178000.0, "change_receivables": 109495000.0, "change_inventories": -8431000.0, "change_payables": 38499000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "value_sources": { "cfo": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "cfi": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "cff": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "capex": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "d_and_a": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "sbc": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "buybacks": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "depreciation": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "amortisation_intangibles": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "goodwill_impairment": [ "10-Q:0001604778-23-000100" ], "deferred_tax": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "change_receivables": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "change_inventories": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ], "change_payables": [ "10-Q:0001604778-23-000083", "10-Q:0001604778-23-000100" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-02", "end": "2022-12-31", "values": { "cfo": 237364000.0, "cfi": -33076000.0, "cff": -201056000.0, "capex": 34399000.0, "d_and_a": 84187000.0, "sbc": 19708000.0, "dividends_paid": null, "buybacks": 201633000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 51250000.0, "amortisation_intangibles": 32937000.0, "goodwill_impairment": 0.0, "deferred_tax": 14136000.0, "change_receivables": -277551000.0, "change_inventories": 17166000.0, "change_payables": -150333000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "value_sources": { "cfo": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "cfi": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "cff": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "capex": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "d_and_a": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "sbc": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "buybacks": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "depreciation": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "amortisation_intangibles": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "goodwill_impairment": [ "10-Q:0001604778-24-000018" ], "deferred_tax": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "change_receivables": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "change_inventories": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ], "change_payables": [ "10-Q:0001604778-23-000100", "10-Q:0001604778-24-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-04-01", "values": { "cfo": 65443000.0, "cfi": -36051000.0, "cff": -139340000.0, "capex": 34100000.0, "d_and_a": 84240000.0, "sbc": 18669000.0, "dividends_paid": null, "buybacks": 150019000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 51291000.0, "amortisation_intangibles": 32949000.0, "goodwill_impairment": 12411000.0, "deferred_tax": -63588000.0, "change_receivables": -62958000.0, "change_inventories": -17432000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "value_sources": { "cfo": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "cfi": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "cff": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "capex": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "d_and_a": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "sbc": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "buybacks": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "depreciation": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "amortisation_intangibles": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "goodwill_impairment": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "deferred_tax": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "change_receivables": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ], "change_inventories": [ "10-K:0001604778-24-000036", "10-Q:0001604778-24-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-02", "end": "2023-07-01", "values": { "cfo": 44889000.0, "cfi": -3943000.0, "cff": -105185000.0, "capex": 39469000.0, "d_and_a": 81012000.0, "sbc": 38445000.0, "dividends_paid": null, "buybacks": 100015000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 50033000.0, "amortisation_intangibles": 30979000.0, "goodwill_impairment": null, "deferred_tax": -18295000.0, "change_receivables": 3349000.0, "change_inventories": 121682000.0, "change_payables": 146278000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-24-000063" ], "value_sources": { "cfo": [ "10-Q:0001604778-24-000063" ], "cfi": [ "10-Q:0001604778-24-000063" ], "cff": [ "10-Q:0001604778-24-000063" ], "capex": [ "10-Q:0001604778-24-000063" ], "d_and_a": [ "10-Q:0001604778-24-000063" ], "sbc": [ "10-Q:0001604778-24-000063" ], "buybacks": [ "10-Q:0001604778-24-000063" ], "depreciation": [ "10-Q:0001604778-24-000063" ], "amortisation_intangibles": [ "10-Q:0001604778-24-000063" ], "deferred_tax": [ "10-Q:0001604778-24-000063" ], "change_receivables": [ "10-Q:0001604778-24-000063" ], "change_inventories": [ "10-Q:0001604778-24-000063" ], "change_payables": [ "10-Q:0001604778-24-000063" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-02", "end": "2023-09-30", "values": { "cfo": 93009000.0, "cfi": -20250000.0, "cff": -109126000.0, "capex": 28607000.0, "d_and_a": 79274000.0, "sbc": 39053000.0, "dividends_paid": null, "buybacks": 100011000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 49150000.0, "amortisation_intangibles": 30124000.0, "goodwill_impairment": 48000000.0, "deferred_tax": 19924000.0, "change_receivables": 284872000.0, "change_inventories": -75988000.0, "change_payables": 2338000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "value_sources": { "cfo": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "cfi": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "cff": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "capex": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "d_and_a": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "sbc": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "buybacks": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "depreciation": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "amortisation_intangibles": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "goodwill_impairment": [ "10-Q:0001604778-24-000082" ], "deferred_tax": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "change_receivables": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "change_inventories": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ], "change_payables": [ "10-Q:0001604778-24-000063", "10-Q:0001604778-24-000082" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-10-01", "end": "2023-12-30", "values": { "cfo": 492947000.0, "cfi": 902000.0, "cff": -113539000.0, "capex": 26438000.0, "d_and_a": 78863000.0, "sbc": 21755000.0, "dividends_paid": null, "buybacks": 100017000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 47658000.0, "amortisation_intangibles": 31205000.0, "goodwill_impairment": 173414000.0, "deferred_tax": 60736000.0, "change_receivables": -108906000.0, "change_inventories": -111884000.0, "change_payables": 34475000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "value_sources": { "cfo": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "cfi": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "cff": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "capex": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "d_and_a": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "sbc": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "buybacks": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "depreciation": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "amortisation_intangibles": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "goodwill_impairment": [ "10-Q:0001604778-25-000017" ], "deferred_tax": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "change_receivables": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "change_inventories": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ], "change_payables": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-12-31", "end": "2024-03-30", "values": { "cfo": 202344000.0, "cfi": -113179000.0, "cff": -131724000.0, "capex": 32716000.0, "d_and_a": 81784000.0, "sbc": 21581000.0, "dividends_paid": null, "buybacks": 100011000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 46194000.0, "amortisation_intangibles": 35590000.0, "goodwill_impairment": null, "deferred_tax": -42960000.0, "change_receivables": -73539000.0, "change_inventories": -26719000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "value_sources": { "cfo": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "cfi": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "cff": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "capex": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "d_and_a": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "sbc": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "buybacks": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "depreciation": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "amortisation_intangibles": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "deferred_tax": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "change_receivables": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "change_inventories": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-03-31", "end": "2024-06-29", "values": { "cfo": 81085000.0, "cfi": -17185000.0, "cff": -29525000.0, "capex": 38232000.0, "d_and_a": 76150000.0, "sbc": 42366000.0, "dividends_paid": null, "buybacks": 124928000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 41279000.0, "amortisation_intangibles": 34871000.0, "goodwill_impairment": null, "deferred_tax": -25604000.0, "change_receivables": 11637000.0, "change_inventories": 14362000.0, "change_payables": 19897000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-25-000067" ], "value_sources": { "cfo": [ "10-Q:0001604778-25-000067" ], "cfi": [ "10-Q:0001604778-25-000067" ], "cff": [ "10-Q:0001604778-25-000067" ], "capex": [ "10-Q:0001604778-25-000067" ], "d_and_a": [ "10-Q:0001604778-25-000067" ], "sbc": [ "10-Q:0001604778-25-000067" ], "buybacks": [ "10-Q:0001604778-25-000067" ], "depreciation": [ "10-Q:0001604778-25-000067" ], "amortisation_intangibles": [ "10-Q:0001604778-25-000067" ], "deferred_tax": [ "10-Q:0001604778-25-000067" ], "change_receivables": [ "10-Q:0001604778-25-000067" ], "change_inventories": [ "10-Q:0001604778-25-000067" ], "change_payables": [ "10-Q:0001604778-25-000067" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-06-30", "end": "2024-09-28", "values": { "cfo": 127846000.0, "cfi": -34825000.0, "cff": -79731000.0, "capex": 33012000.0, "d_and_a": 76081000.0, "sbc": 38181000.0, "dividends_paid": null, "buybacks": 81412000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 40288000.0, "amortisation_intangibles": 35793000.0, "goodwill_impairment": 96458000.0, "deferred_tax": -21849000.0, "change_receivables": 156576000.0, "change_inventories": -16912000.0, "change_payables": 63734000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-24-000082", "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "value_sources": { "cfo": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "cfi": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "cff": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "capex": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "d_and_a": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "sbc": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "buybacks": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "depreciation": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "amortisation_intangibles": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "goodwill_impairment": [ "10-Q:0001604778-24-000082" ], "deferred_tax": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_receivables": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_inventories": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_payables": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-09-29", "end": "2024-12-28", "values": { "cfo": 214088000.0, "cfi": -7074000.0, "cff": -531685000.0, "capex": 37843000.0, "d_and_a": 73827000.0, "sbc": 28384000.0, "dividends_paid": null, "buybacks": 100015000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 41345000.0, "amortisation_intangibles": 32482000.0, "goodwill_impairment": 0.0, "deferred_tax": -15815000.0, "change_receivables": -151764000.0, "change_inventories": -1269000.0, "change_payables": -101252000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-25-000017", "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "cfi": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "cff": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "capex": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "d_and_a": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "sbc": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "buybacks": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "depreciation": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "amortisation_intangibles": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "goodwill_impairment": [ "10-Q:0001604778-25-000017" ], "deferred_tax": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_receivables": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_inventories": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_payables": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-12-29", "end": "2025-03-29", "values": { "cfo": 199183000.0, "cfi": 95639000.0, "cff": -43421000.0, "capex": 28513000.0, "d_and_a": 70778000.0, "sbc": 27415000.0, "dividends_paid": null, "buybacks": 49981000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 40310000.0, "amortisation_intangibles": 30468000.0, "goodwill_impairment": 47782000.0, "deferred_tax": -21469000.0, "change_receivables": -43256000.0, "change_inventories": -14369000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-25-000041", "10-K:0001628280-26-032873", "10-Q:0001604778-25-000017", "10-Q:0001628280-26-003838" ], "value_sources": { "cfo": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cfi": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cff": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "capex": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "d_and_a": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "sbc": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "buybacks": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "depreciation": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "amortisation_intangibles": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "goodwill_impairment": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "deferred_tax": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "change_receivables": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "change_inventories": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-03-30", "end": "2025-06-28", "values": { "cfo": 182945000.0, "cfi": -33331000.0, "cff": -6935000.0, "capex": 37543000.0, "d_and_a": 67460000.0, "sbc": 42475000.0, "dividends_paid": null, "buybacks": 49906000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 39466000.0, "amortisation_intangibles": 