{"schemaVersion":2,"ticker":"VLTO","company":{"ticker":"VLTO","name":"Veralto Corp","exchange":"NYSE","cik":1967680,"sic":"3825","sicDescription":"Instruments For Meas & Testing of  Electricity & Elec Signals","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:53.406Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2021","2022","2023","2024","2025"],"series":{"revenue":[4700000000,4870000000,5021000000,5193000000,5503000000],"costOfRevenue":[1987000000,2110000000,2120000000,2088000000,2204000000],"grossProfit":[2713000000,2760000000,2901000000,3105000000,3299000000],"operatingExpenses":[1734000000,1698000000,1809000000,1935000000,2058000000],"operatingIncome":[1041000000,1112000000,1140000000,1208000000,1277000000],"pretaxIncome":[1047000000,1113000000,1096000000,1086000000,1173000000],"interestExpense":[0,0,30000000,113000000,96000000],"netIncome":[861000000,845000000,839000000,833000000,940000000],"dilutedEps":[3.5,3.43,3.4,3.34,3.76],"cash":[0,0,762000000,1101000000,2031000000],"currentAssets":[null,1280000000,2073000000,2387000000,3432000000],"totalAssets":[4840000000,4825000000,5693000000,6406000000,7693000000],"currentLiabilities":[null,1123000000,1265000000,1245000000,2056000000],"totalLiabilities":[null,1585000000,4304000000,4361000000,4587000000],"totalDebt":[null,0,2629000000,2599000000,2673000000],"equity":[null,3240000000,1389000000,2045000000,3106000000],"operatingCashFlow":[896000000,870000000,963000000,875000000,1077000000],"capex":[54000000,34000000,54000000,55000000,63000000],"depreciationAndAmortization":[106000000,90000000,87000000,78000000,78000000],"dilutedShares":[246300000,246300000,246800000,249600000,250300000],"sharesOutstanding":[null,100,246300000,247400000,248400000],"totalCosts":[3659000000,3758000000,3881000000,3985000000,4226000000],"freeCashFlow":[842000000,836000000,909000000,820000000,1014000000],"capexOutflow":[-54000000,-34000000,-54000000,-55000000,-63000000],"grossMargin":[57.723404255319146,56.67351129363449,57.777335192192794,59.79202772963605,59.9491186625477],"operatingMargin":[22.148936170212767,22.833675564681723,22.704640509858596,23.26208357404198,23.20552425949482],"netMargin":[18.319148936170212,17.35112936344969,16.709818761202946,16.040824186404777,17.08159185898601],"ebit":[1047000000,1113000000,1126000000,1199000000,1269000000],"currentRatio":[null,1.1398040961709706,1.6387351778656127,1.917269076305221,1.6692607003891051],"netDebt":[null,0,1867000000,1498000000,642000000],"fcfMargin":[17.914893617021278,17.166324435318277,18.103963353913564,15.790487194300018,18.42631292022533],"ebitda":[1153000000,1203000000,1213000000,1277000000,1347000000],"debtToCapital":[null,0,65.43056246889,55.96468561584841,46.25367710676588],"returnOnAssets":[17.789256198347108,17.485773409208484,15.953603346643849,13.769733035788082,13.33427902688134],"returnOnEquity":[null,26.080246913580247,36.24972996327501,48.51485148514851,36.4977674238012],"revenueGrowth":[null,3.6170212765957555,3.1006160164271046,3.4256124278032374,5.969574427113411]}},"quarterly":{"keys":["2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1"],"labels":["Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26"],"series":{"revenue":[1219000000,1248000000,1225000000,1253000000,1255000000,1288000000,1246000000,1288000000,1314000000,1345000000,1332000000,1371000000,1404000000,1396000000,1422000000],"costOfRevenue":[525000000,537000000,517000000,529000000,532000000,542000000,499000000,514000000,531000000,544000000,527000000,549000000,560000000,568000000,568000000],"grossProfit":[694000000,711000000,708000000,724000000,723000000,746000000,747000000,774000000,783000000,801000000,805000000,822000000,844000000,828000000,854000000],"operatingExpenses":[409000000,429000000,428000000,447000000,462000000,472000000,465000000,485000000,482000000,503000000,492000000,518000000,527000000,521000000,529000000],"operatingIncome":[285000000,294000000,292000000,289000000,273000000,286000000,293000000,299000000,308000000,308000000,322000000,313000000,326000000,316000000,338000000],"pretaxIncome":[285000000,295000000,292000000,275000000,268000000,261000000,250000000,270000000,286000000,280000000,289000000,285000000,306000000,293000000,321000000],"interestExpense":[0,0,0,0,5000000,25000000,28000000,30000000,27000000,28000000,27000000,28000000,21000000,20000000,24000000],"netIncome":[218000000,216000000,225000000,209000000,205000000,200000000,184000000,203000000,219000000,227000000,225000000,222000000,239000000,254000000,254000000],"dilutedEps":[0.89,0.88,0.91,0.85,0.83,0.8103221908981071,0.74,0.81,0.88,0.9097601918465228,0.9,0.89,0.95,1.0198723064644852,1.02],"cash":[0,0,0,0,426000000,762000000,827000000,1043000000,1267000000,1101000000,1239000000,1559000000,1775000000,2031000000,1431000000],"currentAssets":[null,1280000000,null,null,1660000000,2073000000,2117000000,2333000000,2617000000,2387000000,2558000000,2953000000,3195000000,3432000000,2944000000],"totalAssets":[null,4825000000,null,null,5160000000,5693000000,5708000000,5903000000,6263000000,6406000000,6645000000,7171000000,7429000000,7693000000,7653000000],"currentLiabilities":[null,1123000000,null,null,1034000000,1265000000,1156000000,1190000000,1226000000,1245000000,1170000000,1275000000,2037000000,2056000000,1984000000],"totalLiabilities":[null,1585000000,null,null,4117000000,4304000000,4220000000,4231000000,4303000000,4361000000,4336000000,4510000000,4581000000,4587000000,4647000000],"totalDebt":[null,0,null,null,2604000000,2629000000,2618000000,2615000000,2639000000,2599000000,2630000000,2672000000,2672000000,2673000000,2662000000],"equity":[null,3240000000,null,null,1043000000,1389000000,1488000000,1672000000,1960000000,2045000000,2309000000,2661000000,2848000000,3106000000,3006000000],"operatingCashFlow":[null,337000000,156000000,301000000,243000000,263000000,115000000,251000000,224000000,285000000,157000000,339000000,270000000,311000000,182000000],"capex":[null,8000000,9000000,12000000,11000000,22000000,13000000,11000000,9000000,22000000,15000000,16000000,12000000,20000000,12000000],"depreciationAndAmortization":[null,null,null,null,null,null,21000000,20000000,17000000,20000000,19000000,19000000,20000000,20000000,24000000],"dilutedShares":[246300000,246300000,246300000,246300000,246300000,248300000,248800000,249300000,250000000,250200000,250100000,249900000,250600000,250600000,249200000],"sharesOutstanding":[246300000,100,null,null,246300000,246300000,246800000,247100000,247200000,247400000,247800000,248100000,248300000,248400000,245600000],"totalCosts":[934000000,954000000,933000000,964000000,982000000,1002000000,953000000,989000000,1006000000,1037000000,1010000000,1058000000,1078000000,1080000000,1084000000],"freeCashFlow":[null,329000000,147000000,289000000,232000000,241000000,102000000,240000000,215000000,263000000,142000000,323000000,258000000,291000000,170000000],"capexOutflow":[null,-8000000,-9000000,-12000000,-11000000,-22000000,-13000000,-11000000,-9000000,-22000000,-15000000,-16000000,-12000000,-20000000,-12000000],"grossMargin":[56.93191140278917,56.97115384615385,57.79591836734694,57.78132482043097,57.60956175298805,57.919254658385086,59.95184590690209,60.09316770186336,59.589041095890416,59.55390334572491,60.43543543543544,59.95623632385121,60.11396011396012,59.31232091690545,60.056258790436004],"operatingMargin":[23.379819524200162,23.557692307692307,23.836734693877553,23.06464485235435,21.752988047808767,22.204968944099377,23.515248796147674,23.214285714285715,23.43987823439878,22.899628252788105,24.174174174174173,22.830051057622175,23.219373219373217,22.636103151862464,23.769338959212376],"netMargin":[17.883511074651352,17.307692307692307,18.367346938775512,16.679968076616124,16.334661354581673,15.527950310559005,14.767255216693421,15.760869565217392,16.666666666666664,16.87732342007435,16.89189189189189,16.192560175054705,17.02279202279202,18.19484240687679,17.862165963431785],"ebit":[285000000,295000000,292000000,275000000,273000000,286000000,278000000,300000000,313000000,308000000,316000000,313000000,327000000,313000000,345000000],"currentRatio":[null,1.1398040961709706,null,null,1.6054158607350097,1.6387351778656127,1.8313148788927336,1.9605042016806722,2.134584013050571,1.917269076305221,2.186324786324786,2.316078431372549,1.5684830633284241,1.6692607003891051,