{ "schema": "annalist.dataset/0.1", "company": { "id": "ultra-clean", "name": "Ultra Clean Holdings, Inc.", "country": "US", "template": "corporate", "cik": "0001275014", "tickers": [ "UCTT" ], "entity_name": "Ultra Clean Holdings, Inc.", "fiscal_year_end": "1230", "sic": "3674", "sic_description": "Semiconductors & Related Devices", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-25", "release_date": "2026-10-28" }, "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": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-26", "end": "2021-03-26", "values": { "revenue": 417600000.0, "cost_of_revenue": 330700000.0, "gross_profit": 86900000.0, "rnd": 4200000.0, "sga": null, "operating_income": 40400000.0, "interest_expense": 3600000.0, "pretax_income": 32600000.0, "income_tax": 7000000.0, "net_income_incl_nci": 25600000.0, "nci_profit": 600000.0, "net_income": 25000000.0, "net_income_common": null, "eps_basic": 0.62, "eps_diluted": 0.6, "shares_basic": 40.6, "shares_diluted": 41.6, "dps_declared": null, "operating_lease_cost": 3700000.0 }, "sources": [ "10-Q:0000950170-22-009042" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-009042" ], "cost_of_revenue": [ "10-Q:0000950170-22-009042" ], "gross_profit": [ "10-Q:0000950170-22-009042" ], "rnd": [ "10-Q:0000950170-22-009042" ], "operating_income": [ "10-Q:0000950170-22-009042" ], "interest_expense": [ "10-Q:0000950170-22-009042" ], "pretax_income": [ "10-Q:0000950170-22-009042" ], "income_tax": [ "10-Q:0000950170-22-009042" ], "net_income_incl_nci": [ "10-Q:0000950170-22-009042" ], "nci_profit": [ "10-Q:0000950170-22-009042" ], "net_income": [ "10-Q:0000950170-22-009042" ], "eps_basic": [ "10-Q:0000950170-22-009042" ], "eps_diluted": [ "10-Q:0000950170-22-009042" ], "shares_basic": [ "10-Q:0000950170-22-009042" ], "shares_diluted": [ "10-Q:0000950170-22-009042" ], "operating_lease_cost": [ "10-Q:0000950170-22-009042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-27", "end": "2021-06-25", "values": { "revenue": 515200000.0, "cost_of_revenue": 415300000.0, "gross_profit": 99900000.0, "rnd": 6100000.0, "sga": null, "operating_income": 31900000.0, "interest_expense": 7100000.0, "pretax_income": 24200000.0, "income_tax": 6200000.0, "net_income_incl_nci": 18000000.0, "nci_profit": 900000.0, "net_income": 17100000.0, "net_income_common": null, "eps_basic": 0.39, "eps_diluted": 0.39, "shares_basic": 43.3, "shares_diluted": 44.3, "dps_declared": null, "operating_lease_cost": 4800000.0 }, "sources": [ "10-Q:0000950170-22-016091" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-016091" ], "cost_of_revenue": [ "10-Q:0000950170-22-016091" ], "gross_profit": [ "10-Q:0000950170-22-016091" ], "rnd": [ "10-Q:0000950170-22-016091" ], "operating_income": [ "10-Q:0000950170-22-016091" ], "interest_expense": [ "10-Q:0000950170-22-016091" ], "pretax_income": [ "10-Q:0000950170-22-016091" ], "income_tax": [ "10-Q:0000950170-22-016091" ], "net_income_incl_nci": [ "10-Q:0000950170-22-016091" ], "nci_profit": [ "10-Q:0000950170-22-016091" ], "net_income": [ "10-Q:0000950170-22-016091" ], "eps_basic": [ "10-Q:0000950170-22-016091" ], "eps_diluted": [ "10-Q:0000950170-22-016091" ], "shares_basic": [ "10-Q:0000950170-22-016091" ], "shares_diluted": [ "10-Q:0000950170-22-016091" ], "operating_lease_cost": [ "10-Q:0000950170-22-016091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-26", "end": "2021-09-24", "values": { "revenue": 553700000.0, "cost_of_revenue": 439600000.0, "gross_profit": 114100000.0, "rnd": 6500000.0, "sga": null, "operating_income": 50600000.0, "interest_expense": 6900000.0, "pretax_income": 42400000.0, "income_tax": 8400000.0, "net_income_incl_nci": 34000000.0, "nci_profit": 2100000.0, "net_income": 31900000.0, "net_income_common": null, "eps_basic": 0.71, "eps_diluted": 0.7, "shares_basic": 44.8, "shares_diluted": 45.4, "dps_declared": null, "operating_lease_cost": 4900000.0 }, "sources": [ "10-Q:0000950170-22-023975" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-023975" ], "cost_of_revenue": [ "10-Q:0000950170-22-023975" ], "gross_profit": [ "10-Q:0000950170-22-023975" ], "rnd": [ "10-Q:0000950170-22-023975" ], "operating_income": [ "10-Q:0000950170-22-023975" ], "interest_expense": [ "10-Q:0000950170-22-023975" ], "pretax_income": [ "10-Q:0000950170-22-023975" ], "income_tax": [ "10-Q:0000950170-22-023975" ], "net_income_incl_nci": [ "10-Q:0000950170-22-023975" ], "nci_profit": [ "10-Q:0000950170-22-023975" ], "net_income": [ "10-Q:0000950170-22-023975" ], "eps_basic": [ "10-Q:0000950170-22-023975" ], "eps_diluted": [ "10-Q:0000950170-22-023975" ], "shares_basic": [ "10-Q:0000950170-22-023975" ], "shares_diluted": [ "10-Q:0000950170-22-023975" ], "operating_lease_cost": [ "10-Q:0000950170-22-023975" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-25", "end": "2021-12-31", "values": { "revenue": 615100000.0, "cost_of_revenue": 486000000.0, "gross_profit": 129100000.0, "rnd": 7700000.0, "sga": null, "operating_income": 62800000.0, "interest_expense": 6600000.0, "pretax_income": 55100000.0, "income_tax": 6300000.0, "net_income_incl_nci": 48800000.0, "nci_profit": 3300000.0, "net_income": 45500000.0, "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:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "value_sources": { "revenue": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "cost_of_revenue": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "gross_profit": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "rnd": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "operating_income": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "interest_expense": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "pretax_income": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "income_tax": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "net_income_incl_nci": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "nci_profit": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "net_income": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ] }, "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_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-01", "values": { "revenue": 564100000.0, "cost_of_revenue": 450400000.0, "gross_profit": 113700000.0, "rnd": 6800000.0, "sga": null, "operating_income": 45700000.0, "interest_expense": 6400000.0, "pretax_income": 39300000.0, "income_tax": 8500000.0, "net_income_incl_nci": 30800000.0, "nci_profit": 2900000.0, "net_income": 27900000.0, "net_income_common": null, "eps_basic": 0.62, "eps_diluted": 0.61, "shares_basic": 44.9, "shares_diluted": 45.6, "dps_declared": null, "operating_lease_cost": 5100000.0 }, "sources": [ "10-Q:0000950170-23-018326" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-018326" ], "cost_of_revenue": [ "10-Q:0000950170-23-018326" ], "gross_profit": [ "10-Q:0000950170-23-018326" ], "rnd": [ "10-Q:0000950170-23-018326" ], "operating_income": [ "10-Q:0000950170-23-018326" ], "interest_expense": [ "10-Q:0000950170-23-018326" ], "pretax_income": [ "10-Q:0000950170-23-018326" ], "income_tax": [ "10-Q:0000950170-23-018326" ], "net_income_incl_nci": [ "10-Q:0000950170-23-018326" ], "nci_profit": [ "10-Q:0000950170-23-018326" ], "net_income": [ "10-Q:0000950170-23-018326" ], "eps_basic": [ "10-Q:0000950170-23-018326" ], "eps_diluted": [ "10-Q:0000950170-23-018326" ], "shares_basic": [ "10-Q:0000950170-23-018326" ], "shares_diluted": [ "10-Q:0000950170-23-018326" ], "operating_lease_cost": [ "10-Q:0000950170-23-018326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-02", "end": "2022-07-01", "values": { "revenue": 608700000.0, "cost_of_revenue": 490300000.0, "gross_profit": 118400000.0, "rnd": 7200000.0, "sga": null, "operating_income": -5500000.0, "interest_expense": 7300000.0, "pretax_income": -13000000.0, "income_tax": 8700000.0, "net_income_incl_nci": -21700000.0, "nci_profit": 3400000.0, "net_income": -25100000.0, "net_income_common": null, "eps_basic": -0.56, "eps_diluted": -0.56, "shares_basic": 45.2, "shares_diluted": 45.2, "dps_declared": null, "operating_lease_cost": 5900000.0 }, "sources": [ "10-Q:0000950170-23-041897" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-041897" ], "cost_of_revenue": [ "10-Q:0000950170-23-041897" ], "gross_profit": [ "10-Q:0000950170-23-041897" ], "rnd": [ "10-Q:0000950170-23-041897" ], "operating_income": [ "10-Q:0000950170-23-041897" ], "interest_expense": [ "10-Q:0000950170-23-041897" ], "pretax_income": [ "10-Q:0000950170-23-041897" ], "income_tax": [ "10-Q:0000950170-23-041897" ], "net_income_incl_nci": [ "10-Q:0000950170-23-041897" ], "nci_profit": [ "10-Q:0000950170-23-041897" ], "net_income": [ "10-Q:0000950170-23-041897" ], "eps_basic": [ "10-Q:0000950170-23-041897" ], "eps_diluted": [ "10-Q:0000950170-23-041897" ], "shares_basic": [ "10-Q:0000950170-23-041897" ], "shares_diluted": [ "10-Q:0000950170-23-041897" ], "operating_lease_cost": [ "10-Q:0000950170-23-041897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-02", "end": "2022-09-30", "values": { "revenue": 635000000.0, "cost_of_revenue": 510600000.0, "gross_profit": 124400000.0, "rnd": 7400000.0, "sga": null, "operating_income": 36300000.0, "interest_expense": 9400000.0, "pretax_income": 25000000.0, "income_tax": 12100000.0, "net_income_incl_nci": 12900000.0, "nci_profit": 3200000.0, "net_income": 9700000.0, "net_income_common": null, "eps_basic": 0.21, "eps_diluted": 0.21, "shares_basic": 45.4, "shares_diluted": 45.6, "dps_declared": null, "operating_lease_cost": 6700000.0 }, "sources": [ "10-Q:0000950170-23-060220" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-060220" ], "cost_of_revenue": [ "10-Q:0000950170-23-060220" ], "gross_profit": [ "10-Q:0000950170-23-060220" ], "rnd": [ "10-Q:0000950170-23-060220" ], "operating_income": [ "10-Q:0000950170-23-060220" ], "interest_expense": [ "10-Q:0000950170-23-060220" ], "pretax_income": [ "10-Q:0000950170-23-060220" ], "income_tax": [ "10-Q:0000950170-23-060220" ], "net_income_incl_nci": [ "10-Q:0000950170-23-060220" ], "nci_profit": [ "10-Q:0000950170-23-060220" ], "net_income": [ "10-Q:0000950170-23-060220" ], "eps_basic": [ "10-Q:0000950170-23-060220" ], "eps_diluted": [ "10-Q:0000950170-23-060220" ], "shares_basic": [ "10-Q:0000950170-23-060220" ], "shares_diluted": [ "10-Q:0000950170-23-060220" ], "operating_lease_cost": [ "10-Q:0000950170-23-060220" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-30", "values": { "revenue": 566400000.0, "cost_of_revenue": 458000000.0, "gross_profit": 108400000.0, "rnd": 7000000.0, "sga": null, "operating_income": 43800000.0, "interest_expense": 10800000.0, "pretax_income": 36900000.0, "income_tax": 8500000.0, "net_income_incl_nci": 28400000.0, "nci_profit": 500000.0, "net_income": 27900000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 4200000.0 }, "sources": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "value_sources": { "revenue": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "cost_of_revenue": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "gross_profit": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "rnd": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "operating_income": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "interest_expense": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "pretax_income": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "income_tax": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "net_income_incl_nci": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "nci_profit": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "net_income": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "operating_lease_cost": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ] }, "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_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-31", "end": "2023-03-31", "values": { "revenue": 433300000.0, "cost_of_revenue": 360300000.0, "gross_profit": 73000000.0, "rnd": 7100000.0, "sga": null, "operating_income": 12400000.0, "interest_expense": 11800000.0, "pretax_income": 3900000.0, "income_tax": 3500000.0, "net_income_incl_nci": 400000.0, "nci_profit": 3800000.0, "net_income": -3400000.0, "net_income_common": null, "eps_basic": -0.08, "eps_diluted": -0.08, "shares_basic": 44800000.0, "shares_diluted": 44800000.0, "dps_declared": null, "operating_lease_cost": 5900000.0 }, "sources": [ "10-Q:0000950170-23-018326", "10-Q:0001628280-24-020679" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-020679" ], "cost_of_revenue": [ "10-Q:0001628280-24-020679" ], "gross_profit": [ "10-Q:0001628280-24-020679" ], "rnd": [ "10-Q:0001628280-24-020679" ], "operating_income": [ "10-Q:0001628280-24-020679" ], "interest_expense": [ "10-Q:0001628280-24-020679" ], "pretax_income": [ "10-Q:0001628280-24-020679" ], "income_tax": [ "10-Q:0001628280-24-020679" ], "net_income_incl_nci": [ "10-Q:0001628280-24-020679" ], "nci_profit": [ "10-Q:0001628280-24-020679" ], "net_income": [ "10-Q:0001628280-24-020679" ], "eps_basic": [ "10-Q:0001628280-24-020679" ], "eps_diluted": [ "10-Q:0001628280-24-020679" ], "shares_basic": [ "10-Q:0001628280-24-020679" ], "shares_diluted": [ "10-Q:0001628280-24-020679" ], "operating_lease_cost": [ "10-Q:0000950170-23-018326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 421500000.0, "cost_of_revenue": 353400000.0, "gross_profit": 68100000.0, "rnd": 7200000.0, "sga": null, "operating_income": 12600000.0, "interest_expense": 11800000.0, "pretax_income": 100000.0, "income_tax": 8300000.0, "net_income_incl_nci": -8200000.0, "nci_profit": 1200000.0, "net_income": -9400000.0, "net_income_common": null, "eps_basic": -0.21, "eps_diluted": -0.21, "shares_basic": 44700000.0, "shares_diluted": 44700000.0, "dps_declared": null, "operating_lease_cost": 6400000.0 }, "sources": [ "10-Q:0000950170-23-041897", "10-Q:0001628280-24-033152" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-033152" ], "cost_of_revenue": [ "10-Q:0001628280-24-033152" ], "gross_profit": [ "10-Q:0001628280-24-033152" ], "rnd": [ "10-Q:0001628280-24-033152" ], "operating_income": [ "10-Q:0001628280-24-033152" ], "interest_expense": [ "10-Q:0001628280-24-033152" ], "pretax_income": [ "10-Q:0001628280-24-033152" ], "income_tax": [ "10-Q:0001628280-24-033152" ], "net_income_incl_nci": [ "10-Q:0001628280-24-033152" ], "nci_profit": [ "10-Q:0001628280-24-033152" ], "net_income": [ "10-Q:0001628280-24-033152" ], "eps_basic": [ "10-Q:0001628280-24-033152" ], "eps_diluted": [ "10-Q:0001628280-24-033152" ], "shares_basic": [ "10-Q:0001628280-24-033152" ], "shares_diluted": [ "10-Q:0001628280-24-033152" ], "operating_lease_cost": [ "10-Q:0000950170-23-041897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-29", "values": { "revenue": 435000000.0, "cost_of_revenue": 369800000.0, "gross_profit": 65200000.0, "rnd": 7400000.0, "sga": null, "operating_income": 5700000.0, "interest_expense": 12300000.0, "pretax_income": -7500000.0, "income_tax": 5300000.0, "net_income_incl_nci": -12800000.0, "nci_profit": 1700000.0, "net_income": -14500000.0, "net_income_common": null, "eps_basic": -0.32, "eps_diluted": -0.32, "shares_basic": 44800000.0, "shares_diluted": 44800000.0, "dps_declared": null, "operating_lease_cost": 7000000.0 }, "sources": [ "10-Q:0000950170-23-060220", "10-Q:0001628280-24-044152" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-044152" ], "cost_of_revenue": [ "10-Q:0001628280-24-044152" ], "gross_profit": [ "10-Q:0001628280-24-044152" ], "rnd": [ "10-Q:0001628280-24-044152" ], "operating_income": [ "10-Q:0001628280-24-044152" ], "interest_expense": [ "10-Q:0001628280-24-044152" ], "pretax_income": [ "10-Q:0001628280-24-044152" ], "income_tax": [ "10-Q:0001628280-24-044152" ], "net_income_incl_nci": [ "10-Q:0001628280-24-044152" ], "nci_profit": [ "10-Q:0001628280-24-044152" ], "net_income": [ "10-Q:0001628280-24-044152" ], "eps_basic": [ "10-Q:0001628280-24-044152" ], "eps_diluted": [ "10-Q:0001628280-24-044152" ], "shares_basic": [ "10-Q:0001628280-24-044152" ], "shares_diluted": [ "10-Q:0001628280-24-044152" ], "operating_lease_cost": [ "10-Q:0000950170-23-060220" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-30", "end": "2023-12-29", "values": { "revenue": 444700000.0, "cost_of_revenue": 373700000.0, "gross_profit": 71000000.0, "rnd": 6600000.0, "sga": null, "operating_income": 4500000.0, "interest_expense": 12900000.0, "pretax_income": -7800000.0, "income_tax": -6200000.0, "net_income_incl_nci": -1600000.0, "nci_profit": 2200000.0, "net_income": -3800000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 6200000.0 }, "sources": [ "10-K:0001628280-25-007865", "10-Q:0000950170-23-060220", "10-Q:0001628280-24-044152" ], "value_sources": { "revenue": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "cost_of_revenue": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "gross_profit": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "rnd": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "operating_income": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "interest_expense": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "pretax_income": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "income_tax": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "net_income_incl_nci": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "nci_profit": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "net_income": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "operating_lease_cost": [ "10-K:0001628280-25-007865", "10-Q:0000950170-23-060220" ] }, "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_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-30", "end": "2024-03-29", "values": { "revenue": 