27994000.0, "goodwill_impairment": null, "deferred_tax": -3756000.0, "change_receivables": -58205000.0, "change_inventories": -4725000.0, "change_payables": -2881000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-050166" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-050166" ], "cfi": [ "10-Q:0001628280-26-050166" ], "cff": [ "10-Q:0001628280-26-050166" ], "capex": [ "10-Q:0001628280-26-050166" ], "d_and_a": [ "10-Q:0001628280-26-050166" ], "sbc": [ "10-Q:0001628280-26-050166" ], "buybacks": [ "10-Q:0001628280-26-050166" ], "depreciation": [ "10-Q:0001628280-26-050166" ], "amortisation_intangibles": [ "10-Q:0001628280-26-050166" ], "deferred_tax": [ "10-Q:0001628280-26-050166" ], "change_receivables": [ "10-Q:0001628280-26-050166" ], "change_inventories": [ "10-Q:0001628280-26-050166" ], "change_payables": [ "10-Q:0001628280-26-050166" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-06-29", "end": "2025-09-27", "values": { "cfo": 83990000.0, "cfi": -32679000.0, "cff": -113318000.0, "capex": 41797000.0, "d_and_a": 66705000.0, "sbc": 40425000.0, "dividends_paid": null, "buybacks": 65134000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 38792000.0, "amortisation_intangibles": 27913000.0, "goodwill_impairment": null, "deferred_tax": -8111000.0, "change_receivables": 215010000.0, "change_inventories": -33123000.0, "change_payables": 37090000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "value_sources": { "cfo": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "cfi": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "cff": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "capex": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "d_and_a": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "sbc": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "buybacks": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "depreciation": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "amortisation_intangibles": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "deferred_tax": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_receivables": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_inventories": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ], "change_payables": [ "10-Q:0001604778-25-000067", "10-Q:0001628280-25-048253" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-09-28", "end": "2025-12-27", "values": { "cfo": 265432000.0, "cfi": 4276000.0, "cff": -54196000.0, "capex": 28495000.0, "d_and_a": 65520000.0, "sbc": 26849000.0, "dividends_paid": null, "buybacks": 17462000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 37228000.0, "amortisation_intangibles": 28292000.0, "goodwill_impairment": null, "deferred_tax": -12937000.0, "change_receivables": -54964000.0, "change_inventories": -73196000.0, "change_payables": -90401000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "cfi": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "cff": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "capex": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "d_and_a": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "sbc": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "buybacks": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "depreciation": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "amortisation_intangibles": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "deferred_tax": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_receivables": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_inventories": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ], "change_payables": [ "10-Q:0001628280-25-048253", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-12-28", "end": "2026-03-28", "values": { "cfo": 276264000.0, "cfi": 18134000.0, "cff": -392077000.0, "capex": 21235000.0, "d_and_a": 62704000.0, "sbc": 26321000.0, "dividends_paid": null, "buybacks": 400050000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 35852000.0, "amortisation_intangibles": 26852000.0, "goodwill_impairment": null, "deferred_tax": -14580000.0, "change_receivables": -104995000.0, "change_inventories": 24428000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "value_sources": { "cfo": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cfi": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "cff": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "capex": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "d_and_a": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "sbc": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "buybacks": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "depreciation": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "amortisation_intangibles": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "deferred_tax": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "change_receivables": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ], "change_inventories": [ "10-K:0001628280-26-032873", "10-Q:0001628280-26-003838" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-03-29", "end": "2026-06-27", "values": { "cfo": 139493000.0, "cfi": -22846000.0, "cff": -6467000.0, "capex": 24144000.0, "d_and_a": 50137000.0, "sbc": 