1.4838709677419355],"netDebt":[null,0,null,null,2178000000,1867000000,1791000000,1572000000,1372000000,1498000000,1391000000,1113000000,897000000,642000000,1231000000],"fcfMargin":[null,26.36217948717949,12,23.06464485235435,18.486055776892428,18.711180124223603,8.186195826645266,18.633540372670808,16.362252663622527,19.55390334572491,10.66066066066066,23.559445660102117,18.37606837606838,20.845272206303726,11.954992967651195],"ebitda":[null,null,null,null,null,null,299000000,320000000,330000000,328000000,335000000,332000000,347000000,333000000,369000000],"debtToCapital":[null,0,null,null,71.40115163147792,65.43056246889,63.76035070628349,60.998367156519706,57.3820395738204,55.96468561584841,53.249645677262606,50.103131445715356,48.40579710144928,46.25367710676588,46.965419901199716],"returnOnAssets":[null,null,null,null,16.569767441860463,15.953603346643849,13.980378416257883,13.416906657631714,14.111879541276373,13.769733035788082,14.150408807577106,13.660700627199022,13.336254747297694,13.33427902688134,13.55434326479228],"returnOnEquity":[null,null,null,null,81.97507190795783,36.24972996327501,53.62903225806451,47.368421052631575,53.67965367965368,48.51485148514851,46.03634448248617,41.21855527348258,37.978369384359404,36.4977674238012,36.462841015992474],"revenueGrowth":[null,null,null,null,2.9532403609515923,3.205128205128216,1.7142857142857126,2.7932960893854775,4.701195219123511,4.425465838509313,6.90208667736758,6.444099378881996,6.849315068493156,3.791821561338282,6.756756756756754]}},"filings":[{"accn":"0001967680-24-000033","filed":"2024-02-28","form":"10-K"},{"accn":"0001967680-23-000011","filed":"2023-10-26","form":"10-Q"},{"accn":"0001967680-25-000008","filed":"2025-02-25","form":"10-K"},{"accn":"0001967680-24-000059","filed":"2024-04-24","form":"10-Q"},{"accn":"0001967680-24-000111","filed":"2024-07-26","form":"10-Q"},{"accn":"0001967680-24-000137","filed":"2024-10-24","form":"10-Q"},{"accn":"0001967680-26-000011","filed":"2026-02-20","form":"10-K"},{"accn":"0001967680-25-000067","filed":"2025-04-30","form":"10-Q"},{"accn":"0001967680-25-000125","filed":"2025-07-28","form":"10-Q"},{"accn":"0001967680-25-000136","filed":"2025-10-29","form":"10-Q"},{"accn":"0001967680-26-000024","filed":"2026-04-29","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4700000000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":4700000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":1219000000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1219000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4870000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3622000000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1248000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1248000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":4870000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1225000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1225000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1253000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1253000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":1255000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1255000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5021000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":3733000000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1288000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":1288000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":5021000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":1246000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1246000000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":1288000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1288000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":1314000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1314000000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5193000000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":3848000000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":1345000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":1345000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":5193000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":1332000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1332000000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":1371000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1371000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":1404000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":1404000000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5503000000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":4107000000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1396000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1396000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":5503000000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":1422000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":1422000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1987000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":525000000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2110000000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1573000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":537000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2110000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":517000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":529000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":532000000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2120000000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":1578000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":542000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2120000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":499000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":514000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":531000000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2088000000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":1544000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":544000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2088000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":527000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":549000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":560000000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2204000000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":1636000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":568000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2204000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":568000000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2713000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":694000000},"#32":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2760000000},"#33":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2049000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":711000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2760000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":708000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":724000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":723000000},"#34":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2901000000},"#35":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":2155000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":746000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2901000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":747000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":774000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":783000000},"#36":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3105000000},"#37":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":2304000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":801000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3105000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":805000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":822000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":844000000},"#38":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3299000000},"#39":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