477700000.0, "cost_of_revenue": 395100000.0, "gross_profit": 82600000.0, "rnd": 7000000.0, "sga": null, "operating_income": 17300000.0, "interest_expense": 12200000.0, "pretax_income": 2700000.0, "income_tax": 9900000.0, "net_income_incl_nci": -7200000.0, "nci_profit": 2200000.0, "net_income": -9400000.0, "net_income_common": null, "eps_basic": -0.21, "eps_diluted": -0.21, "shares_basic": 44600000.0, "shares_diluted": 44600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-020658" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-020658" ], "cost_of_revenue": [ "10-Q:0001628280-25-020658" ], "gross_profit": [ "10-Q:0001628280-25-020658" ], "rnd": [ "10-Q:0001628280-25-020658" ], "operating_income": [ "10-Q:0001628280-25-020658" ], "interest_expense": [ "10-Q:0001628280-25-020658" ], "pretax_income": [ "10-Q:0001628280-25-020658" ], "income_tax": [ "10-Q:0001628280-25-020658" ], "net_income_incl_nci": [ "10-Q:0001628280-25-020658" ], "nci_profit": [ "10-Q:0001628280-25-020658" ], "net_income": [ "10-Q:0001628280-25-020658" ], "eps_basic": [ "10-Q:0001628280-25-020658" ], "eps_diluted": [ "10-Q:0001628280-25-020658" ], "shares_basic": [ "10-Q:0001628280-25-020658" ], "shares_diluted": [ "10-Q:0001628280-25-020658" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-30", "end": "2024-06-28", "values": { "revenue": 516100000.0, "cost_of_revenue": 427600000.0, "gross_profit": 88500000.0, "rnd": 7100000.0, "sga": null, "operating_income": 22900000.0, "interest_expense": 11700000.0, "pretax_income": 30000000.0, "income_tax": 8500000.0, "net_income_incl_nci": 21500000.0, "nci_profit": 2400000.0, "net_income": 19100000.0, "net_income_common": null, "eps_basic": 0.43, "eps_diluted": 0.42, "shares_basic": 44900000.0, "shares_diluted": 45400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-036413" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-036413" ], "cost_of_revenue": [ "10-Q:0001628280-25-036413" ], "gross_profit": [ "10-Q:0001628280-25-036413" ], "rnd": [ "10-Q:0001628280-25-036413" ], "operating_income": [ "10-Q:0001628280-25-036413" ], "interest_expense": [ "10-Q:0001628280-25-036413" ], "pretax_income": [ "10-Q:0001628280-25-036413" ], "income_tax": [ "10-Q:0001628280-25-036413" ], "net_income_incl_nci": [ "10-Q:0001628280-25-036413" ], "nci_profit": [ "10-Q:0001628280-25-036413" ], "net_income": [ "10-Q:0001628280-25-036413" ], "eps_basic": [ "10-Q:0001628280-25-036413" ], "eps_diluted": [ "10-Q:0001628280-25-036413" ], "shares_basic": [ "10-Q:0001628280-25-036413" ], "shares_diluted": [ "10-Q:0001628280-25-036413" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-29", "end": "2024-09-27", "values": { "revenue": 540400000.0, "cost_of_revenue": 447000000.0, "gross_profit": 93400000.0, "rnd": 7100000.0, "sga": null, "operating_income": 25200000.0, "interest_expense": 12000000.0, "pretax_income": 10200000.0, "income_tax": 9900000.0, "net_income_incl_nci": 300000.0, "nci_profit": 2600000.0, "net_income": -2300000.0, "net_income_common": null, "eps_basic": -0.05, "eps_diluted": -0.05, "shares_basic": 45000000.0, "shares_diluted": 45000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-047117" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047117" ], "cost_of_revenue": [ "10-Q:0001628280-25-047117" ], "gross_profit": [ "10-Q:0001628280-25-047117" ], "rnd": [ "10-Q:0001628280-25-047117" ], "operating_income": [ "10-Q:0001628280-25-047117" ], "interest_expense": [ "10-Q:0001628280-25-047117" ], "pretax_income": [ "10-Q:0001628280-25-047117" ], "income_tax": [ "10-Q:0001628280-25-047117" ], "net_income_incl_nci": [ "10-Q:0001628280-25-047117" ], "nci_profit": [ "10-Q:0001628280-25-047117" ], "net_income": [ "10-Q:0001628280-25-047117" ], "eps_basic": [ "10-Q:0001628280-25-047117" ], "eps_diluted": [ "10-Q:0001628280-25-047117" ], "shares_basic": [ "10-Q:0001628280-25-047117" ], "shares_diluted": [ "10-Q:0001628280-25-047117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-28", "end": "2024-12-27", "values": { "revenue": 563300000.0, "cost_of_revenue": 471500000.0, "gross_profit": 91800000.0, "rnd": 7100000.0, "sga": null, "operating_income": 25900000.0, "interest_expense": 10700000.0, "pretax_income": 24500000.0, "income_tax": 4500000.0, "net_income_incl_nci": 20000000.0, "nci_profit": 3700000.0, "net_income": 16300000.0, "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:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "value_sources": { "revenue": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cost_of_revenue": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "gross_profit": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "rnd": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "operating_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "interest_expense": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "pretax_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "income_tax": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "net_income_incl_nci": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "nci_profit": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "net_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ] }, "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_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-28", "end": "2025-03-28", "values": { "revenue": 518600000.0, "cost_of_revenue": 434600000.0, "gross_profit": 84000000.0, "rnd": 7600000.0, "sga": null, "operating_income": 12900000.0, "interest_expense": 9900000.0, "pretax_income": 4900000.0, "income_tax": 7400000.0, "net_income_incl_nci": -2500000.0, "nci_profit": 2500000.0, "net_income": -5000000.0, "net_income_common": null, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 45100000.0, "shares_diluted": 45100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-028365" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-028365" ], "cost_of_revenue": [ "10-Q:0001628280-26-028365" ], "gross_profit": [ "10-Q:0001628280-26-028365" ], "rnd": [ "10-Q:0001628280-26-028365" ], "operating_income": [ "10-Q:0001628280-26-028365" ], "interest_expense": [ "10-Q:0001628280-26-028365" ], "pretax_income": [ "10-Q:0001628280-26-028365" ], "income_tax": [ "10-Q:0001628280-26-028365" ], "net_income_incl_nci": [ "10-Q:0001628280-26-028365" ], "nci_profit": [ "10-Q:0001628280-26-028365" ], "net_income": [ "10-Q:0001628280-26-028365" ], "eps_basic": [ "10-Q:0001628280-26-028365" ], "eps_diluted": [ "10-Q:0001628280-26-028365" ], "shares_basic": [ "10-Q:0001628280-26-028365" ], "shares_diluted": [ "10-Q:0001628280-26-028365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-29", "end": "2025-06-27", "values": { "revenue": 518800000.0, "cost_of_revenue": 439300000.0, "gross_profit": 79500000.0, "rnd": 7800000.0, "sga": null, "operating_income": -141800000.0, "interest_expense": 10100000.0, "pretax_income": -153300000.0, "income_tax": 7200000.0, "net_income_incl_nci": -160500000.0, "nci_profit": 1500000.0, "net_income": -162000000.0, "net_income_common": null, "eps_basic": -3.58, "eps_diluted": -3.58, "shares_basic": 45200000.0, "shares_diluted": 45200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-052540" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-052540" ], "cost_of_revenue": [ "10-Q:0001628280-26-052540" ], "gross_profit": [ "10-Q:0001628280-26-052540" ], "rnd": [ "10-Q:0001628280-26-052540" ], "operating_income": [ "10-Q:0001628280-26-052540" ], "interest_expense": [ "10-Q:0001628280-26-052540" ], "pretax_income": [ "10-Q:0001628280-26-052540" ], "income_tax": [ "10-Q:0001628280-26-052540" ], "net_income_incl_nci": [ "10-Q:0001628280-26-052540" ], "nci_profit": [ "10-Q:0001628280-26-052540" ], "net_income": [ "10-Q:0001628280-26-052540" ], "eps_basic": [ "10-Q:0001628280-26-052540" ], "eps_diluted": [ "10-Q:0001628280-26-052540" ], "shares_basic": [ "10-Q:0001628280-26-052540" ], "shares_diluted": [ "10-Q:0001628280-26-052540" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-28", "end": "2025-09-26", "values": { "revenue": 510000000.0, "cost_of_revenue": 427800000.0, "gross_profit": 82200000.0, "rnd": 7800000.0, "sga": null, "operating_income": 10600000.0, "interest_expense": 9900000.0, "pretax_income": 600000.0, "income_tax": 8700000.0, "net_income_incl_nci": -8100000.0, "nci_profit": 2800000.0, "net_income": -10900000.0, "net_income_common": null, "eps_basic": -0.24, "eps_diluted": -0.24, "shares_basic": 45400000.0, "shares_diluted": 45400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-067880" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-067880" ], "cost_of_revenue": [ "10-Q:0001628280-26-067880" ], "gross_profit": [ "10-Q:0001628280-26-067880" ], "rnd": [ "10-Q:0001628280-26-067880" ], "operating_income": [ "10-Q:0001628280-26-067880" ], "interest_expense": [ "10-Q:0001628280-26-067880" ], "pretax_income": [ "10-Q:0001628280-26-067880" ], "income_tax": [ "10-Q:0001628280-26-067880" ], "net_income_incl_nci": [ "10-Q:0001628280-26-067880" ], "nci_profit": [ "10-Q:0001628280-26-067880" ], "net_income": [ "10-Q:0001628280-26-067880" ], "eps_basic": [ "10-Q:0001628280-26-067880" ], "eps_diluted": [ "10-Q:0001628280-26-067880" ], "shares_basic": [ "10-Q:0001628280-26-067880" ], "shares_diluted": [ "10-Q:0001628280-26-067880" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-27", "end": "2025-12-26", "values": { "revenue": 506700000.0, "cost_of_revenue": 429400000.0, "gross_profit": 77300000.0, "rnd": 8800000.0, "sga": null, "operating_income": 10900000.0, "interest_expense": 8400000.0, "pretax_income": 2000000.0, "income_tax": 2600000.0, "net_income_incl_nci": -600000.0, "nci_profit": 2700000.0, "net_income": -3300000.0, "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:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "value_sources": { "revenue": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cost_of_revenue": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "gross_profit": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "rnd": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "operating_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "interest_expense": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "pretax_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "income_tax": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "net_income_incl_nci": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "nci_profit": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "net_income": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ] }, "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_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-27", "end": "2026-03-27", "values": { "revenue": 533700000.0, "cost_of_revenue": 449300000.0, "gross_profit": 84400000.0, "rnd": 8500000.0, "sga": null, "operating_income": 11400000.0, "interest_expense": 7300000.0, "pretax_income": 4200000.0, "income_tax": 19200000.0, "net_income_incl_nci": -15000000.0, "nci_profit": 2900000.0, "net_income": -17900000.0, "net_income_common": null, "eps_basic": -0.4, "eps_diluted": -0.4, "shares_basic": 45300000.0, "shares_diluted": 45300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-028365" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-028365" ], "cost_of_revenue": [ "10-Q:0001628280-26-028365" ], "gross_profit": [ "10-Q:0001628280-26-028365" ], "rnd": [ "10-Q:0001628280-26-028365" ], "operating_income": [ "10-Q:0001628280-26-028365" ], "interest_expense": [ "10-Q:0001628280-26-028365" ], "pretax_income": [ "10-Q:0001628280-26-028365" ], "income_tax": [ "10-Q:0001628280-26-028365" ], "net_income_incl_nci": [ "10-Q:0001628280-26-028365" ], "nci_profit": [ "10-Q:0001628280-26-028365" ], "net_income": [ "10-Q:0001628280-26-028365" ], "eps_basic": [ "10-Q:0001628280-26-028365" ], "eps_diluted": [ "10-Q:0001628280-26-028365" ], "shares_basic": [ "10-Q:0001628280-26-028365" ], "shares_diluted": [ "10-Q:0001628280-26-028365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-28", "end": "2026-06-26", "values": { "revenue": 644900000.0, "cost_of_revenue": 541200000.0, "gross_profit": 103700000.0, "rnd": 8800000.0, "sga": null, "operating_income": 29500000.0, "interest_expense": 1100000.0, "pretax_income": 30000000.0, "income_tax": 18100000.0, "net_income_incl_nci": 11900000.0, "nci_profit": 3200000.0, "net_income": 8700000.0, "net_income_common": null, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 45100000.0, "shares_diluted": 46100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-052540" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-052540" ], "cost_of_revenue": [ "10-Q:0001628280-26-052540" ], "gross_profit": [ "10-Q:0001628280-26-052540" ], "rnd": [ "10-Q:0001628280-26-052540" ], "operating_income": [ "10-Q:0001628280-26-052540" ], "interest_expense": [ "10-Q:0001628280-26-052540" ], "pretax_income": [ "10-Q:0001628280-26-052540" ], "income_tax": [ "10-Q:0001628280-26-052540" ], "net_income_incl_nci": [ "10-Q:0001628280-26-052540" ], "nci_profit": [ "10-Q:0001628280-26-052540" ], "net_income": [ "10-Q:0001628280-26-052540" ], "eps_basic": [ "10-Q:0001628280-26-052540" ], "eps_diluted": [ "10-Q:0001628280-26-052540" ], "shares_basic": [ "10-Q:0001628280-26-052540" ], "shares_diluted": [ "10-Q:0001628280-26-052540" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-27", "end": "2026-09-25", "values": { "revenue": 759000000.0, "cost_of_revenue": 630600000.0, "gross_profit": 128400000.0, "rnd": 8800000.0, "sga": null, "operating_income": 53700000.0, "interest_expense": 1500000.0, "pretax_income": 51100000.0, "income_tax": 10300000.0, "net_income_incl_nci": 40800000.0, "nci_profit": 1700000.0, "net_income": 39100000.0, "net_income_common": null, "eps_basic": 0.86, "eps_diluted": 0.85, "shares_basic": 45400000.0, "shares_diluted": 46200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-067880" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-067880" ], "cost_of_revenue": [ "10-Q:0001628280-26-067880" ], "gross_profit": [ "10-Q:0001628280-26-067880" ], "rnd": [ "10-Q:0001628280-26-067880" ], "operating_income": [ "10-Q:0001628280-26-067880" ], "interest_expense": [ "10-Q:0001628280-26-067880" ], "pretax_income": [ "10-Q:0001628280-26-067880" ], "income_tax": [ "10-Q:0001628280-26-067880" ], "net_income_incl_nci": [ "10-Q:0001628280-26-067880" ], "nci_profit": [ "10-Q:0001628280-26-067880" ], "net_income": [ "10-Q:0001628280-26-067880" ], "eps_basic": [ "10-Q:0001628280-26-067880" ], "eps_diluted": [ "10-Q:0001628280-26-067880" ], "shares_basic": [ "10-Q:0001628280-26-067880" ], "shares_diluted": [ "10-Q:0001628280-26-067880" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-26", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 2101600000.0, "cost_of_revenue": 1671600000.0, "gross_profit": 430000000.0, "rnd": 24500000.0, "sga": null, "operating_income": 185700000.0, "interest_expense": 24200000.0, "pretax_income": 154300000.0, "income_tax": 27900000.0, "net_income_incl_nci": 126400000.0, "nci_profit": 6900000.0, "net_income": 119500000.0, "net_income_common": null, "eps_basic": 2.75, "eps_diluted": 2.69, "shares_basic": 43.5, "shares_diluted": 44.4, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-24-027213" ], "value_sources": { "revenue": [ "10-K:0000950170-24-027213" ], "cost_of_revenue": [ "10-K:0000950170-24-027213" ], "gross_profit": [ "10-K:0000950170-24-027213" ], "rnd": [ "10-K:0000950170-24-027213" ], "operating_income": [ "10-K:0000950170-24-027213" ], "interest_expense": [ "10-K:0000950170-24-027213" ], "pretax_income": [ "10-K:0000950170-24-027213" ], "income_tax": [ "10-K:0000950170-24-027213" ], "net_income_incl_nci": [ "10-K:0000950170-24-027213" ], "nci_profit": [ "10-K:0000950170-24-027213" ], "net_income": [ "10-K:0000950170-24-027213" ], "eps_basic": [ "10-K:0000950170-24-027213" ], "eps_diluted": [ "10-K:0000950170-24-027213" ], "shares_basic": [ "10-K:0000950170-24-027213" ], "shares_diluted": [ "10-K:0000950170-24-027213" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 2374300000.0, "cost_of_revenue": 1909300000.0, "gross_profit": 465000000.0, "rnd": 28500000.0, "sga": null, "operating_income": 120400000.0, "interest_expense": 33900000.0, "pretax_income": 88300000.0, "income_tax": 37900000.0, "net_income_incl_nci": 50400000.0, "nci_profit": 10000000.0, "net_income": 40400000.0, "net_income_common": null, "eps_basic": 0.89, "eps_diluted": 0.88, "shares_basic": 45200000.0, "shares_diluted": 45700000.0, "dps_declared": null, "operating_lease_cost": 21900000.0 }, "sources": [ "10-K:0000950170-24-027213", "10-K:0001628280-25-007865" ], "value_sources": { "revenue": [ "10-K:0001628280-25-007865" ], "cost_of_revenue": [ "10-K:0001628280-25-007865" ], "gross_profit": [ "10-K:0001628280-25-007865" ], "rnd": [ "10-K:0001628280-25-007865" ], "operating_income": [ "10-K:0001628280-25-007865" ], "interest_expense": [ "10-K:0001628280-25-007865" ], "pretax_income": [ "10-K:0001628280-25-007865" ], "income_tax": [ "10-K:0001628280-25-007865" ], "net_income_incl_nci": [ "10-K:0001628280-25-007865" ], "nci_profit": [ "10-K:0001628280-25-007865" ], "net_income": [ "10-K:0001628280-25-007865" ], "eps_basic": [ "10-K:0001628280-25-007865" ], "eps_diluted": [ "10-K:0001628280-25-007865" ], "shares_basic": [ "10-K:0001628280-25-007865" ], "shares_diluted": [ "10-K:0001628280-25-007865" ], "operating_lease_cost": [ "10-K:0000950170-24-027213" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-31", "end": "2023-12-29", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 1734500000.0, "cost_of_revenue": 1457200000.0, "gross_profit": 