34411000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 34912000.0, "amortisation_intangibles": 15225000.0, "goodwill_impairment": null, "deferred_tax": -8758000.0, "change_receivables": -2941000.0, "change_inventories": 39000000.0, "change_payables": -13007000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-050166" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-050166" ], "cfi": [ "10-Q:0001628280-26-050166" ], "cff": [ "10-Q:0001628280-26-050166" ], "capex": [ "10-Q:0001628280-26-050166" ], "d_and_a": [ "10-Q:0001628280-26-050166" ], "sbc": [ "10-Q:0001628280-26-050166" ], "buybacks": [ "10-Q:0001628280-26-050166" ], "depreciation": [ "10-Q:0001628280-26-050166" ], "amortisation_intangibles": [ "10-Q:0001628280-26-050166" ], "deferred_tax": [ "10-Q:0001628280-26-050166" ], "change_receivables": [ "10-Q:0001628280-26-050166" ], "change_inventories": [ "10-Q:0001628280-26-050166" ], "change_payables": [ "10-Q:0001628280-26-050166" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-03-29", "end": "2021-04-03", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1301853000.0, "cfi": -218658000.0, "cff": -401923000.0, "capex": 186960000.0, "d_and_a": 456104000.0, "sbc": 89322000.0, "dividends_paid": null, "buybacks": 515084000.0, "interest_paid": 81232000.0, "taxes_paid": 53236000.0, "depreciation": 203206000.0, "amortisation_intangibles": 252898000.0, "goodwill_impairment": 0.0, "deferred_tax": -18136000.0, "change_receivables": 91275000.0, "change_inventories": -9390000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-23-000055" ], "value_sources": { "cfo": [ "10-K:0001604778-23-000055" ], "cfi": [ "10-K:0001604778-23-000055" ], "cff": [ "10-K:0001604778-23-000055" ], "capex": [ "10-K:0001604778-23-000055" ], "d_and_a": [ "10-K:0001604778-23-000055" ], "sbc": [ "10-K:0001604778-23-000055" ], "buybacks": [ "10-K:0001604778-23-000055" ], "interest_paid": [ "10-K:0001604778-23-000055" ], "taxes_paid": [ "10-K:0001604778-23-000055" ], "depreciation": [ "10-K:0001604778-23-000055" ], "amortisation_intangibles": [ "10-K:0001604778-23-000055" ], "goodwill_impairment": [ "10-K:0001604778-23-000055" ], "deferred_tax": [ "10-K:0001604778-23-000055" ], "change_receivables": [ "10-K:0001604778-23-000055" ], "change_inventories": [ "10-K:0001604778-23-000055" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-04-04", "end": "2022-04-02", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1049243000.0, "cfi": -595956000.0, "cff": -875510000.0, "capex": 213466000.0, "d_and_a": 361415000.0, "sbc": 83507000.0, "dividends_paid": null, "buybacks": 1152287000.0, "interest_paid": 59393000.0, "taxes_paid": 125322000.0, "depreciation": 210949000.0, "amortisation_intangibles": 150466000.0, "goodwill_impairment": 48000000.0, "deferred_tax": 31875000.0, "change_receivables": 107896000.0, "change_inventories": 236196000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 499070000.0 }, "sources": [ "10-K:0001604778-24-000036" ], "value_sources": { "cfo": [ "10-K:0001604778-24-000036" ], "cfi": [ "10-K:0001604778-24-000036" ], "cff": [ "10-K:0001604778-24-000036" ], "capex": [ "10-K:0001604778-24-000036" ], "d_and_a": [ "10-K:0001604778-24-000036" ], "sbc": [ "10-K:0001604778-24-000036" ], "buybacks": [ "10-K:0001604778-24-000036" ], "interest_paid": [ "10-K:0001604778-24-000036" ], "taxes_paid": [ "10-K:0001604778-24-000036" ], "depreciation": [ "10-K:0001604778-24-000036" ], "amortisation_intangibles": [ "10-K:0001604778-24-000036" ], "goodwill_impairment": [ "10-K:0001604778-24-000036" ], "deferred_tax": [ "10-K:0001604778-24-000036" ], "change_receivables": [ "10-K:0001604778-24-000036" ], "change_inventories": [ "10-K:0001604778-24-000036" ], "proceeds_debt_issuance": [ "10-K:0001604778-24-000036" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2022-04-03", "end": "2023-04-01", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 843231000.0, "cfi": -153409000.0, "cff": -853353000.0, "capex": 158953000.0, "d_and_a": 338848000.0, "sbc": 105580000.0, "dividends_paid": null, "buybacks": 861751000.0, "interest_paid": 66115000.0, "taxes_paid": 105788000.0, "depreciation": 206423000.0, "amortisation_intangibles": 132425000.0, "goodwill_impairment": 12400000.0, "deferred_tax": -66145000.0, "change_receivables": -264781000.0, "change_inventories": 81450000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001604778-24-000036", "10-K:0001604778-25-000041" ], "value_sources": { "cfo": [ "10-K:0001604778-25-000041" ], "cfi": [ "10-K:0001604778-25-000041" ], "cff": [ "10-K:0001604778-25-000041" ], "capex": [ "10-K:0001604778-25-000041" ], "d_and_a": [ "10-K:0001604778-25-000041" ], "sbc": [ "10-K:0001604778-25-000041" ], "buybacks": [ "10-K:0001604778-25-000041" ], "interest_paid": [ "10-K:0001604778-25-000041" ], "taxes_paid": [ "10-K:0001604778-25-000041" ], "depreciation": [ "10-K:0001604778-25-000041" ], "amortisation_intangibles": [ "10-K:0001604778-25-000041" ], "goodwill_impairment": [ "10-K:0001604778-25-000041" ], "deferred_tax": [ "10-K:0001604778-25-000041" ], "change_receivables": [ "10-K:0001604778-25-000041" ], "change_inventories": [ "10-K:0001604778-25-000041" ], "proceeds_debt_issuance": [ "10-K:0001604778-24-000036" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-04-02", "end": "2024-03-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 833189000.0, "cfi": -136470000.0, "cff": -459574000.0, "capex": 127230000.0, "d_and_a": 320933000.0, "sbc": 120834000.0, "dividends_paid": null, "buybacks": 400054000.0, "interest_paid": 55270000.0, "taxes_paid": 104652000.0, "depreciation": 193035000.0, "amortisation_intangibles": 127898000.0, "goodwill_impairment": 221400000.0, "deferred_tax": 19405000.0, "change_receivables": 105776000.0, "change_inventories": -92909000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001604778-24-000036", "10-K:0001604778-25-000041", "10-K:0001628280-26-032873" ], "value_sources": { "cfo": [ "10-K:0001628280-26-032873" ], "cfi": [ "10-K:0001628280-26-032873" ], "cff": [ "10-K:0001628280-26-032873" ], "capex": [ "10-K:0001628280-26-032873" ], "d_and_a": [ "10-K:0001628280-26-032873" ], "sbc": [ "10-K:0001628280-26-032873" ], "buybacks": [ "10-K:0001628280-26-032873" ], "interest_paid": [ "10-K:0001628280-26-032873" ], "taxes_paid": [ "10-K:0001628280-26-032873" ], "depreciation": [ "10-K:0001628280-26-032873" ], "amortisation_intangibles": [ "10-K:0001628280-26-032873" ], "goodwill_impairment": [ "10-K:0001604778-25-000041" ], "deferred_tax": [ "10-K:0001628280-26-032873" ], "change_receivables": [ "10-K:0001628280-26-032873" ], "change_inventories": [ "10-K:0001628280-26-032873" ], "proceeds_debt_issuance": [ "10-K:0001604778-24-000036" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-03-31", "end": "2025-03-29", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 622202000.0, "cfi": 36555000.0, "cff": -684362000.0, "capex": 137600000.0, "d_and_a": 296836000.0, "sbc": 136346000.0, "dividends_paid": null, "buybacks": 356336000.0, "interest_paid": 76336000.0, "taxes_paid": 89212000.0, "depreciation": 163222000.0, "amortisation_intangibles": 133614000.0, "goodwill_impairment": 144240000.0, "deferred_tax": -84737000.0, "change_receivables": -26807000.0, "change_inventories": -18188000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001604778-25-000041", "10-K:0001628280-26-032873" ], "value_sources": { "cfo": [ "10-K:0001628280-26-032873" ], "cfi": [ "10-K:0001628280-26-032873" ], "cff": [ "10-K:0001628280-26-032873" ], "capex": [ "10-K:0001628280-26-032873" ], "d_and_a": [ "10-K:0001628280-26-032873" ], "sbc": [ "10-K:0001628280-26-032873" ], "buybacks": [ "10-K:0001628280-26-032873" ], "interest_paid": [ "10-K:0001628280-26-032873" ], "taxes_paid": [ "10-K:0001628280-26-032873" ], "depreciation": [ "10-K:0001628280-26-032873" ], "amortisation_intangibles": [ "10-K:0001628280-26-032873" ], "goodwill_impairment": [ "10-K:0001604778-25-000041" ], "deferred_tax": [ "10-K:0001628280-26-032873" ], "change_receivables": [ "10-K:0001628280-26-032873" ], "change_inventories": [ "10-K:0001628280-26-032873" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2026, "start": "2025-03-30", "end": "2026-03-28", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 808631000.0, "cfi": -43600000.0, "cff": -566526000.0, "capex": 129070000.0, "d_and_a": 262389000.0, "sbc": 136070000.0, "dividends_paid": null, "buybacks": 532552000.0, "interest_paid": 73169000.0, "taxes_paid": 55932000.0, "depreciation": 151338000.0, "amortisation_intangibles": 111051000.0, "goodwill_impairment": 36515000.0, "deferred_tax": -39384000.0, "change_receivables": -3154000.0, "change_inventories": -86616000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-032873" ], "value_sources": { "cfo": [ "10-K:0001628280-26-032873" ], "cfi": [ "10-K:0001628280-26-032873" ], "cff": [ "10-K:0001628280-26-032873" ], "capex": [ "10-K:0001628280-26-032873" ], "d_and_a": [ "10-K:0001628280-26-032873" ], "sbc": [ "10-K:0001628280-26-032873" ], "buybacks": [ "10-K:0001628280-26-032873" ], "interest_paid": [ "10-K:0001628280-26-032873" ], "taxes_paid": [ "10-K:0001628280-26-032873" ], "depreciation": [ "10-K:0001628280-26-032873" ], "amortisation_intangibles": [ "10-K:0001628280-26-032873" ], "goodwill_impairment": [ "10-K:0001628280-26-032873" ], "deferred_tax": [ "10-K:0001628280-26-032873" ], "change_receivables": [ "10-K:0001628280-26-032873" ], "change_inventories": [ "10-K:0001628280-26-032873" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001604778-21-000032": { "kind": "filing", "form": "10-K", "accession": "0001604778-21-000032", "report_date": "2021-04-03", "filed": "2021-05-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000032/rfmd-20210403.