":2471000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":828000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3299000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":854000000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1428000000},"#41":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":244000000},"#42":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":62000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"},{"ref":"#42"}],"rule":"component-sum","value":1734000000},"#43":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":357000000},"#44":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":52000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44"}],"rule":"component-sum","value":409000000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1431000000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1067000000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":364000000},"#48":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":217000000},"#49":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":164000000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":50000000},"#52":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":38000000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#50"},{"ref":"#53"}],"rule":"component-sum","value":429000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#48"},{"ref":"#51"}],"rule":"component-sum","value":1698000000},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":360000000},"#55":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":56000000},"#56":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"},{"ref":"#56"}],"rule":"component-sum","value":428000000},"#57":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":378000000},"#58":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":57000000},"#59":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":24000000},"#60":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"},{"ref":"#60"}],"rule":"component-sum","value":447000000},"#61":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":395000000},"#62":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":55000000},"#63":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":36000000},"#64":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"},{"ref":"#64"}],"rule":"component-sum","value":462000000},"#65":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1536000000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":1133000000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":403000000},"#68":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":225000000},"#69":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":168000000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48000000},"#72":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#70"},{"ref":"#72"}],"rule":"component-sum","value":472000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"},{"ref":"#71"}],"rule":"component-sum","value":1809000000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":394000000},"#74":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":60000000},"#75":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":11000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":465000000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":414000000},"#77":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":61000000},"#78":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":21000000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"},{"ref":"#79"}],"rule":"component-sum","value":485000000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":412000000},"#81":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":63000000},"#82":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":28000000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81"},{"ref":"#83"}],"rule":"component-sum","value":482000000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1644000000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":1220000000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":424000000},"#87":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":253000000},"#88":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":184000000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"#90":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":38000000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#89"},{"ref":"#91"}],"rule":"component-sum","value":503000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#87"},{"ref":"#90"}],"rule":"component-sum","value":1935000000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":419000000},"#93":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":64000000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":9000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":492000000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":442000000},"#96":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":67000000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-07-04","value":18000000},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"},{"ref":"#98"}],"rule":"component-sum","value":518000000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":451000000},"#100":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":67000000},"#101":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":27000000},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"},{"ref":"#102"}],"rule":"component-sum","value":527000000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1756000000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":1312000000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":444000000},"#106":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":266000000},"#107":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":198000000},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":68000000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":36000000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"},{"ref":"#110"}],"rule":"component-sum","value":521000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"},{"ref":"#109"}],"rule":"component-sum","value":2058000000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":448000000},"#112":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":68000000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":13000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":529000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1041000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":285000000},"#114":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1112000000},"#115":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":818000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":294000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1112000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":292000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":289000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":273000000},"#116":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1140000000},"#117":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":854000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":286000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1140000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":293000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":299000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":308000000},"#118":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1208000000},"#119":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":900000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":308000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1208000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":322000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":313000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":326000000},"#120":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1277000000},"#121":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":961000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":316000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1277000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":338000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1