277300000.0, "rnd": 28300000.0, "sga": null, "operating_income": 35200000.0, "interest_expense": 48800000.0, "pretax_income": -11300000.0, "income_tax": 10900000.0, "net_income_incl_nci": -22200000.0, "nci_profit": 8900000.0, "net_income": -31100000.0, "net_income_common": null, "eps_basic": -0.7, "eps_diluted": -0.7, "shares_basic": 44700000.0, "shares_diluted": 44700000.0, "dps_declared": null, "operating_lease_cost": 25600000.0 }, "sources": [ "10-K:0001628280-25-007865", "10-K:0001628280-26-010744" ], "value_sources": { "revenue": [ "10-K:0001628280-26-010744" ], "cost_of_revenue": [ "10-K:0001628280-26-010744" ], "gross_profit": [ "10-K:0001628280-26-010744" ], "rnd": [ "10-K:0001628280-26-010744" ], "operating_income": [ "10-K:0001628280-26-010744" ], "interest_expense": [ "10-K:0001628280-26-010744" ], "pretax_income": [ "10-K:0001628280-26-010744" ], "income_tax": [ "10-K:0001628280-26-010744" ], "net_income_incl_nci": [ "10-K:0001628280-26-010744" ], "nci_profit": [ "10-K:0001628280-26-010744" ], "net_income": [ "10-K:0001628280-26-010744" ], "eps_basic": [ "10-K:0001628280-26-010744" ], "eps_diluted": [ "10-K:0001628280-26-010744" ], "shares_basic": [ "10-K:0001628280-26-010744" ], "shares_diluted": [ "10-K:0001628280-26-010744" ], "operating_lease_cost": [ "10-K:0001628280-25-007865" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-30", "end": "2024-12-27", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 2097600000.0, "cost_of_revenue": 1741300000.0, "gross_profit": 356300000.0, "rnd": 28300000.0, "sga": null, "operating_income": 91200000.0, "interest_expense": 46500000.0, "pretax_income": 67200000.0, "income_tax": 32700000.0, "net_income_incl_nci": 34500000.0, "nci_profit": 10800000.0, "net_income": 23700000.0, "net_income_common": null, "eps_basic": 0.53, "eps_diluted": 0.52, "shares_basic": 44900000.0, "shares_diluted": 45300000.0, "dps_declared": null, "operating_lease_cost": 32100000.0 }, "sources": [ "10-K:0001628280-26-010744" ], "value_sources": { "revenue": [ "10-K:0001628280-26-010744" ], "cost_of_revenue": [ "10-K:0001628280-26-010744" ], "gross_profit": [ "10-K:0001628280-26-010744" ], "rnd": [ "10-K:0001628280-26-010744" ], "operating_income": [ "10-K:0001628280-26-010744" ], "interest_expense": [ "10-K:0001628280-26-010744" ], "pretax_income": [ "10-K:0001628280-26-010744" ], "income_tax": [ "10-K:0001628280-26-010744" ], "net_income_incl_nci": [ "10-K:0001628280-26-010744" ], "nci_profit": [ "10-K:0001628280-26-010744" ], "net_income": [ "10-K:0001628280-26-010744" ], "eps_basic": [ "10-K:0001628280-26-010744" ], "eps_diluted": [ "10-K:0001628280-26-010744" ], "shares_basic": [ "10-K:0001628280-26-010744" ], "shares_diluted": [ "10-K:0001628280-26-010744" ], "operating_lease_cost": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-28", "end": "2025-12-26", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 2054000000.0, "cost_of_revenue": 1731100000.0, "gross_profit": 322900000.0, "rnd": 32000000.0, "sga": null, "operating_income": -107400000.0, "interest_expense": 38300000.0, "pretax_income": -145700000.0, "income_tax": 25900000.0, "net_income_incl_nci": -171600000.0, "nci_profit": 9600000.0, "net_income": -181200000.0, "net_income_common": null, "eps_basic": -4.0, "eps_diluted": -4.0, "shares_basic": 45300000.0, "shares_diluted": 45300000.0, "dps_declared": null, "operating_lease_cost": 32300000.0 }, "sources": [ "10-K:0001628280-26-010744" ], "value_sources": { "revenue": [ "10-K:0001628280-26-010744" ], "cost_of_revenue": [ "10-K:0001628280-26-010744" ], "gross_profit": [ "10-K:0001628280-26-010744" ], "rnd": [ "10-K:0001628280-26-010744" ], "operating_income": [ "10-K:0001628280-26-010744" ], "interest_expense": [ "10-K:0001628280-26-010744" ], "pretax_income": [ "10-K:0001628280-26-010744" ], "income_tax": [ "10-K:0001628280-26-010744" ], "net_income_incl_nci": [ "10-K:0001628280-26-010744" ], "nci_profit": [ "10-K:0001628280-26-010744" ], "net_income": [ "10-K:0001628280-26-010744" ], "eps_basic": [ "10-K:0001628280-26-010744" ], "eps_diluted": [ "10-K:0001628280-26-010744" ], "shares_basic": [ "10-K:0001628280-26-010744" ], "shares_diluted": [ "10-K:0001628280-26-010744" ], "operating_lease_cost": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-03-26", "values": { "cash": 264300000.0, "short_term_investments": null, "receivables": 168000000.0, "inventory": 189200000.0, "current_assets": 636200000.0, "ppe_net": 157300000.0, "goodwill": 171100000.0, "intangibles": 155600000.0, "total_assets": 1190600000.0, "accounts_payable": 164900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 263100000.0, "long_term_debt": null, "total_liabilities": 614000000.0, "temporary_equity": null, "equity_parent": 557600000.0, "nci": 19000000.0, "equity_total": 576600000.0, "liabilities_and_equity": 1190600000.0, "shares_outstanding": 40600000.0, "retained_earnings": 242900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 46300000.0, "operating_lease_liability_current": 12400000.0, "operating_lease_liability_noncurrent": 33900000.0, "operating_lease_discount_rate": 0.055, "operating_lease_payments_y1": 12300000.0, "operating_lease_payments_total": 53100000.0, "operating_lease_imputed_interest": 6800000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-023889" ], "value_sources": { "cash": [ "10-Q:0001564590-21-023889" ], "receivables": [ "10-Q:0001564590-21-023889" ], "inventory": [ "10-Q:0001564590-21-023889" ], "current_assets": [ "10-Q:0001564590-21-023889" ], "ppe_net": [ "10-Q:0001564590-21-023889" ], "goodwill": [ "10-Q:0001564590-21-023889" ], "intangibles": [ "10-Q:0001564590-21-023889" ], "total_assets": [ "10-Q:0001564590-21-023889" ], "accounts_payable": [ "10-Q:0001564590-21-023889" ], "current_liabilities": [ "10-Q:0001564590-21-023889" ], "total_liabilities": [ "10-Q:0001564590-21-023889" ], "equity_parent": [ "10-Q:0001564590-21-023889" ], "nci": [ "10-Q:0001564590-21-023889" ], "equity_total": [ "10-Q:0001564590-21-023889" ], "liabilities_and_equity": [ "10-Q:0001564590-21-023889" ], "shares_outstanding": [ "10-Q:0001564590-21-023889" ], "retained_earnings": [ "10-Q:0001564590-21-023889" ], "operating_lease_liability": [ "10-Q:0001564590-21-023889" ], "operating_lease_liability_current": [ "10-Q:0001564590-21-023889" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-023889" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-023889" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-023889" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-023889" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-023889" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-25", "values": { "cash": 451400000.0, "short_term_investments": null, "receivables": 210400000.0, "inventory": 302000000.0, "current_assets": 999300000.0, "ppe_net": 218300000.0, "goodwill": 257200000.0, "intangibles": 270500000.0, "total_assets": 1846700000.0, "accounts_payable": 231000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 355000000.0, "long_term_debt": null, "total_liabilities": 1058000000.0, "temporary_equity": null, "equity_parent": 767500000.0, "nci": 21200000.0, "equity_total": 788700000.0, "liabilities_and_equity": 1846700000.0, "shares_outstanding": 44700000.0, "retained_earnings": 260000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 70300000.0, "operating_lease_liability_current": 16000000.0, "operating_lease_liability_noncurrent": 54300000.0, "operating_lease_discount_rate": 0.051, "operating_lease_payments_y1": 17400000.0, "operating_lease_payments_total": 82500000.0, "operating_lease_imputed_interest": 12200000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-040843" ], "value_sources": { "cash": [ "10-Q:0001564590-21-040843" ], "receivables": [ "10-Q:0001564590-21-040843" ], "inventory": [ "10-Q:0001564590-21-040843" ], "current_assets": [ "10-Q:0001564590-21-040843" ], "ppe_net": [ "10-Q:0001564590-21-040843" ], "goodwill": [ "10-Q:0001564590-21-040843" ], "intangibles": [ "10-Q:0001564590-21-040843" ], "total_assets": [ "10-Q:0001564590-21-040843" ], "accounts_payable": [ "10-Q:0001564590-21-040843" ], "current_liabilities": [ "10-Q:0001564590-21-040843" ], "total_liabilities": [ "10-Q:0001564590-21-040843" ], "equity_parent": [ "10-Q:0001564590-21-040843" ], "nci": [ "10-Q:0001564590-21-040843" ], "equity_total": [ "10-Q:0001564590-21-040843" ], "liabilities_and_equity": [ "10-Q:0001564590-21-040843" ], "shares_outstanding": [ "10-Q:0001564590-21-040843" ], "retained_earnings": [ "10-Q:0001564590-21-040843" ], "operating_lease_liability": [ "10-Q:0001564590-21-040843" ], "operating_lease_liability_current": [ "10-Q:0001564590-21-040843" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-040843" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-040843" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-040843" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-040843" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-040843" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-24", "values": { "cash": 457000000.0, "short_term_investments": null, "receivables": 232500000.0, "inventory": 324600000.0, "current_assets": 1052700000.0, "ppe_net": 227900000.0, "goodwill": 263600000.0, "intangibles": 261000000.0, "total_assets": 1924000000.0, "accounts_payable": 271300000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 411000000.0, "long_term_debt": null, "total_liabilities": 1083700000.0, "temporary_equity": null, "equity_parent": 800000000.0, "nci": 40300000.0, "equity_total": 840300000.0, "liabilities_and_equity": 1924000000.0, "shares_outstanding": 44900000.0, "retained_earnings": 291900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 87700000.0, "operating_lease_liability_current": 18200000.0, "operating_lease_liability_noncurrent": 69500000.0, "operating_lease_discount_rate": 0.051, "operating_lease_payments_y1": 20400000.0, "operating_lease_payments_total": 102200000.0, "operating_lease_imputed_interest": 14500000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-053884" ], "value_sources": { "cash": [ "10-Q:0001564590-21-053884" ], "receivables": [ "10-Q:0001564590-21-053884" ], "inventory": [ "10-Q:0001564590-21-053884" ], "current_assets": [ "10-Q:0001564590-21-053884" ], "ppe_net": [ "10-Q:0001564590-21-053884" ], "goodwill": [ "10-Q:0001564590-21-053884" ], "intangibles": [ "10-Q:0001564590-21-053884" ], "total_assets": [ "10-Q:0001564590-21-053884" ], "accounts_payable": [ "10-Q:0001564590-21-053884" ], "current_liabilities": [ "10-Q:0001564590-21-053884" ], "total_liabilities": [ "10-Q:0001564590-21-053884" ], "equity_parent": [ "10-Q:0001564590-21-053884" ], "nci": [ "10-Q:0001564590-21-053884" ], "equity_total": [ "10-Q:0001564590-21-053884" ], "liabilities_and_equity": [ "10-Q:0001564590-21-053884" ], "shares_outstanding": [ "10-Q:0001564590-21-053884" ], "retained_earnings": [ "10-Q:0001564590-21-053884" ], "operating_lease_liability": [ "10-Q:0001564590-21-053884" ], "operating_lease_liability_current": [ "10-Q:0001564590-21-053884" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-053884" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-053884" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-053884" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-053884" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-053884" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 466500000.0, "short_term_investments": null, "receivables": 250100000.0, "inventory": 379200000.0, "current_assets": 1137100000.0, "ppe_net": 242300000.0, "goodwill": 270000000.0, "intangibles": 245700000.0, "total_assets": 2025400000.0, "accounts_payable": 332900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 469100000.0, "long_term_debt": null, "total_liabilities": 1132700000.0, "temporary_equity": null, "equity_parent": 848900000.0, "nci": 43800000.0, "equity_total": 892700000.0, "liabilities_and_equity": 2025400000.0, "shares_outstanding": 44900000.0, "retained_earnings": 337400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 83200000.0, "operating_lease_liability_current": 17300000.0, "operating_lease_liability_noncurrent": 65900000.0, "operating_lease_discount_rate": 0.055, "operating_lease_payments_y1": 19700000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 13800000.0, "debt_maturity_y2": 16900000.0, "debt_maturity_y3": 15700000.0, "debt_maturity_y4": 519000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-23-005148", "10-K:0001564590-22-008065" ], "value_sources": { "cash": [ "10-K:0000950170-23-005148" ], "receivables": [ "10-K:0000950170-23-005148" ], "inventory": [ "10-K:0000950170-23-005148" ], "current_assets": [ "10-K:0000950170-23-005148" ], "ppe_net": [ "10-K:0000950170-23-005148" ], "goodwill": [ "10-K:0000950170-23-005148" ], "intangibles": [ "10-K:0000950170-23-005148" ], "total_assets": [ "10-K:0000950170-23-005148" ], "accounts_payable": [ "10-K:0000950170-23-005148" ], "current_liabilities": [ "10-K:0000950170-23-005148" ], "total_liabilities": [ "10-K:0000950170-23-005148" ], "equity_parent": [ "10-K:0000950170-23-005148" ], "nci": [ "10-K:0000950170-23-005148" ], "equity_total": [ "10-K:0000950170-23-005148" ], "liabilities_and_equity": [ "10-K:0000950170-23-005148" ], "shares_outstanding": [ "10-K:0000950170-23-005148" ], "retained_earnings": [ "10-K:0000950170-23-005148" ], "preferred_stock": [ "10-K:0000950170-23-005148" ], "operating_lease_liability": [ "10-K:0001564590-22-008065" ], "operating_lease_liability_current": [ "10-K:0000950170-23-005148" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-23-005148" ], "operating_lease_discount_rate": [ "10-K:0000950170-23-005148" ], "operating_lease_payments_y1": [ "10-K:0001564590-22-008065" ], "debt_maturity_y1": [ "10-K:0001564590-22-008065" ], "debt_maturity_y2": [ "10-K:0001564590-22-008065" ], "debt_maturity_y3": [ "10-K:0001564590-22-008065" ], "debt_maturity_y4": [ "10-K:0001564590-22-008065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-04-01", "values": { "cash": 367000000.0, "short_term_investments": null, "receivables": 279300000.0, "inventory": 440300000.0, "current_assets": 1122700000.0, "ppe_net": 250100000.0, "goodwill": 268500000.0, "intangibles": 237600000.0, "total_assets": 2011600000.0, "accounts_payable": 288100000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 417600000.0, "long_term_debt": null, "total_liabilities": 1085300000.0, "temporary_equity": null, "equity_parent": 879600000.0, "nci": 46700000.0, "equity_total": 926300000.0, "liabilities_and_equity": 2011600000.0, "shares_outstanding": 45000000.0, "retained_earnings": 365300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 86100000.0, "operating_lease_liability_current": 17300000.0, "operating_lease_liability_noncurrent": 68800000.0, "operating_lease_discount_rate": 0.055, "operating_lease_payments_y1": 17600000.0, "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:0000950170-22-009042" ], "value_sources": { "cash": [ "10-Q:0000950170-22-009042" ], "receivables": [ "10-Q:0000950170-22-009042" ], "inventory": [ "10-Q:0000950170-22-009042" ], "current_assets": [ "10-Q:0000950170-22-009042" ], "ppe_net": [ "10-Q:0000950170-22-009042" ], "goodwill": [ "10-Q:0000950170-22-009042" ], "intangibles": [ "10-Q:0000950170-22-009042" ], "total_assets": [ "10-Q:0000950170-22-009042" ], "accounts_payable": [ "10-Q:0000950170-22-009042" ], "current_liabilities": [ "10-Q:0000950170-22-009042" ], "total_liabilities": [ "10-Q:0000950170-22-009042" ], "equity_parent": [ "10-Q:0000950170-22-009042" ], "nci": [ "10-Q:0000950170-22-009042" ], "equity_total": [ "10-Q:0000950170-22-009042" ], "liabilities_and_equity": [ "10-Q:0000950170-22-009042" ], "shares_outstanding": [ "10-Q:0000950170-22-009042" ], "retained_earnings": [ "10-Q:0000950170-22-009042" ], "preferred_stock": [ "10-Q:0000950170-22-009042" ], "operating_lease_liability": [ "10-Q:0000950170-22-009042" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-009042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-009042" ], "operating_lease_discount_rate": [ "10-Q:0000950170-22-009042" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-009042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-07-01", "values": { "cash": 421400000.0, "short_term_investments": null, "receivables": 243800000.0, "inventory": 405100000.0, "current_assets": 1111800000.0, "ppe_net": 248600000.0, "goodwill": 250700000.0, "intangibles": 207400000.0, "total_assets": 1945400000.0, "accounts_payable": 259400000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 395400000.0, "long_term_debt": null, "total_liabilities": 1049900000.0, "temporary_equity": null, "equity_parent": 845600000.0, "nci": 49900000.0, "equity_total": 895500000.0, "liabilities_and_equity": 1945400000.0, "shares_outstanding": 45400000.0, "retained_earnings": 340200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 77500000.0, "operating_lease_liability_current": 15400000.0, "operating_lease_liability_noncurrent": 62100000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 22500000.0, "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:0000950170-22-016091" ], "value_sources": { "cash": [ "10-Q:0000950170-22-016091" ], "receivables": [ "10-Q:0000950170-22-016091" ], "inventory": [ "10-Q:0000950170-22-016091" ], "current_assets": [ "10-Q:0000950170-22-016091" ], "ppe_net": [ "10-Q:0000950170-22-016091" ], "goodwill": [ "10-Q:0000950170-22-016091" ], "intangibles": [ "10-Q:0000950170-22-016091" ], "total_assets": [ "10-Q:0000950170-22-016091" ], "accounts_payable": [ "10-Q:0000950170-22-016091" ], "current_liabilities": [ "10-Q:0000950170-22-016091" ], "total_liabilities": [ "10-Q:0000950170-22-016091" ], "equity_parent": [ "10-Q:0000950170-22-016091" ], "nci": [ "10-Q:0000950170-22-016091" ], "equity_total": [ "10-Q:0000950170-22-016091" ], "liabilities_and_equity": [ "10-Q:0000950170-22-016091" ], "shares_outstanding": [ "10-Q:0000950170-22-016091" ], "retained_earnings": [ "10-Q:0000950170-22-016091" ], "preferred_stock": [ "10-Q:0000950170-22-016091" ], "operating_lease_liability": [ "10-Q:0000950170-22-016091" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-016091" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-016091" ], "operating_lease_discount_rate": [ "10-Q:0000950170-22-016091" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-016091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 453500000.0, "short_term_investments": null, "receivables": 236000000.0, "inventory": 405100000.0, "current_assets": 1136100000.0, "ppe_net": 242300000.0, "goodwill": 248800000.0, "intangibles": 194800000.0, "total_assets": 1956000000.0, "accounts_payable": 271300000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 407400000.0, "long_term_debt": null, "total_liabilities": 1053900000.0, "temporary_equity": null, "equity_parent": 856700000.0, "nci": 45400000.0, "equity_total": 902100000.0, "liabilities_and_equity": 1956000000.0, "shares_outstanding": 45400000.0, "retained_earnings": 349900000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 85100000.0, "operating_lease_liability_current": 16100000.0, "operating_lease_liability_noncurrent": 69000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 19900000.0, "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:0000950170-22-023975" ], "value_sources": { "cash": [ "10-Q:0000950170-22-023975" ], "receivables": [ "10-Q:0000950170-22-023975" ], "inventory": [ "10-Q:0000950170-22-023975" ], "current_assets": [ "10-Q:0000950170-22-023975" ], "ppe_net": [ "10-Q:0000950170-22-023975" ], "goodwill": [ "10-Q:0000950170-22-023975" ], "intangibles": [ "10-Q:0000950170-22-023975" ], "total_assets": [ "10-Q:0000950170-22-023975" ], "accounts_payable": [ "10-Q:0000950170-22-023975" ], "current_liabilities": [ "10-Q:0000950170-22-023975" ], "total_liabilities": [ "10-Q:0000950170-22-023975" ], "equity_parent": [ "10-Q:0000950170-22-023975" ], "nci": [ "10-Q:0000950170-22-023975" ], "equity_total": [ "10-Q:0000950170-22-023975" ], "liabilities_and_equity": [ "10-Q:0000950170-22-023975" ], "shares_outstanding": [ "10-Q:0000950170-22-023975" ], "retained_earnings": [ "10-Q:0000950170-22-023975" ], "preferred_stock": [ "10-Q:0000950170-22-023975" ], "operating_lease_liability": [ "10-Q:0000950170-22-023975" ], "operating_lease_liability_current": [ "10-Q:0000950170-22-023975" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-22-023975" ], "operating_lease_discount_rate": [ "10-Q:0000950170-22-023975" ], "operating_lease_payments_y1": [ "10-Q:0000950170-22-023975" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-30", "values": { "cash": 358800000.0, "short_term_investments": null, "receivables": 253700000.0, "inventory": 443900000.0, "current_assets": 1098800000.0, "ppe_net": 279600000.0, "goodwill": 248800000.0, "intangibles": 187900000.0, "total_assets": 1960900000.0, "accounts_payable": 253500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 389200000.0, "long_term_debt": null, "total_liabilities": 1023900000.0, "temporary_equity": null, "equity_parent": 887900000.0, "nci": 49100000.0, "equity_total": 937000000.0, "liabilities_and_equity": 1960900000.0, "shares_outstanding": 45200000.0, "retained_earnings": 377800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 97400000.0, "operating_lease_liability_current": 17100000.0, "operating_lease_liability_noncurrent": 80300000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 21300000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 21700000.0, "debt_maturity_y2": 463600000.0, "debt_maturity_y3": 483600000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-23-005148", "10-K:0000950170-24-027213" ], "value_sources": { "cash": [ "10-K:0000950170-24-027213" ], "receivables": [ "10-K:0000950170-24-027213" ], "inventory": [ "10-K:0000950170-24-027213" ], "current_assets": [ "10-K:0000950170-24-027213" ], "ppe_net": [ "10-K:0000950170-24-027213" ], "goodwill": [ "10-K:0000950170-24-027213" ], "intangibles": [ "10-K:0000950170-24-027213" ], "total_assets": [ "10-K:0000950170-24-027213" ], "accounts_payable": [ "10-K:0000950170-24-027213" ], "current_liabilities": [ "10-K:0000950170-24-027213" ], "total_liabilities": [ "10-K:0000950170-24-027213" ], "equity_parent": [ "10-K:0000950170-24-027213" ], "nci": [ "10-K:0000950170-24-027213" ], "equity_total": [ "10-K:0000950170-24-027213" ], "liabilities_and_equity": [ "10-K:0000950170-24-027213" ], "shares_outstanding": [ "10-K:0000950170-24-027213" ], "retained_earnings": [ "10-K:0000950170-24-027213" ], "preferred_stock": [ "10-K:0000950170-24-027213" ], "operating_lease_liability": [ "10-K:0000950170-23-005148" ], "operating_lease_liability_current": [ "10-K:0000950170-24-027213" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-24-027213" ], "operating_lease_discount_rate": [ "10-K:0000950170-24-027213" ], "operating_lease_payments_y1": [ "10-K:0000950170-23-005148" ], "debt_maturity_y1": [ "10-K:0000950170-24-027213" ], "debt_maturity_y2": [ "10-K:0000950170-24-027213" ], "debt_maturity_y3": [ "10-K:0000950170-23-005148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 322100000.0, "short_term_investments": null, "receivables": 190300000.0, "inventory": 433000000.0, "current_assets": 981200000.0, "ppe_net": 289900000.0, "goodwill": 248800000.0, "intangibles": 182000000.0, "total_assets": 1865900000.0, "accounts_payable": 196000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 313700000.0, "long_term_debt": null, "total_liabilities": 940900000.0, "temporary_equity": null, "equity_parent": 870700000.0, "nci": 54300000.0, "equity_total": 925000000.0, "liabilities_and_equity": 1865900000.0, "shares_outstanding": 44800000.0, "retained_earnings": 374400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 113000000.0, "operating_lease_liability_current": 17400000.0, "operating_lease_liability_noncurrent": 95600000.0, "operating_lease_discount_rate": 0.056, "operating_lease_payments_y1": 20100000.0, "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:0000950170-23-018326" ], "value_sources": { "cash": [ "10-Q:0000950170-23-018326" ], "receivables": [ "10-Q:0000950170-23-018326" ], "inventory": [ "10-Q:0000950170-23-018326" ], "current_assets": [ "10-Q:0000950170-23-018326" ], "ppe_net": [ "10-Q:0000950170-23-018326" ], "goodwill": [ "10-Q:0000950170-23-018326" ], "intangibles": [ "10-Q:0000950170-23-018326" ], "total_assets": [ "10-Q:0000950170-23-018326" ], "accounts_payable": [ "10-Q:0000950170-23-018326" ], "current_liabilities": [ "10-Q:0000950170-23-018326" ], "total_liabilities": [ "10-Q:0000950170-23-018326" ], "equity_parent": [ "10-Q:0000950170-23-018326" ], "nci": [ "10-Q:0000950170-23-018326" ], "equity_total": [ "10-Q:0000950170-23-018326" ], "liabilities_and_equity": [ "10-Q:0000950170-23-018326" ], "shares_outstanding": [ "10-Q:0000950170-23-018326" ], "retained_earnings": [ "10-Q:0000950170-23-018326" ], "preferred_stock": [ "10-Q:0000950170-23-018326" ], "operating_lease_liability": [ "10-Q:0000950170-23-018326" ], "operating_lease_liability_current": [ "10-Q:0000950170-23-018326" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-018326" ], "operating_lease_discount_rate": [ "10-Q:0000950170-23-018326" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-018326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 320800000.0, "short_term_investments": null, "receivables": 178600000.0, "inventory": 398800000.0, "current_assets": 935400000.0, "ppe_net": 306500000.0, "goodwill": 248800000.0, "intangibles": 176500000.0, "total_assets": 1843700000.0, "accounts_payable": 183500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 294300000.0, "long_term_debt": null, "total_liabilities": 937500000.0, "temporary_equity": null, "equity_parent": 849800000.0, "nci": 56400000.0, "equity_total": 906200000.0, "liabilities_and_equity": 1843700000.0, "shares_outstanding": 44800000.0, "retained_earnings": 365000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 132100000.0, "operating_lease_liability_current": 17600000.0, "operating_lease_liability_noncurrent": 114500000.0, "operating_lease_discount_rate": 0.061, "operating_lease_payments_y1": 23100000.0, "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:0000950170-23-041897" ], "value_sources": { "cash": [ "10-Q:0000950170-23-041897" ], "receivables": [ "10-Q:0000950170-23-041897" ], "inventory": [ "10-Q:0000950170-23-041897" ], "current_assets": [ "10-Q:0000950170-23-041897" ], "ppe_net": [ "10-Q:0000950170-23-041897" ], "goodwill": [ "10-Q:0000950170-23-041897" ], "intangibles": [ "10-Q:0000950170-23-041897" ], "total_assets": [ "10-Q:0000950170-23-041897" ], "accounts_payable": [ "10-Q:0000950170-23-041897" ], "current_liabilities": [ "10-Q:0000950170-23-041897" ], "total_liabilities": [ "10-Q:0000950170-23-041897" ], "equity_parent": [ "10-Q:0000950170-23-041897" ], "nci": [ "10-Q:0000950170-23-041897" ], "equity_total": [ "10-Q:0000950170-23-041897" ], "liabilities_and_equity": [ "10-Q:0000950170-23-041897" ], "shares_outstanding": [ "10-Q:0000950170-23-041897" ], "retained_earnings": [ "10-Q:0000950170-23-041897" ], "preferred_stock": [ "10-Q:0000950170-23-041897" ], "operating_lease_liability": [ "10-Q:0000950170-23-041897" ], "operating_lease_liability_current": [ "10-Q:0000950170-23-041897" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-041897" ], "operating_lease_discount_rate": [ "10-Q:0000950170-23-041897" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-041897" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-29", "values": { "cash": 342000000.0, "short_term_investments": null, "receivables": 170500000.0, "inventory": 378300000.0, "current_assets": 925800000.0, "ppe_net": 308900000.0, "goodwill": 248800000.0, "intangibles": 170900000.0, "total_assets": 1845500000.0, "accounts_payable": 187500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 293600000.0, "long_term_debt": null, "total_liabilities": 950400000.0, "temporary_equity": null, "equity_parent": 838000000.0, "nci": 57100000.0, "equity_total": 895100000.0, "liabilities_and_equity": 1845500000.0, "shares_outstanding": 44800000.0, "retained_earnings": 350500000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 147500000.0, "operating_lease_liability_current": 16500000.0, "operating_lease_liability_noncurrent": 131000000.0, "operating_lease_discount_rate": 0.066, "operating_lease_payments_y1": 24500000.0, "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:0000950170-23-060220" ], "value_sources": { "cash": [ "10-Q:0000950170-23-060220" ], "receivables": [ "10-Q:0000950170-23-060220" ], "inventory": [ "10-Q:0000950170-23-060220" ], "current_assets": [ "10-Q:0000950170-23-060220" ], "ppe_net": [ "10-Q:0000950170-23-060220" ], "goodwill": [ "10-Q:0000950170-23-060220" ], "intangibles": [ "10-Q:0000950170-23-060220" ], "total_assets": [ "10-Q:0000950170-23-060220" ], "accounts_payable": [ "10-Q:0000950170-23-060220" ], "current_liabilities": [ "10-Q:0000950170-23-060220" ], "total_liabilities": [ "10-Q:0000950170-23-060220" ], "equity_parent": [ "10-Q:0000950170-23-060220" ], "nci": [ "10-Q:0000950170-23-060220" ], "equity_total": [ "10-Q:0000950170-23-060220" ], "liabilities_and_equity": [ "10-Q:0000950170-23-060220" ], "shares_outstanding": [ "10-Q:0000950170-23-060220" ], "retained_earnings": [ "10-Q:0000950170-23-060220" ], "preferred_stock": [ "10-Q:0000950170-23-060220" ], "operating_lease_liability": [ "10-Q:0000950170-23-060220" ], "operating_lease_liability_current": [ "10-Q:0000950170-23-060220" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-060220" ], "operating_lease_discount_rate": [ "10-Q:0000950170-23-060220" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-060220" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-29", "values": { "cash": 307000000.0, "short_term_investments": null, "receivables": 180800000.0, "inventory": 374500000.0, "current_assets": 893200000.0, "ppe_net": 328300000.0, "goodwill": 265200000.0, "intangibles": 215300000.0, "total_assets": 1867700000.0, "accounts_payable": 192900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 310000000.0, "long_term_debt": null, "total_liabilities": 970500000.0, "temporary_equity": null, "equity_parent": 838900000.0, "nci": 58300000.0, "equity_total": 897200000.0, "liabilities_and_equity": 1867700000.0, "shares_outstanding": 44600000.0, "retained_earnings": 346700000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 161100000.0, "operating_lease_liability_current": 18100000.0, "operating_lease_liability_noncurrent": 143000000.0, "operating_lease_discount_rate": 0.067, "operating_lease_payments_y1": 28000000.0, "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-K:0000950170-24-027213", "10-K:0001628280-25-007865" ], "value_sources": { "cash": [ "10-K:0001628280-25-007865" ], "receivables": [ "10-K:0001628280-25-007865" ], "inventory": [ "10-K:0001628280-25-007865" ], "current_assets": [ "10-K:0001628280-25-007865" ], "ppe_net": [ "10-K:0001628280-25-007865" ], "goodwill": [ "10-K:0001628280-25-007865" ], "intangibles": [ "10-K:0001628280-25-007865" ], "total_assets": [ "10-K:0001628280-25-007865" ], "accounts_payable": [ "10-K:0001628280-25-007865" ], "current_liabilities": [ "10-K:0001628280-25-007865" ], "total_liabilities": [ "10-K:0001628280-25-007865" ], "equity_parent": [ "10-K:0001628280-25-007865" ], "nci": [ "10-K:0001628280-25-007865" ], "equity_total": [ "10-K:0001628280-25-007865" ], "liabilities_and_equity": [ "10-K:0001628280-25-007865" ], "shares_outstanding": [ "10-K:0001628280-25-007865" ], "retained_earnings": [ "10-K:0001628280-25-007865" ], "preferred_stock": [ "10-K:0001628280-25-007865" ], "operating_lease_liability": [ "10-K:0000950170-24-027213" ], "operating_lease_liability_current": [ "10-K:0001628280-25-007865" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-25-007865" ], "operating_lease_discount_rate": [ "10-K:0001628280-25-007865" ], "operating_lease_payments_y1": [ "10-K:0000950170-24-027213" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-29", "values": { "cash": 293000000.0, "short_term_investments": null, "receivables": 194500000.0, "inventory": 388100000.0, "current_assets": 908700000.0, "ppe_net": 329200000.0, "goodwill": 265200000.0, "intangibles": 207600000.0, "total_assets": 1887600000.0, "accounts_payable": 215700000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 329400000.0, "long_term_debt": null, "total_liabilities": 998500000.0, "temporary_equity": null, "equity_parent": 830900000.0, "nci": 58200000.0, "equity_total": 889100000.0, "liabilities_and_equity": 1887600000.0, "shares_outstanding": 44600000.0, "retained_earnings": 337300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18300000.0, "operating_lease_liability_noncurrent": 153400000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-020679" ], "value_sources": { "cash": [ "10-Q:0001628280-24-020679" ], "receivables": [ "10-Q:0001628280-24-020679" ], "inventory": [ "10-Q:0001628280-24-020679" ], "current_assets": [ "10-Q:0001628280-24-020679" ], "ppe_net": [ "10-Q:0001628280-24-020679" ], "goodwill": [ "10-Q:0001628280-24-020679" ], "intangibles": [ "10-Q:0001628280-24-020679" ], "total_assets": [ "10-Q:0001628280-24-020679" ], "accounts_payable": [ "10-Q:0001628280-24-020679" ], "current_liabilities": [ "10-Q:0001628280-24-020679" ], "total_liabilities": [ "10-Q:0001628280-24-020679" ], "equity_parent": [ "10-Q:0001628280-24-020679" ], "nci": [ "10-Q:0001628280-24-020679" ], "equity_total": [ "10-Q:0001628280-24-020679" ], "liabilities_and_equity": [ "10-Q:0001628280-24-020679" ], "shares_outstanding": [ "10-Q:0001628280-24-020679" ], "retained_earnings": [ "10-Q:0001628280-24-020679" ], "preferred_stock": [ "10-Q:0001628280-24-020679" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-020679" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-020679" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-28", "values": { "cash": 319500000.0, "short_term_investments": null, "receivables": 206900000.0, "inventory": 399900000.0, "current_assets": 960800000.0, "ppe_net": 326600000.0, "goodwill": 265200000.0, "intangibles": 200000000.0, "total_assets": 1927300000.0, "accounts_payable": 229000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 351400000.0, "long_term_debt": null, "total_liabilities": 1015600000.0, "temporary_equity": null, "equity_parent": 852300000.0, "nci": 59400000.0, "equity_total": 911700000.0, "liabilities_and_equity": 1927300000.0, "shares_outstanding": 45000000.0, "retained_earnings": 356400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18700000.0, "operating_lease_liability_noncurrent": 152400000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-033152" ], "value_sources": { "cash": [ "10-Q:0001628280-24-033152" ], "receivables": [ "10-Q:0001628280-24-033152" ], "inventory": [ "10-Q:0001628280-24-033152" ], "current_assets": [ "10-Q:0001628280-24-033152" ], "ppe_net": [ "10-Q:0001628280-24-033152" ], "goodwill": [ "10-Q:0001628280-24-033152" ], "intangibles": [ "10-Q:0001628280-24-033152" ], "total_assets": [ "10-Q:0001628280-24-033152" ], "accounts_payable": [ "10-Q:0001628280-24-033152" ], "current_liabilities": [ "10-Q:0001628280-24-033152" ], "total_liabilities": [ "10-Q:0001628280-24-033152" ], "equity_parent": [ "10-Q:0001628280-24-033152" ], "nci": [ "10-Q:0001628280-24-033152" ], "equity_total": [ "10-Q:0001628280-24-033152" ], "liabilities_and_equity": [ "10-Q:0001628280-24-033152" ], "shares_outstanding": [ "10-Q:0001628280-24-033152" ], "retained_earnings": [ "10-Q:0001628280-24-033152" ], "preferred_stock": [ "10-Q:0001628280-24-033152" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-033152" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-033152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-27", "values": { "cash": 318200000.0, "short_term_investments": null, "receivables": 228100000.0, "inventory": 402600000.0, "current_assets": 985800000.0, "ppe_net": 327700000.0, "goodwill": 265300000.0, "intangibles": 192400000.0, "total_assets": 1947500000.0, "accounts_payable": 233200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 358800000.0, "long_term_debt": null, "total_liabilities": 1025100000.0, "temporary_equity": null, "equity_parent": 857900000.0, "nci": 64500000.0, "equity_total": 922400000.0, "liabilities_and_equity": 1947500000.0, "shares_outstanding": 45100000.0, "retained_earnings": 354100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 19000000.0, "operating_lease_liability_noncurrent": 155600000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-044152" ], "value_sources": { "cash": [ "10-Q:0001628280-24-044152" ], "receivables": [ "10-Q:0001628280-24-044152" ], "inventory": [ "10-Q:0001628280-24-044152" ], "current_assets": [ "10-Q:0001628280-24-044152" ], "ppe_net": [ "10-Q:0001628280-24-044152" ], "goodwill": [ "10-Q:0001628280-24-044152" ], "intangibles": [ "10-Q:0001628280-24-044152" ], "total_assets": [ "10-Q:0001628280-24-044152" ], "accounts_payable": [ "10-Q:0001628280-24-044152" ], "current_liabilities": [ "10-Q:0001628280-24-044152" ], "total_liabilities": [ "10-Q:0001628280-24-044152" ], "equity_parent": [ "10-Q:0001628280-24-044152" ], "nci": [ "10-Q:0001628280-24-044152" ], "equity_total": [ "10-Q:0001628280-24-044152" ], "liabilities_and_equity": [ "10-Q:0001628280-24-044152" ], "shares_outstanding": [ "10-Q:0001628280-24-044152" ], "retained_earnings": [ "10-Q:0001628280-24-044152" ], "preferred_stock": [ "10-Q:0001628280-24-044152" ], "operating_lease_liability_current": [ "10-Q:0001628280-24-044152" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-24-044152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-27", "values": { "cash": 313900000.0, "short_term_investments": null, "receivables": 241100000.0, "inventory": 381000000.0, "current_assets": 970100000.0, "ppe_net": 325900000.0, "goodwill": 265300000.0, "intangibles": 184900000.0, "total_assets": 1919900000.0, "accounts_payable": 212500000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 335600000.0, "long_term_debt": null, "total_liabilities": 984100000.0, "temporary_equity": null, "equity_parent": 873600000.0, "nci": 62200000.0, "equity_total": 935800000.0, "liabilities_and_equity": 1919900000.0, "shares_outstanding": 45100000.0, "retained_earnings": 370400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 167800000.0, "operating_lease_liability_current": 18600000.0, "operating_lease_liability_noncurrent": 149200000.0, "operating_lease_discount_rate": 0.072, "operating_lease_payments_y1": 29900000.0, "operating_lease_payments_total": 240800000.0, "operating_lease_imputed_interest": 73000000.0, "debt_maturity_y1": 18300000.0, "debt_maturity_y2": 12300000.0, "debt_maturity_y3": 12300000.0, "debt_maturity_y4": 456800000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-25-007865", "10-K:0001628280-26-010744" ], "value_sources": { "cash": [ "10-K:0001628280-26-010744" ], "receivables": [ "10-K:0001628280-26-010744" ], "inventory": [ "10-K:0001628280-26-010744" ], "current_assets": [ "10-K:0001628280-26-010744" ], "ppe_net": [ "10-K:0001628280-26-010744" ], "goodwill": [ "10-K:0001628280-26-010744" ], "intangibles": [ "10-K:0001628280-26-010744" ], "total_assets": [ "10-K:0001628280-26-010744" ], "accounts_payable": [ "10-K:0001628280-26-010744" ], "current_liabilities": [ "10-K:0001628280-26-010744" ], "total_liabilities": [ "10-K:0001628280-26-010744" ], "equity_parent": [ "10-K:0001628280-26-010744" ], "nci": [ "10-K:0001628280-26-010744" ], "equity_total": [ "10-K:0001628280-26-010744" ], "liabilities_and_equity": [ "10-K:0001628280-26-010744" ], "shares_outstanding": [ "10-K:0001628280-26-010744" ], "retained_earnings": [ "10-K:0001628280-26-010744" ], "preferred_stock": [ "10-K:0001628280-26-010744" ], "operating_lease_liability": [ "10-K:0001628280-25-007865" ], "operating_lease_liability_current": [ "10-K:0001628280-26-010744" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-010744" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-010744" ], "operating_lease_payments_y1": [ "10-K:0001628280-25-007865" ], "operating_lease_payments_total": [ "10-K:0001628280-25-007865" ], "operating_lease_imputed_interest": [ "10-K:0001628280-25-007865" ], "debt_maturity_y1": [ "10-K:0001628280-25-007865" ], "debt_maturity_y2": [ "10-K:0001628280-25-007865" ], "debt_maturity_y3": [ "10-K:0001628280-25-007865" ], "debt_maturity_y4": [ "10-K:0001628280-25-007865" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-28", "values": { "cash": 317600000.0, "short_term_investments": null, "receivables": 217900000.0, "inventory": 374600000.0, "current_assets": 947800000.0, "ppe_net": 328600000.0, "goodwill": 265300000.0, "intangibles": 177600000.0, "total_assets": 1891000000.0, "accounts_payable": 207400000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 313200000.0, "long_term_debt": null, "total_liabilities": 954200000.0, "temporary_equity": null, "equity_parent": 872000000.0, "nci": 64800000.0, "equity_total": 936800000.0, "liabilities_and_equity": 1891000000.0, "shares_outstanding": 45100000.0, "retained_earnings": 365400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18600000.0, "operating_lease_liability_noncurrent": 146900000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-020658" ], "value_sources": { "cash": [ "10-Q:0001628280-25-020658" ], "receivables": [ "10-Q:0001628280-25-020658" ], "inventory": [ "10-Q:0001628280-25-020658" ], "current_assets": [ "10-Q:0001628280-25-020658" ], "ppe_net": [ "10-Q:0001628280-25-020658" ], "goodwill": [ "10-Q:0001628280-25-020658" ], "intangibles": [ "10-Q:0001628280-25-020658" ], "total_assets": [ "10-Q:0001628280-25-020658" ], "accounts_payable": [ "10-Q:0001628280-25-020658" ], "current_liabilities": [ "10-Q:0001628280-25-020658" ], "total_liabilities": [ "10-Q:0001628280-25-020658" ], "equity_parent": [ "10-Q:0001628280-25-020658" ], "nci": [ "10-Q:0001628280-25-020658" ], "equity_total": [ "10-Q:0001628280-25-020658" ], "liabilities_and_equity": [ "10-Q:0001628280-25-020658" ], "shares_outstanding": [ "10-Q:0001628280-25-020658" ], "retained_earnings": [ "10-Q:0001628280-25-020658" ], "preferred_stock": [ "10-Q:0001628280-25-020658" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-020658" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-020658" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-27", "values": { "cash": 327400000.0, "short_term_investments": null, "receivables": 206700000.0, "inventory": 375600000.0, "current_assets": 955800000.0, "ppe_net": 336700000.0, "goodwill": 114200000.0, "intangibles": 170600000.0, "total_assets": 1745600000.0, "accounts_payable": 202200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 312000000.0, "long_term_debt": null, "total_liabilities": 955800000.0, "temporary_equity": null, "equity_parent": 719400000.0, "nci": 70400000.0, "equity_total": 789800000.0, "liabilities_and_equity": 1745600000.0, "shares_outstanding": 45300000.0, "retained_earnings": 203400000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18600000.0, "operating_lease_liability_noncurrent": 151400000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-036413" ], "value_sources": { "cash": [ "10-Q:0001628280-25-036413" ], "receivables": [ "10-Q:0001628280-25-036413" ], "inventory": [ "10-Q:0001628280-25-036413" ], "current_assets": [ "10-Q:0001628280-25-036413" ], "ppe_net": [ "10-Q:0001628280-25-036413" ], "goodwill": [ "10-Q:0001628280-25-036413" ], "intangibles": [ "10-Q:0001628280-25-036413" ], "total_assets": [ "10-Q:0001628280-25-036413" ], "accounts_payable": [ "10-Q:0001628280-25-036413" ], "current_liabilities": [ "10-Q:0001628280-25-036413" ], "total_liabilities": [ "10-Q:0001628280-25-036413" ], "equity_parent": [ "10-Q:0001628280-25-036413" ], "nci": [ "10-Q:0001628280-25-036413" ], "equity_total": [ "10-Q:0001628280-25-036413" ], "liabilities_and_equity": [ "10-Q:0001628280-25-036413" ], "shares_outstanding": [ "10-Q:0001628280-25-036413" ], "retained_earnings": [ "10-Q:0001628280-25-036413" ], "preferred_stock": [ "10-Q:0001628280-25-036413" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-036413" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-036413" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-26", "values": { "cash": 314100000.0, "short_term_investments": null, "receivables": 199500000.0, "inventory": 382200000.0, "current_assets": 941400000.0, "ppe_net": 329100000.0, "goodwill": 114200000.0, "intangibles": 163700000.0, "total_assets": 1720500000.0, "accounts_payable": 191200000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 293400000.0, "long_term_debt": null, "total_liabilities": 939200000.0, "temporary_equity": null, "equity_parent": 709900000.0, "nci": 71400000.0, "equity_total": 781300000.0, "liabilities_and_equity": 1720500000.0, "shares_outstanding": 45400000.0, "retained_earnings": 192500000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 18600000.0, "operating_lease_liability_noncurrent": 155100000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-047117" ], "value_sources": { "cash": [ "10-Q:0001628280-25-047117" ], "receivables": [ "10-Q:0001628280-25-047117" ], "inventory": [ "10-Q:0001628280-25-047117" ], "current_assets": [ "10-Q:0001628280-25-047117" ], "ppe_net": [ "10-Q:0001628280-25-047117" ], "goodwill": [ "10-Q:0001628280-25-047117" ], "intangibles": [ "10-Q:0001628280-25-047117" ], "total_assets": [ "10-Q:0001628280-25-047117" ], "accounts_payable": [ "10-Q:0001628280-25-047117" ], "current_liabilities": [ "10-Q:0001628280-25-047117" ], "total_liabilities": [ "10-Q:0001628280-25-047117" ], "equity_parent": [ "10-Q:0001628280-25-047117" ], "nci": [ "10-Q:0001628280-25-047117" ], "equity_total": [ "10-Q:0001628280-25-047117" ], "liabilities_and_equity": [ "10-Q:0001628280-25-047117" ], "shares_outstanding": [ "10-Q:0001628280-25-047117" ], "retained_earnings": [ "10-Q:0001628280-25-047117" ], "preferred_stock": [ "10-Q:0001628280-25-047117" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-047117" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-047117" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-26", "values": { "cash": 311800000.0, "short_term_investments": null, "receivables": 208800000.0, "inventory": 390900000.0, "current_assets": 959700000.0, "ppe_net": 324600000.0, "goodwill": 114200000.0, "intangibles": 156800000.0, "total_assets": 1729000000.0, "accounts_payable": 194900000.0, "short_term_borrowings": null, "debt_current": 9900000.0, "current_liabilities": 300700000.0, "long_term_debt": 467000000.0, "total_liabilities": 944900000.0, "temporary_equity": null, "equity_parent": 711000000.0, "nci": 73100000.0, "equity_total": 784100000.0, "liabilities_and_equity": 1729000000.0, "shares_outstanding": 45500000.0, "retained_earnings": 189200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 176800000.0, "operating_lease_liability_current": 20200000.0, "operating_lease_liability_noncurrent": 156600000.0, "operating_lease_discount_rate": 0.073, "operating_lease_payments_y1": 32200000.0, "operating_lease_payments_total": 247800000.0, "operating_lease_imputed_interest": 71000000.0, "debt_maturity_y1": 12100000.0, "debt_maturity_y2": 12100000.0, "debt_maturity_y3": 457200000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-26-010744", "10-Q:0001628280-26-067880" ], "value_sources": { "cash": [ "10-Q:0001628280-26-067880" ], "receivables": [ "10-Q:0001628280-26-067880" ], "inventory": [ "10-Q:0001628280-26-067880" ], "current_assets": [ "10-Q:0001628280-26-067880" ], "ppe_net": [ "10-Q:0001628280-26-067880" ], "goodwill": [ "10-Q:0001628280-26-067880" ], "intangibles": [ "10-Q:0001628280-26-067880" ], "total_assets": [ "10-Q:0001628280-26-067880" ], "accounts_payable": [ "10-Q:0001628280-26-067880" ], "debt_current": [ "10-Q:0001628280-26-067880" ], "current_liabilities": [ "10-Q:0001628280-26-067880" ], "long_term_debt": [ "10-Q:0001628280-26-067880" ], "total_liabilities": [ "10-Q:0001628280-26-067880" ], "equity_parent": [ "10-Q:0001628280-26-067880" ], "nci": [ "10-Q:0001628280-26-067880" ], "equity_total": [ "10-Q:0001628280-26-067880" ], "liabilities_and_equity": [ "10-Q:0001628280-26-067880" ], "shares_outstanding": [ "10-Q:0001628280-26-067880" ], "retained_earnings": [ "10-Q:0001628280-26-067880" ], "preferred_stock": [ "10-Q:0001628280-26-067880" ], "operating_lease_liability": [ "10-K:0001628280-26-010744" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-067880" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-067880" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-010744" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-010744" ], "operating_lease_payments_total": [ "10-K:0001628280-26-010744" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-010744" ], "debt_maturity_y1": [ "10-K:0001628280-26-010744" ], "debt_maturity_y2": [ "10-K:0001628280-26-010744" ], "debt_maturity_y3": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-27", "values": { "cash": 323500000.0, "short_term_investments": null, "receivables": 232800000.0, "inventory": 481900000.0, "current_assets": 1097800000.0, "ppe_net": 319400000.0, "goodwill": 114200000.0, "intangibles": 149900000.0, "total_assets": 1855200000.0, "accounts_payable": 263400000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 357500000.0, "long_term_debt": 601900000.0, "total_liabilities": 1153100000.0, "temporary_equity": null, "equity_parent": 627900000.0, "nci": 74200000.0, "equity_total": 702100000.0, "liabilities_and_equity": 1855200000.0, "shares_outstanding": 44800000.0, "retained_earnings": 171300000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 20500000.0, "operating_lease_liability_noncurrent": 158000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-028365" ], "value_sources": { "cash": [ "10-Q:0001628280-26-028365" ], "receivables": [ "10-Q:0001628280-26-028365" ], "inventory": [ "10-Q:0001628280-26-028365" ], "current_assets": [ "10-Q:0001628280-26-028365" ], "ppe_net": [ "10-Q:0001628280-26-028365" ], "goodwill": [ "10-Q:0001628280-26-028365" ], "intangibles": [ "10-Q:0001628280-26-028365" ], "total_assets": [ "10-Q:0001628280-26-028365" ], "accounts_payable": [ "10-Q:0001628280-26-028365" ], "debt_current": [ "10-Q:0001628280-26-028365" ], "current_liabilities": [ "10-Q:0001628280-26-028365" ], "long_term_debt": [ "10-Q:0001628280-26-028365" ], "total_liabilities": [ "10-Q:0001628280-26-028365" ], "equity_parent": [ "10-Q:0001628280-26-028365" ], "nci": [ "10-Q:0001628280-26-028365" ], "equity_total": [ "10-Q:0001628280-26-028365" ], "liabilities_and_equity": [ "10-Q:0001628280-26-028365" ], "shares_outstanding": [ "10-Q:0001628280-26-028365" ], "retained_earnings": [ "10-Q:0001628280-26-028365" ], "preferred_stock": [ "10-Q:0001628280-26-028365" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-028365" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-028365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-26", "values": { "cash": 255900000.0, "short_term_investments": null, "receivables": 208000000.0, "inventory": 629900000.0, "current_assets": 1160500000.0, "ppe_net": 323700000.0, "goodwill": 114200000.0, "intangibles": 143200000.0, "total_assets": 1918100000.0, "accounts_payable": 300600000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 424700000.0, "long_term_debt": 599400000.0, "total_liabilities": 1201000000.0, "temporary_equity": null, "equity_parent": 639800000.0, "nci": 77300000.0, "equity_total": 717100000.0, "liabilities_and_equity": 1918100000.0, "shares_outstanding": 45300000.0, "retained_earnings": 180000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 21500000.0, "operating_lease_liability_noncurrent": 155000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-052540" ], "value_sources": { "cash": [ "10-Q:0001628280-26-052540" ], "receivables": [ "10-Q:0001628280-26-052540" ], "inventory": [ "10-Q:0001628280-26-052540" ], "current_assets": [ "10-Q:0001628280-26-052540" ], "ppe_net": [ "10-Q:0001628280-26-052540" ], "goodwill": [ "10-Q:0001628280-26-052540" ], "intangibles": [ "10-Q:0001628280-26-052540" ], "total_assets": [ "10-Q:0001628280-26-052540" ], "accounts_payable": [ "10-Q:0001628280-26-052540" ], "debt_current": [ "10-Q:0001628280-26-052540" ], "current_liabilities": [ "10-Q:0001628280-26-052540" ], "long_term_debt": [ "10-Q:0001628280-26-052540" ], "total_liabilities": [ "10-Q:0001628280-26-052540" ], "equity_parent": [ "10-Q:0001628280-26-052540" ], "nci": [ "10-Q:0001628280-26-052540" ], "equity_total": [ "10-Q:0001628280-26-052540" ], "liabilities_and_equity": [ "10-Q:0001628280-26-052540" ], "shares_outstanding": [ "10-Q:0001628280-26-052540" ], "retained_earnings": [ "10-Q:0001628280-26-052540" ], "preferred_stock": [ "10-Q:0001628280-26-052540" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-052540" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-052540" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-25", "values": { "cash": 270900000.0, "short_term_investments": null, "receivables": 272400000.0, "inventory": 723300000.0, "current_assets": 1334200000.0, "ppe_net": 344400000.0, "goodwill": 114200000.0, "intangibles": 136400000.0, "total_assets": 2104400000.0, "accounts_payable": 335200000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 478600000.0, "long_term_debt": 635100000.0, "total_liabilities": 1291100000.0, "temporary_equity": null, "equity_parent": 727500000.0, "nci": 85800000.0, "equity_total": 813300000.0, "liabilities_and_equity": 2104400000.0, "shares_outstanding": 45700000.0, "retained_earnings": 219100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 22300000.0, "operating_lease_liability_noncurrent": 152700000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-067880" ], "value_sources": { "cash": [ "10-Q:0001628280-26-067880" ], "receivables": [ "10-Q:0001628280-26-067880" ], "inventory": [ "10-Q:0001628280-26-067880" ], "current_assets": [ "10-Q:0001628280-26-067880" ], "ppe_net": [ "10-Q:0001628280-26-067880" ], "goodwill": [ "10-Q:0001628280-26-067880" ], "intangibles": [ "10-Q:0001628280-26-067880" ], "total_assets": [ "10-Q:0001628280-26-067880" ], "accounts_payable": [ "10-Q:0001628280-26-067880" ], "debt_current": [ "10-Q:0001628280-26-067880" ], "current_liabilities": [ "10-Q:0001628280-26-067880" ], "long_term_debt": [ "10-Q:0001628280-26-067880" ], "total_liabilities": [ "10-Q:0001628280-26-067880" ], "equity_parent": [ "10-Q:0001628280-26-067880" ], "nci": [ "10-Q:0001628280-26-067880" ], "equity_total": [ "10-Q:0001628280-26-067880" ], "liabilities_and_equity": [ "10-Q:0001628280-26-067880" ], "shares_outstanding": [ "10-Q:0001628280-26-067880" ], "retained_earnings": [ "10-Q:0001628280-26-067880" ], "preferred_stock": [ "10-Q:0001628280-26-067880" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-067880" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-067880" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-26", "end": "2021-03-26", "values": { "cfo": 65600000.0, "cfi": 800000.0, "cff": -1600000.0, "capex": 6500000.0, "d_and_a": 6500000.0, "sbc": 3500000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 4300000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 4900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 22500000.0, "change_inventories": 8800000.0, "change_payables": 43300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-009042" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-009042" ], "cfi": [ "10-Q:0000950170-22-009042" ], "cff": [ "10-Q:0000950170-22-009042" ], "capex": [ "10-Q:0000950170-22-009042" ], "d_and_a": [ "10-Q:0000950170-22-009042" ], "sbc": [ "10-Q:0000950170-22-009042" ], "interest_paid": [ "10-Q:0000950170-22-009042" ], "amortisation_intangibles": [ "10-Q:0000950170-22-009042" ], "change_receivables": [ "10-Q:0000950170-22-009042" ], "change_inventories": [ "10-Q:0000950170-22-009042" ], "change_payables": [ "10-Q:0000950170-22-009042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-27", "end": "2021-06-25", "values": { "cfo": 51100000.0, "cfi": -371300000.0, "cff": 506800000.0, "capex": 16200000.0, "d_and_a": 8600000.0, "sbc": 3700000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 3800000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 9500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -9200000.0, "change_inventories": 32500000.0, "change_payables": 37500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "cfi": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "cff": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "capex": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "d_and_a": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "sbc": [ "10-Q:0000950170-22-016091" ], "interest_paid": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "amortisation_intangibles": [ "10-Q:0000950170-22-016091" ], "change_receivables": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "change_inventories": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ], "change_payables": [ "10-Q:0000950170-22-009042", "10-Q:0000950170-22-016091" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-26", "end": "2021-09-24", "values": { "cfo": 53300000.0, "cfi": -19800000.0, "cff": -27300000.0, "capex": 20000000.0, "d_and_a": 8900000.0, "sbc": 4300000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 6300000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 9500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 22100000.0, "change_inventories": 29200000.0, "change_payables": 38700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "cfi": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "cff": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "capex": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "d_and_a": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "sbc": [ "10-Q:0000950170-22-023975" ], "interest_paid": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "amortisation_intangibles": [ "10-Q:0000950170-22-023975" ], "change_receivables": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "change_inventories": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "change_payables": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ], "proceeds_equity_issuance": [ "10-Q:0000950170-22-016091", "10-Q:0000950170-22-023975" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-25", "end": "2021-12-31", "values": { "cfo": 41600000.0, "cfi": -14500000.0, "cff": -17100000.0, "capex": 16600000.0, "d_and_a": 10100000.0, "sbc": 4300000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 5500000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 17600000.0, "change_inventories": 54600000.0, "change_payables": 51100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 500000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "value_sources": { "cfo": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "cfi": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "cff": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "capex": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "d_and_a": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "sbc": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "interest_paid": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "change_receivables": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "change_inventories": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "change_payables": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ], "proceeds_equity_issuance": [ "10-K:0000950170-23-005148", "10-Q:0000950170-22-023975" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-01", "values": { "cfo": -67400000.0, "cfi": -28400000.0, "cff": -2600000.0, "capex": 28400000.0, "d_and_a": 9800000.0, "sbc": 5600000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 5000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 8100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 29100000.0, "change_inventories": 61100000.0, "change_payables": -35900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018326" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-018326" ], "cfi": [ "10-Q:0000950170-23-018326" ], "cff": [ "10-Q:0000950170-23-018326" ], "capex": [ "10-Q:0000950170-23-018326" ], "d_and_a": [ "10-Q:0000950170-23-018326" ], "sbc": [ "10-Q:0000950170-23-018326" ], "buybacks": [ "10-Q:0000950170-23-018326" ], "interest_paid": [ "10-Q:0000950170-23-018326" ], "amortisation_intangibles": [ "10-Q:0000950170-23-018326" ], "change_receivables": [ "10-Q:0000950170-23-018326" ], "change_inventories": [ "10-Q:0000950170-23-018326" ], "change_payables": [ "10-Q:0000950170-23-018326" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-02", "end": "2022-07-01", "values": { "cfo": 81700000.0, "cfi": -18000000.0, "cff": -6600000.0, "capex": 18100000.0, "d_and_a": 10200000.0, "sbc": 4500000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 8800000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 7700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -31900000.0, "change_inventories": -17900000.0, "change_payables": -19900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "cfi": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "cff": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "capex": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "d_and_a": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "sbc": [ "10-Q:0000950170-23-041897" ], "buybacks": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "interest_paid": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "amortisation_intangibles": [ "10-Q:0000950170-23-041897" ], "change_receivables": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "change_inventories": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ], "change_payables": [ "10-Q:0000950170-23-018326", "10-Q:0000950170-23-041897" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-02", "end": "2022-09-30", "values": { "cfo": 71700000.0, "cfi": -17800000.0, "cff": -18000000.0, "capex": 21400000.0, "d_and_a": 9700000.0, "sbc": 4700000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 6500000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 800000.0, "change_inventories": 2500000.0, "change_payables": 11900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "cfi": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "cff": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "capex": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "d_and_a": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "sbc": [ "10-Q:0000950170-23-060220" ], "buybacks": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "interest_paid": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "change_receivables": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "change_inventories": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "change_payables": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "proceeds_equity_issuance": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-30", "values": { "cfo": -38800000.0, "cfi": -32000000.0, "cff": -28800000.0, "capex": 32200000.0, "d_and_a": 8700000.0, "sbc": 4300000.0, "dividends_paid": null, "buybacks": 12100000.0, "interest_paid": 11600000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 29999976.9, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 17700000.0, "change_inventories": 38700000.0, "change_payables": -24500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "value_sources": { "cfo": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "cfi": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "cff": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "capex": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "d_and_a": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "sbc": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "buybacks": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "interest_paid": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "amortisation_intangibles": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "goodwill_impairment": [ "10-K:0000950170-24-027213" ], "change_receivables": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "change_inventories": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "change_payables": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ], "proceeds_equity_issuance": [ "10-K:0000950170-24-027213", "10-Q:0000950170-23-060220" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-31", "end": "2023-03-31", "values": { "cfo": 28000000.0, "cfi": -27300000.0, "cff": -36200000.0, "capex": 27300000.0, "d_and_a": 8900000.0, "sbc": 3700000.0, "dividends_paid": null, "buybacks": 14200000.0, "interest_paid": 7400000.0, "taxes_paid": 5600000.0, "depreciation": null, "amortisation_intangibles": 5800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -63400000.0, "change_inventories": -10900000.0, "change_payables": -50500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020679" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-020679" ], "cfi": [ "10-Q:0001628280-24-020679" ], "cff": [ "10-Q:0001628280-24-020679" ], "capex": [ "10-Q:0001628280-24-020679" ], "d_and_a": [ "10-Q:0001628280-24-020679" ], "sbc": [ "10-Q:0001628280-24-020679" ], "buybacks": [ "10-Q:0001628280-24-020679" ], "interest_paid": [ "10-Q:0001628280-24-020679" ], "taxes_paid": [ "10-Q:0001628280-24-020679" ], "amortisation_intangibles": [ "10-Q:0001628280-24-020679" ], "change_receivables": [ "10-Q:0001628280-24-020679" ], "change_inventories": [ "10-Q:0001628280-24-020679" ], "change_payables": [ "10-Q:0001628280-24-020679" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 36400000.0, "cfi": -19200000.0, "cff": -20700000.0, "capex": 19700000.0, "d_and_a": 9300000.0, "sbc": 1000000.0, "dividends_paid": null, "buybacks": 9500000.0, "interest_paid": 14300000.0, "taxes_paid": 11800000.0, "depreciation": null, "amortisation_intangibles": 5500000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -11700000.0, "change_inventories": -34200000.0, "change_payables": -12100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "cfi": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "cff": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "capex": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "d_and_a": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "sbc": [ "10-Q:0001628280-24-033152" ], "buybacks": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "interest_paid": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "taxes_paid": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "amortisation_intangibles": [ "10-Q:0001628280-24-033152" ], "goodwill_impairment": [ "10-Q:0001628280-24-033152" ], "change_receivables": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "change_inventories": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ], "change_payables": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-24-033152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-29", "values": { "cfo": 36200000.0, "cfi": -10400000.0, "cff": -4100000.0, "capex": 12200000.0, "d_and_a": 9700000.0, "sbc": 4000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 11300000.0, "taxes_paid": 9300000.0, "depreciation": null, "amortisation_intangibles": 5500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -8100000.0, "change_inventories": -20500000.0, "change_payables": 1400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "cfi": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "cff": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "capex": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "d_and_a": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "sbc": [ "10-Q:0001628280-24-044152" ], "buybacks": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "interest_paid": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "taxes_paid": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "amortisation_intangibles": [ "10-Q:0001628280-24-044152" ], "change_receivables": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "change_inventories": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "change_payables": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ], "proceeds_equity_issuance": [ "10-Q:0001628280-24-033152", "10-Q:0001628280-24-044152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-30", "end": "2023-12-29", "values": { "cfo": 35300000.0, "cfi": -62800000.0, "cff": -8900000.0, "capex": 16600000.0, "d_and_a": 9700000.0, "sbc": 3400000.0, "dividends_paid": null, "buybacks": 5700000.0, "interest_paid": 11800000.0, "taxes_paid": 4500000.0, "depreciation": null, "amortisation_intangibles": 7200000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 4700000.0, "change_inventories": -15200000.0, "change_payables": -300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 800000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-027213", "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "value_sources": { "cfo": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "cfi": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "cff": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "capex": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "d_and_a": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "sbc": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "buybacks": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "interest_paid": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "taxes_paid": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "amortisation_intangibles": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "goodwill_impairment": [ "10-K:0000950170-24-027213" ], "change_receivables": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "change_inventories": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "change_payables": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-007865", "10-Q:0001628280-24-044152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-30", "end": "2024-03-29", "values": { "cfo": 9800000.0, "cfi": -17900000.0, "cff": -4500000.0, "capex": 18000000.0, "d_and_a": 11500000.0, "sbc": 3500000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 11200000.0, "taxes_paid": 8100000.0, "depreciation": null, "amortisation_intangibles": 7700000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 13700000.0, "change_inventories": 13600000.0, "change_payables": 25100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-25-020658" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-020658" ], "cfi": [ "10-Q:0001628280-25-020658" ], "cff": [ "10-Q:0001628280-25-020658" ], "capex": [ "10-Q:0001628280-25-020658" ], "d_and_a": [ "10-Q:0001628280-25-020658" ], "sbc": [ "10-Q:0001628280-25-020658" ], "buybacks": [ "10-Q:0001628280-24-020679" ], "interest_paid": [ "10-Q:0001628280-25-020658" ], "taxes_paid": [ "10-Q:0001628280-25-020658" ], "amortisation_intangibles": [ "10-Q:0001628280-25-020658" ], "goodwill_impairment": [ "10-Q:0001628280-24-020679" ], "change_receivables": [ "10-Q:0001628280-25-020658" ], "change_inventories": [ "10-Q:0001628280-25-020658" ], "change_payables": [ "10-Q:0001628280-25-020658" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-30", "end": "2024-06-28", "values": { "cfo": 23200000.0, "cfi": -13000000.0, "cff": 17000000.0, "capex": 13000000.0, "d_and_a": 11200000.0, "sbc": 4500000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 11100000.0, "taxes_paid": 9600000.0, "depreciation": null, "amortisation_intangibles": 7600000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 12400000.0, "change_inventories": 11800000.0, "change_payables": 16300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "cfi": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "cff": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "capex": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "d_and_a": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "sbc": [ "10-Q:0001628280-25-036413" ], "buybacks": [ "10-Q:0001628280-24-020679", "10-Q:0001628280-25-036413" ], "interest_paid": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "taxes_paid": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "amortisation_intangibles": [ "10-Q:0001628280-25-036413" ], "goodwill_impairment": [ "10-Q:0001628280-25-036413" ], "change_receivables": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "change_inventories": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ], "change_payables": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-25-036413" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-29", "end": "2024-09-27", "values": { "cfo": 14900000.0, "cfi": -15300000.0, "cff": -3700000.0, "capex": 15200000.0, "d_and_a": 11400000.0, "sbc": 4700000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 11400000.0, "taxes_paid": 10400000.0, "depreciation": null, "amortisation_intangibles": 7600000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 21200000.0, "change_inventories": 2700000.0, "change_payables": 4700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "cfi": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "cff": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "capex": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "d_and_a": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "sbc": [ "10-Q:0001628280-25-047117" ], "buybacks": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "interest_paid": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "taxes_paid": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "amortisation_intangibles": [ "10-Q:0001628280-25-047117" ], "goodwill_impairment": [ "10-Q:0001628280-25-047117" ], "change_receivables": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "change_inventories": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "change_payables": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ], "proceeds_equity_issuance": [ "10-Q:0001628280-25-036413", "10-Q:0001628280-25-047117" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-28", "end": "2024-12-27", "values": { "cfo": 17100000.0, "cfi": -17300000.0, "cff": 1000000.0, "capex": 17300000.0, "d_and_a": 11600000.0, "sbc": 4700000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 6700000.0, "taxes_paid": 6200000.0, "depreciation": null, "amortisation_intangibles": 7500000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 13000000.0, "change_inventories": -21600000.0, "change_payables": -19700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1100000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "value_sources": { "cfo": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cfi": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cff": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "capex": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "d_and_a": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "sbc": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "buybacks": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "interest_paid": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "taxes_paid": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "amortisation_intangibles": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "goodwill_impairment": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_receivables": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_inventories": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_payables": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-28", "end": "2025-03-28", "values": { "cfo": 28200000.0, "cfi": -12400000.0, "cff": -12200000.0, "capex": 12400000.0, "d_and_a": 11700000.0, "sbc": 2900000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 12700000.0, "taxes_paid": 8600000.0, "depreciation": null, "amortisation_intangibles": 7300000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -23100000.0, "change_inventories": -6400000.0, "change_payables": -8500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-25-020658", "10-Q:0001628280-26-028365" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028365" ], "cfi": [ "10-Q:0001628280-26-028365" ], "cff": [ "10-Q:0001628280-26-028365" ], "capex": [ "10-Q:0001628280-26-028365" ], "d_and_a": [ "10-Q:0001628280-26-028365" ], "sbc": [ "10-Q:0001628280-26-028365" ], "buybacks": [ "10-Q:0001628280-26-028365" ], "interest_paid": [ "10-Q:0001628280-26-028365" ], "taxes_paid": [ "10-Q:0001628280-26-028365" ], "amortisation_intangibles": [ "10-Q:0001628280-26-028365" ], "goodwill_impairment": [ "10-Q:0001628280-25-020658" ], "change_receivables": [ "10-Q:0001628280-26-028365" ], "change_inventories": [ "10-Q:0001628280-26-028365" ], "change_payables": [ "10-Q:0001628280-26-028365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-29", "end": "2025-06-27", "values": { "cfo": 29200000.0, "cfi": -16700000.0, "cff": -6600000.0, "capex": 16800000.0, "d_and_a": 11700000.0, "sbc": 7100000.0, "dividends_paid": null, "buybacks": 3400000.0, "interest_paid": 6200000.0, "taxes_paid": 9800000.0, "depreciation": null, "amortisation_intangibles": 7000000.0, "goodwill_impairment": 151100000.0, "deferred_tax": null, "change_receivables": -11200000.0, "change_inventories": 1000000.0, "change_payables": -3400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "cfi": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "cff": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "capex": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "d_and_a": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "sbc": [ "10-Q:0001628280-26-052540" ], "buybacks": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "interest_paid": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "taxes_paid": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "amortisation_intangibles": [ "10-Q:0001628280-26-052540" ], "goodwill_impairment": [ "10-Q:0001628280-26-052540" ], "change_receivables": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "change_inventories": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "change_payables": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-28", "end": "2025-09-26", "values": { "cfo": 100000.0, "cfi": -7900000.0, "cff": -3500000.0, "capex": 11000000.0, "d_and_a": 12100000.0, "sbc": 4400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 12500000.0, "taxes_paid": 16800000.0, "depreciation": null, "amortisation_intangibles": 6900000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -7300000.0, "change_inventories": 6600000.0, "change_payables": -10900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "cfi": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "cff": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "capex": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "d_and_a": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "sbc": [ "10-Q:0001628280-26-067880" ], "buybacks": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "interest_paid": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "taxes_paid": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "amortisation_intangibles": [ "10-Q:0001628280-26-067880" ], "goodwill_impairment": [ "10-Q:0001628280-26-067880" ], "change_receivables": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "change_inventories": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "change_payables": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-27", "end": "2025-12-26", "values": { "cfo": 8100000.0, "cfi": -10000000.0, "cff": 1100000.0, "capex": 10100000.0, "d_and_a": 12400000.0, "sbc": 4800000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 8300000.0, "taxes_paid": 6800000.0, "depreciation": null, "amortisation_intangibles": 6900000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 9300000.0, "change_inventories": 8700000.0, "change_payables": 5200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1100000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "value_sources": { "cfo": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cfi": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "cff": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "capex": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "d_and_a": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "sbc": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "buybacks": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "interest_paid": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "taxes_paid": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "amortisation_intangibles": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "goodwill_impairment": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_receivables": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_inventories": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "change_payables": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-010744", "10-Q:0001628280-25-047117" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-27", "end": "2026-03-27", "values": { "cfo": -33300000.0, "cfi": -9500000.0, "cff": 57600000.0, "capex": 9600000.0, "d_and_a": 12300000.0, "sbc": 3200000.0, "dividends_paid": null, "buybacks": 40000000.0, "interest_paid": 6600000.0, "taxes_paid": 6100000.0, "depreciation": null, "amortisation_intangibles": 6900000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 24000000.0, "change_inventories": 91000000.0, "change_payables": 68000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028365" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028365" ], "cfi": [ "10-Q:0001628280-26-028365" ], "cff": [ "10-Q:0001628280-26-028365" ], "capex": [ "10-Q:0001628280-26-028365" ], "d_and_a": [ "10-Q:0001628280-26-028365" ], "sbc": [ "10-Q:0001628280-26-028365" ], "buybacks": [ "10-Q:0001628280-26-028365" ], "interest_paid": [ "10-Q:0001628280-26-028365" ], "taxes_paid": [ "10-Q:0001628280-26-028365" ], "amortisation_intangibles": [ "10-Q:0001628280-26-028365" ], "goodwill_impairment": [ "10-Q:0001628280-26-028365" ], "change_receivables": [ "10-Q:0001628280-26-028365" ], "change_inventories": [ "10-Q:0001628280-26-028365" ], "change_payables": [ "10-Q:0001628280-26-028365" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-28", "end": "2026-06-26", "values": { "cfo": -41100000.0, "cfi": -16200000.0, "cff": -9100000.0, "capex": 16200000.0, "d_and_a": 12500000.0, "sbc": 6400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 100000.0, "taxes_paid": 24300000.0, "depreciation": null, "amortisation_intangibles": 6800000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -24800000.0, "change_inventories": 147900000.0, "change_payables": 36400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "cfi": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "cff": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "capex": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "d_and_a": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "sbc": [ "10-Q:0001628280-26-052540" ], "buybacks": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "interest_paid": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "taxes_paid": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "amortisation_intangibles": [ "10-Q:0001628280-26-052540" ], "goodwill_impairment": [ "10-Q:0001628280-26-052540" ], "change_receivables": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "change_inventories": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ], "change_payables": [ "10-Q:0001628280-26-028365", "10-Q:0001628280-26-052540" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-27", "end": "2026-09-25", "values": { "cfo": -42300000.0, "cfi": -19500000.0, "cff": 68100000.0, "capex": 19500000.0, "d_and_a": 12700000.0, "sbc": 7600000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": -100000.0, "taxes_paid": 12900000.0, "depreciation": null, "amortisation_intangibles": 6800000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 64400000.0, "change_inventories": 93500000.0, "change_payables": 26700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 32900000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "cfi": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "cff": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "capex": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "d_and_a": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "sbc": [ "10-Q:0001628280-26-067880" ], "buybacks": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "interest_paid": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "taxes_paid": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "amortisation_intangibles": [ "10-Q:0001628280-26-067880" ], "goodwill_impairment": [ "10-Q:0001628280-26-067880" ], "change_receivables": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "change_inventories": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "change_payables": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "proceeds_equity_issuance": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-26", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 211600000.0, "cfi": -404800000.0, "cff": 460800000.0, "capex": 59300000.0, "d_and_a": 34100000.0, "sbc": 15800000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 19900000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 33400000.0, "goodwill_impairment": null, "deferred_tax": -3100000.0, "change_receivables": 53000000.0, "change_inventories": 125100000.0, "change_payables": 170600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 193600000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-027213" ], "value_sources": { "cfo": [ "10-K:0000950170-24-027213" ], "cfi": [ "10-K:0000950170-24-027213" ], "cff": [ "10-K:0000950170-24-027213" ], "capex": [ "10-K:0000950170-24-027213" ], "d_and_a": [ "10-K:0000950170-24-027213" ], "sbc": [ "10-K:0000950170-24-027213" ], "buybacks": [ "10-K:0000950170-24-027213" ], "interest_paid": [ "10-K:0000950170-24-027213" ], "amortisation_intangibles": [ "10-K:0000950170-24-027213" ], "deferred_tax": [ "10-K:0000950170-24-027213" ], "change_receivables": [ "10-K:0000950170-24-027213" ], "change_inventories": [ "10-K:0000950170-24-027213" ], "change_payables": [ "10-K:0000950170-24-027213" ], "proceeds_equity_issuance": [ "10-K:0000950170-24-027213" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 47200000.0, "cfi": -96200000.0, "cff": -56000000.0, "capex": 100100000.0, "d_and_a": 38400000.0, "sbc": 19100000.0, "dividends_paid": null, "buybacks": 12100000.0, "interest_paid": 31900000.0, "taxes_paid": 36800000.0, "depreciation": null, "amortisation_intangibles": 30000000.0, "goodwill_impairment": null, "deferred_tax": 100000.0, "change_receivables": 15700000.0, "change_inventories": 84400000.0, "change_payables": -68400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-25-007865" ], "value_sources": { "cfo": [ "10-K:0001628280-25-007865" ], "cfi": [ "10-K:0001628280-25-007865" ], "cff": [ "10-K:0001628280-25-007865" ], "capex": [ "10-K:0001628280-25-007865" ], "d_and_a": [ "10-K:0001628280-25-007865" ], "sbc": [ "10-K:0001628280-25-007865" ], "buybacks": [ "10-K:0001628280-25-007865" ], "interest_paid": [ "10-K:0001628280-25-007865" ], "taxes_paid": [ "10-K:0001628280-25-007865" ], "amortisation_intangibles": [ "10-K:0001628280-25-007865" ], "deferred_tax": [ "10-K:0001628280-25-007865" ], "change_receivables": [ "10-K:0001628280-25-007865" ], "change_inventories": [ "10-K:0001628280-25-007865" ], "change_payables": [ "10-K:0001628280-25-007865" ], "proceeds_equity_issuance": [ "10-K:0001628280-25-007865" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-31", "end": "2023-12-29", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 135900000.0, "cfi": -119700000.0, "cff": -69900000.0, "capex": 75800000.0, "d_and_a": 37600000.0, "sbc": 12100000.0, "dividends_paid": null, "buybacks": 29400000.0, "interest_paid": 44800000.0, "taxes_paid": 31200000.0, "depreciation": null, "amortisation_intangibles": 24100000.0, "goodwill_impairment": 0.0, "deferred_tax": -12200000.0, "change_receivables": -78500000.0, "change_inventories": -80800000.0, "change_payables": -61500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 