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000032/" }, "10-K:0001604778-22-000029": { "kind": "filing", "form": "10-K", "accession": "0001604778-22-000029", "report_date": "2022-04-02", "filed": "2022-05-20", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000029/rfmd-20220402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000029/" }, "10-K:0001604778-23-000055": { "kind": "filing", "form": "10-K", "accession": "0001604778-23-000055", "report_date": "2023-04-01", "filed": "2023-05-19", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000055/rfmd-20230401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000055/" }, "10-K:0001604778-24-000036": { "kind": "filing", "form": "10-K", "accession": "0001604778-24-000036", "report_date": "2024-03-30", "filed": "2024-05-20", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000036/rfmd-20240330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000036/" }, "10-K:0001604778-25-000041": { "kind": "filing", "form": "10-K", "accession": "0001604778-25-000041", "report_date": "2025-03-29", "filed": "2025-05-19", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000041/rfmd-20250329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000041/" }, "10-K:0001628280-26-032873": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-032873", "report_date": "2026-03-28", "filed": "2026-05-08", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026032873/rfmd-20260328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026032873/" }, "10-Q:0001604778-20-000057": { "kind": "filing", "form": "10-Q", "accession": "0001604778-20-000057", "report_date": "2020-06-27", "filed": "2020-07-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477820000057/qorvo2020062710-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477820000057/" }, "10-Q:0001604778-20-000086": { "kind": "filing", "form": "10-Q", "accession": "0001604778-20-000086", "report_date": "2020-10-03", "filed": "2020-11-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477820000086/qorvo2020100310-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477820000086/" }, "10-Q:0001604778-21-000010": { "kind": "filing", "form": "10-Q", "accession": "0001604778-21-000010", "report_date": "2021-01-02", "filed": "2021-02-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000010/rfmd-20210102.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000010/" }, "10-Q:0001604778-21-000042": { "kind": "filing", "form": "10-Q", "accession": "0001604778-21-000042", "report_date": "2021-07-03", "filed": "2021-08-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000042/rfmd-20210703.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000042/" }, "10-Q:0001604778-21-000058": { "kind": "filing", "form": "10-Q", "accession": "0001604778-21-000058", "report_date": "2021-10-02", "filed": "2021-11-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000058/rfmd-20211002.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477821000058/" }, "10-Q:0001604778-22-000010": { "kind": "filing", "form": "10-Q", "accession": "0001604778-22-000010", "report_date": "2022-01-01", "filed": "2022-02-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000010/rfmd-20220101.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000010/" }, "10-Q:0001604778-22-000042": { "kind": "filing", "form": "10-Q", "accession": "0001604778-22-000042", "report_date": "2022-07-02", "filed": "2022-08-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000042/rfmd-20220702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000042/" }, "10-Q:0001604778-22-000064": { "kind": "filing", "form": "10-Q", "accession": "0001604778-22-000064", "report_date": "2022-10-01", "filed": "2022-11-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000064/rfmd-20221001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477822000064/" }, "10-Q:0001604778-23-000034": { "kind": "filing", "form": "10-Q", "accession": "0001604778-23-000034", "report_date": "2022-12-31", "filed": "2023-02-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000034/rfmd-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000034/" }, "10-Q:0001604778-23-000083": { "kind": "filing", "form": "10-Q", "accession": "0001604778-23-000083", "report_date": "2023-07-01", "filed": "2023-08-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000083/rfmd-20230701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000083/" }, "10-Q:0001604778-23-000100": { "kind": "filing", "form": "10-Q", "accession": "0001604778-23-000100", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000100/rfmd-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477823000100/" }, "10-Q:0001604778-24-000018": { "kind": "filing", "form": "10-Q", "accession": "0001604778-24-000018", "report_date": "2023-12-30", "filed": "2024-02-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000018/rfmd-20231230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000018/" }, "10-Q:0001604778-24-000063": { "kind": "filing", "form": "10-Q", "accession": "0001604778-24-000063", "report_date": "2024-06-29", "filed": "2024-07-31", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000063/rfmd-20240629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000063/" }, "10-Q:0001604778-24-000082": { "kind": "filing", "form": "10-Q", "accession": "0001604778-24-000082", "report_date": "2024-09-28", "filed": "2024-10-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000082/rfmd-20240928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477824000082/" }, "10-Q:0001604778-25-000017": { "kind": "filing", "form": "10-Q", "accession": "0001604778-25-000017", "report_date": "2024-12-28", "filed": "2025-01-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000017/rfmd-20241228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