800000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-010744" ], "value_sources": { "cfo": [ "10-K:0001628280-26-010744" ], "cfi": [ "10-K:0001628280-26-010744" ], "cff": [ "10-K:0001628280-26-010744" ], "capex": [ "10-K:0001628280-26-010744" ], "d_and_a": [ "10-K:0001628280-26-010744" ], "sbc": [ "10-K:0001628280-26-010744" ], "buybacks": [ "10-K:0001628280-26-010744" ], "interest_paid": [ "10-K:0001628280-26-010744" ], "taxes_paid": [ "10-K:0001628280-26-010744" ], "amortisation_intangibles": [ "10-K:0001628280-26-010744" ], "goodwill_impairment": [ "10-K:0001628280-26-010744" ], "deferred_tax": [ "10-K:0001628280-26-010744" ], "change_receivables": [ "10-K:0001628280-26-010744" ], "change_inventories": [ "10-K:0001628280-26-010744" ], "change_payables": [ "10-K:0001628280-26-010744" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-30", "end": "2024-12-27", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 65000000.0, "cfi": -63500000.0, "cff": 9800000.0, "capex": 63500000.0, "d_and_a": 45700000.0, "sbc": 17400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 40400000.0, "taxes_paid": 34300000.0, "depreciation": null, "amortisation_intangibles": 30400000.0, "goodwill_impairment": 0.0, "deferred_tax": -2800000.0, "change_receivables": 60300000.0, "change_inventories": 6500000.0, "change_payables": 26400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-010744" ], "value_sources": { "cfo": [ "10-K:0001628280-26-010744" ], "cfi": [ "10-K:0001628280-26-010744" ], "cff": [ "10-K:0001628280-26-010744" ], "capex": [ "10-K:0001628280-26-010744" ], "d_and_a": [ "10-K:0001628280-26-010744" ], "sbc": [ "10-K:0001628280-26-010744" ], "buybacks": [ "10-K:0001628280-26-010744" ], "interest_paid": [ "10-K:0001628280-26-010744" ], "taxes_paid": [ "10-K:0001628280-26-010744" ], "amortisation_intangibles": [ "10-K:0001628280-26-010744" ], "goodwill_impairment": [ "10-K:0001628280-26-010744" ], "deferred_tax": [ "10-K:0001628280-26-010744" ], "change_receivables": [ "10-K:0001628280-26-010744" ], "change_inventories": [ "10-K:0001628280-26-010744" ], "change_payables": [ "10-K:0001628280-26-010744" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-28", "end": "2025-12-26", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 65600000.0, "cfi": -47000000.0, "cff": -21200000.0, "capex": 50300000.0, "d_and_a": 47900000.0, "sbc": 19200000.0, "dividends_paid": null, "buybacks": 3400000.0, "interest_paid": 39700000.0, "taxes_paid": 42000000.0, "depreciation": null, "amortisation_intangibles": 28100000.0, "goodwill_impairment": 151100000.0, "deferred_tax": -2700000.0, "change_receivables": -32300000.0, "change_inventories": 9900000.0, "change_payables": -17600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2200000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-010744" ], "value_sources": { "cfo": [ "10-K:0001628280-26-010744" ], "cfi": [ "10-K:0001628280-26-010744" ], "cff": [ "10-K:0001628280-26-010744" ], "capex": [ "10-K:0001628280-26-010744" ], "d_and_a": [ "10-K:0001628280-26-010744" ], "sbc": [ "10-K:0001628280-26-010744" ], "buybacks": [ "10-K:0001628280-26-010744" ], "interest_paid": [ "10-K:0001628280-26-010744" ], "taxes_paid": [ "10-K:0001628280-26-010744" ], "amortisation_intangibles": [ "10-K:0001628280-26-010744" ], "goodwill_impairment": [ "10-K:0001628280-26-010744" ], "deferred_tax": [ "10-K:0001628280-26-010744" ], "change_receivables": [ "10-K:0001628280-26-010744" ], "change_inventories": [ "10-K:0001628280-26-010744" ], "change_payables": [ "10-K:0001628280-26-010744" ], "proceeds_equity_issuance": [ "10-K:0001628280-26-010744" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000950170-23-005148": { "kind": "filing", "form": "10-K", "accession": "0000950170-23-005148", "report_date": "2022-12-30", "filed": "2023-02-28", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/uctt-20221230.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023005148/" }, "10-K:0000950170-24-027213": { "kind": "filing", "form": "10-K", "accession": "0000950170-24-027213", "report_date": "2023-12-29", "filed": "2024-03-06", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/uctt-20231229.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017024027213/" }, "10-K:0001564590-22-008065": { "kind": "filing", "form": "10-K", "accession": "0001564590-22-008065", "report_date": "2021-12-31", "filed": "2022-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459022008065/uctt-10k_20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459022008065/" }, "10-K:0001628280-25-007865": { "kind": "filing", "form": "10-K", "accession": "0001628280-25-007865", "report_date": "2024-12-27", "filed": "2025-02-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/uctt-20241227.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025007865/" }, "10-K:0001628280-26-010744": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-010744", "report_date": "2025-12-26", "filed": "2026-02-23", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/uctt-20251226.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026010744/" }, "10-Q:0000950170-22-009042": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-009042", "report_date": "2022-04-01", "filed": "2022-05-10", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022009042/uctt-20220401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022009042/" }, "10-Q:0000950170-22-016091": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-016091", "report_date": "2022-07-01", "filed": "2022-08-09", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022016091/uctt-20220701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022016091/" }, "10-Q:0000950170-22-023975": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-023975", "report_date": "2022-09-30", "filed": "2022-11-09", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022023975/uctt-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017022023975/" }, "10-Q:0000950170-23-018326": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-018326", "report_date": "2023-03-31", "filed": "2023-05-05", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023018326/uctt-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023018326/" }, "10-Q:0000950170-23-041897": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-041897", "report_date": "2023-06-30", "filed": "2023-08-11", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023041897/uctt-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023041897/" }, "10-Q:0000950170-23-060220": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-060220", "report_date": "2023-09-29", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023060220/uctt-20230929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000095017023060220/" }, "10-Q:0001564590-21-023889": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-023889", "report_date": "2021-03-26", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021023889/uctt-10q_20210326.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021023889/" }, "10-Q:0001564590-21-040843": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-040843", "report_date": "2021-06-25", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021040843/uctt-10q_20210625.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021040843/" }, "10-Q:0001564590-21-053884": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-053884", "report_date": "2021-09-24", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021053884/uctt-10q_20210924.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000156459021053884/" }, "10-Q:0001628280-24-020679": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-020679", "report_date": "2024-03-29", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024020679/uctt-20240329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024020679/" }, "10-Q:0001628280-24-033152": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-033152", "report_date": "2024-06-28", "filed": "2024-07-26", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024033152/uctt-20240628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024033152/" }, "10-Q:0001628280-24-044152": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-044152", "report_date": "2024-09-27", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024044152/uctt-20240927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828024044152/" }, "10-Q:0001628280-25-020658": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-020658", "report_date": "2025-03-28", "filed": "2025-04-29", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025020658/uctt-20250328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025020658/" }, "10-Q:0001628280-25-036413": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-036413", "report_date": "2025-06-27", "filed": "2025-07-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025036413/uctt-20250627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025036413/" }, "10-Q:0001628280-25-047117": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-047117", "report_date": "2025-09-26", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025047117/uctt-20250926.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828025047117/" }, "10-Q:0001628280-26-028365": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-028365", "report_date": "2026-03-27", "filed": "2026-04-29", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026028365/uctt-20260327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026028365/" }, "10-Q:0001628280-26-052540": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-052540", "report_date": "2026-06-26", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026052540/uctt-20260626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026052540/" }, "10-Q:0001628280-26-067880": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-067880", "report_date": "2026-09-25", "filed": "2026-10-28", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026067880/uctt-20260925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000162828026067880/" }, "8-K:0001193125-21-106305": { "kind": "filing", "form": "8-K", "accession": "0001193125-21-106305", "report_date": "2021-03-31", "filed": "2021-04-05", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1275014/000119312521106305/d171157d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1275014/000119312521106305/" } }, "restatements": [ { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-06-26", "end": "2021-09-24", "first": { "value": 44800000.0, "source": "10-Q:0001564590-21-053884", "filed": "2021-11-03" }, "latest": { "value": 44.8, "source": "10-Q:0000950170-22-023975", "filed": "2022-11-09" }, "used": { "value": 44.8, "source": "10-Q:0000950170-22-023975", "filed": "2022-11-09" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-06-26", "end": "2021-09-24", "first": { "value": 45400000.0, "source": "10-Q:0001564590-21-053884", "filed": "2021-11-03" }, "latest": { "value": 45.4, "source": "10-Q:0000950170-22-023975", "filed": "2022-11-09" }, "used": { "value": 45.4, "source": "10-Q:0000950170-22-023975", "filed": "2022-11-09" } }, { "period": "FY2021 Q4", "item": "total_assets", "start": null, "end": "2021-12-31", "first": { "value": 2025400000.0, "source": "10-K:0001564590-22-008065", "filed": "2022-03-01" }, "latest": { "value": 1867700000.0, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" }, "used": { "value": 2025400000.0, "source": "10-K:0000950170-23-005148", "filed": "2023-02-28" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 23100000.0, "source": "10-Q:0000950170-22-023975", "filed": "2022-11-09" }, "latest": { "value": 23.1, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" }, "used": { "value": 23.1, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y1", "start": null, "end": "2022-12-30", "first": { "value": 24700000.0, "source": "10-K:0000950170-23-005148", "filed": "2023-02-28" }, "latest": { "value": 21700000.0, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" }, "used": { "value": 21700000.0, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y2", "start": null, "end": "2022-12-30", "first": { "value": 15700000.0, "source": "10-K:0000950170-23-005148", "filed": "2023-02-28" }, "latest": { "value": 463600000.0, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" }, "used": { "value": 463600000.0, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-30", "first": { "value": 45.2, "source": "10-K:0000950170-23-005148", "filed": "2023-02-28" }, "latest": { "value": 45200000.0, "source": "10-K:0001628280-25-007865", "filed": "2025-02-25" }, "used": { "value": 45200000.0, "source": "10-K:0001628280-25-007865", "filed": "2025-02-25" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-30", "first": { "value": 45.7, "source": "10-K:0000950170-23-005148", "filed": "2023-02-28" }, "latest": { "value": 45700000.0, "source": "10-K:0001628280-25-007865", "filed": "2025-02-25" }, "used": { "value": 45700000.0, "source": "10-K:0001628280-25-007865", "filed": "2025-02-25" } }, { "period": "FY2023 Q1", "item": "shares_basic", "start": "2022-12-31", "end": "2023-03-31", "first": { "value": 44.8, "source": "10-Q:0000950170-23-018326", "filed": "2023-05-05" }, "latest": { "value": 44800000.0, "source": "10-Q:0001628280-24-020679", "filed": "2024-05-06" }, "used": { "value": 44800000.0, "source": "10-Q:0001628280-24-020679", "filed": "2024-05-06" } }, { "period": "FY2023 Q1", "item": "shares_diluted", "start": "2022-12-31", "end": "2023-03-31", "first": { "value": 44.8, "source": "10-Q:0000950170-23-018326", "filed": "2023-05-05" }, "latest": { "value": 44800000.0, "source": "10-Q:0001628280-24-020679", "filed": "2024-05-06" }, "used": { "value": 44800000.0, "source": "10-Q:0001628280-24-020679", "filed": "2024-05-06" } }, { "period": "FY2023 Q2", "item": "inventory", "start": null, "end": "2023-06-30", "first": { "value": 398800000.0, "source": "10-Q:0000950170-23-041897", "filed": "2023-08-11" }, "latest": { "value": 378300000.0, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" }, "used": { "value": 398800000.0, "source": "10-Q:0000950170-23-041897", "filed": "2023-08-11" } }, { "period": "FY2023 Q2", "item": "shares_basic", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 44.7, "source": "10-Q:0000950170-23-041897", "filed": "2023-08-11" }, "latest": { "value": 44700000.0, "source": "10-Q:0001628280-24-033152", "filed": "2024-07-26" }, "used": { "value": 44700000.0, "source": "10-Q:0001628280-24-033152", "filed": "2024-07-26" } }, { "period": "FY2023 Q2", "item": "shares_diluted", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 44.7, "source": "10-Q:0000950170-23-041897", "filed": "2023-08-11" }, "latest": { "value": 44700000.0, "source": "10-Q:0001628280-24-033152", "filed": "2024-07-26" }, "used": { "value": 44700000.0, "source": "10-Q:0001628280-24-033152", "filed": "2024-07-26" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2022-12-31", "end": "2023-09-29", "first": { "value": 16.9, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" }, "latest": { "value": 16900000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" }, "used": { "value": 16900000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "shares_basic", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 44.8, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" }, "latest": { "value": 44800000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" }, "used": { "value": 44800000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "shares_diluted", "start": "2023-07-01", "end": "2023-09-29", "first": { "value": 44.8, "source": "10-Q:0000950170-23-060220", "filed": "2023-11-07" }, "latest": { "value": 44800000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" }, "used": { "value": 44800000.0, "source": "10-Q:0001628280-24-044152", "filed": "2024-10-30" } }, { "period": "FY2023", "item": "shares_basic", "start": "2022-12-31", "end": "2023-12-29", "first": { "value": 44.7, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" }, "latest": { "value": 44700000.0, "source": "10-K:0001628280-26-010744", "filed": "2026-02-23" }, "used": { "value": 44700000.0, "source": "10-K:0001628280-26-010744", "filed": "2026-02-23" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2022-12-31", "end": "2023-12-29", "first": { "value": 44.7, "source": "10-K:0000950170-24-027213", "filed": "2024-03-06" }, "latest": { "value": 44700000.0, "source": "10-K:0001628280-26-010744", "filed": "2026-02-23" }, "used": { "value": 44700000.0, "source": "10-K:0001628280-26-010744", "filed": "2026-02-23" } }, { "period": "FY2025 Q3", "item": "proceeds_equity_issuance", "start": "2024-12-28", "end": "2025-09-26", "first": { "value": 1100000.0, "source": "10-Q:0001628280-25-047117", "filed": "2025-10-29" }, "latest": { "value": 0.0, "source": "10-Q:0001628280-26-067880", "filed": "2026-10-28" }, "used": { "value": 0.0, "source": "10-Q:0001628280-26-067880", "filed": "2026-10-28" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2022 Q3", "item": "amortisation_intangibles", "value": -15699976.9, "sources": [ "10-Q:0000950170-23-041897", "10-Q:0000950170-23-060220" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q3", "item": "proceeds_equity_issuance", "value": -1100000.0, "sources": [ "10-Q:0001628280-26-052540", "10-Q:0001628280-26-067880" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "acquisition:2021-03-31:8-K:0001193125-21-106305", "type": "acquisition", "date": "2021-03-31", "fiscal_period": "FY2021 Q2", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-21-106305" ] } ] }