000017/" }, "10-Q:0001604778-25-000067": { "kind": "filing", "form": "10-Q", "accession": "0001604778-25-000067", "report_date": "2025-06-28", "filed": "2025-07-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000067/rfmd-20250628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000160477825000067/" }, "10-Q:0001628280-25-048253": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-048253", "report_date": "2025-09-27", "filed": "2025-11-03", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828025048253/rfmd-20250927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828025048253/" }, "10-Q:0001628280-26-003838": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-003838", "report_date": "2025-12-27", "filed": "2026-01-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026003838/rfmd-20251227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026003838/" }, "10-Q:0001628280-26-050166": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-050166", "report_date": "2026-06-27", "filed": "2026-07-28", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026050166/rfmd-20260627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000162828026050166/" }, "8-K:0000950103-26-015180": { "kind": "filing", "form": "8-K", "accession": "0000950103-26-015180", "report_date": "2026-10-05", "filed": "2026-10-05", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1604778/000095010326015180/dp254466_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1604778/000095010326015180/" } }, "restatements": [ { "period": "FY2023 Q3", "item": "debt_current", "start": null, "end": "2022-12-31", "first": { "value": 451000.0, "source": "10-Q:0001604778-23-000034", "filed": "2023-02-02" }, "latest": { "value": 310000.0, "source": "10-Q:0001604778-24-000018", "filed": "2024-02-01" }, "used": { "value": 451000.0, "source": "10-Q:0001604778-23-000034", "filed": "2023-02-02" } }, { "period": "FY2023", "item": "goodwill_impairment", "start": "2022-04-03", "end": "2023-04-01", "first": { "value": 12411000.0, "source": "10-K:0001604778-23-000055", "filed": "2023-05-19" }, "latest": { "value": 12400000.0, "source": "10-K:0001604778-25-000041", "filed": "2025-05-19" }, "used": { "value": 12411000.0, "source": "10-K:0001604778-24-000036", "filed": "2024-05-20" } }, { "period": "FY2024 Q3", "item": "goodwill_impairment", "start": "2023-10-01", "end": "2023-12-30", "first": { "value": 173414000.0, "source": "10-Q:0001604778-24-000018", "filed": "2024-02-01" }, "latest": { "value": 173414000.0, "source": "10-Q:0001604778-25-000017", "filed": "2025-01-29" }, "used": { "value": 173414000.0, "source": "10-Q:0001604778-25-000017", "filed": "2025-01-29" } }, { "period": "FY2024", "item": "goodwill_impairment", "start": "2023-04-02", "end": "2024-03-30", "first": { "value": 221414000.0, "source": "10-K:0001604778-24-000036", "filed": "2024-05-20" }, "latest": { "value": 221400000.0, "source": "10-K:0001604778-25-000041", "filed": "2025-05-19" }, "used": { "value": 221400000.0, "source": "10-K:0001604778-25-000041", "filed": "2025-05-19" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2023-04-02", "end": "2024-03-30", "first": { "value": 103059000.0, "source": "10-K:0001604778-24-000036", "filed": "2024-05-20" }, "latest": { "value": 104652000.0, "source": "10-K:0001628280-26-032873", "filed": "2026-05-08" }, "used": { "value": 104652000.0, "source": "10-K:0001628280-26-032873", "filed": "2026-05-08" } }, { "period": "FY2025 Q2", "item": "goodwill_impairment", "start": "2024-06-30", "end": "2024-09-28", "first": { "value": 96458000.0, "source": "10-Q:0001604778-24-000082", "filed": "2024-10-30" }, "latest": { "value": 96500000.0, "source": "10-K:0001628280-26-032873", "filed": "2026-05-08" }, "used": { "value": 96458000.0, "source": "10-Q:0001604778-24-000082", "filed": "2024-10-30" } }, { "period": "FY2025", "item": "taxes_paid", "start": "2024-03-31", "end": "2025-03-29", "first": { "value": 87256000.0, "source": "10-K:0001604778-25-000041", "filed": "2025-05-19" }, "latest": { "value": 89212000.0, "source": "10-K:0001628280-26-032873", "filed": "2026-05-08" }, "used": { "value": 89212000.0, "source": "10-K:0001628280-26-032873", "filed": "2026-05-08" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2024 Q4", "item": "goodwill_impairment", "value": -14000.0, "sources": [ "10-K:0001604778-25-000041", "10-Q:0001604778-25-000017" ], "reason": "the report of the period presents the earlier part of the year again on another basis, so no difference of the cumulative figures gives the quarter on the basis of the quarters before" } ], "events": [ { "id": "acquisition:2026-10-05:8-K:0000950103-26-015180", "type": "acquisition", "date": "2026-10-05", "fiscal_period": null, "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0000950103-26-015180" ] }, { "id": "cash_acquisitions:2022-04-02:10-K:0001604778-24-000036", "type": "cash_acquisitions", "date": "2022-04-02", "fiscal_period": "FY2022", "text": "Paid US$389 million in cash for business acquisitions in fiscal 2022, 5.4% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 389136000.0, "unit": "USD" }, "sources": [ "10-K:0001604778-24-000036" ] } ] }