047000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":285000000},"#122":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1113000000},"#123":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":818000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":295000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1113000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":292000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":275000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":268000000},"#124":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1096000000},"#125":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":835000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":261000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1096000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":250000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":270000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":286000000},"#126":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1086000000},"#127":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":806000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":280000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1086000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":289000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":285000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":306000000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1173000000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":880000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":293000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1173000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":321000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":5000000},"#130":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":30000000},"#131":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":5000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":30000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":28000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":30000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":27000000},"#132":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":113000000},"#133":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":85000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":113000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":27000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":28000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":21000000},"#134":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":96000000},"#135":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":76000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":96000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":24000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":0},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":0},"#136":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#137":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":0},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":0},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":861000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":218000000},"#138":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":845000000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":629000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":216000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":845000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":225000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":209000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":205000000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":839000000},"#141":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":639000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":200000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":839000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":184000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":203000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":219000000},"#142":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":833000000},"#143":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":606000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":227000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":833000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":225000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":222000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":239000000},"#144":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":940000000},"#145":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":686000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":254000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":940000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":254000000},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.5},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-07-02","end":"2022-09-30","value":0.89},"#146":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.43},"#147":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":246300000},"#148":{"kind":"computed","op":"product","terms":[{"ref":"#146"},{"ref":"#147"}],"value":844809000},"#149":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":2.55},"#150":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":246300000},"#151":{"kind":"computed","op":"product","terms":[{"ref":"#149"},{"ref":"#150"}],"value":628065000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#151","weight":-1}],"value":216744000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#147","weight":4},{"ref":"#150","weight":-3}],"rule":"unaverage-quarter","value":246300000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"per-share-quarter","value":0.88},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":3.43},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.91},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.85},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-29","value":0.83},"#154":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.4},"#155":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":246800000},"#156":{"kind":"computed","op":"product","terms":[{"ref":"#154"},{"ref":"#155"}],"value":839120000},"#157":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-29","value":2.59},"#158":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-01-01","end":"2023-09-29","value":246300000},"#159":{"kind":"computed","op":"product","terms":[{"ref":"#157"},{"ref":"#158"}],"value":637917000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#159","weight":-1}],"value":201203000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#158","weight":-3}],"rule":"unaverage-quarter","value":248300000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"per-share-quarter","value":0.8103221908981071},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.4},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-29","value":0.74},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-03-30","end":"2024-06-28","value":0.81},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2024-06-29","end":"2024-09-27","value":0.88},"#162":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.34},"#163":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":249600000},"#164":{"kind":"computed","op":"product","terms":[{"ref":"#162"},{"ref":"#163"}],"value":833664000},"#165":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-27","value":2.43},"#166":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2024-01-01","end":"2024-09-27","value":249400000},"#167":{"kind":"computed","op":"product","terms":[{"ref":"#165"},{"ref":"#166"}],"value":606042000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#167","weight":-1}],"value":227622000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#163","weight":4},{"ref":"#166","weight":-3}],"rule":"unaverage-quarter","value":250200000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"per-share-quarter","value":0.9097601918465228},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.34},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-04-04","value":0.9},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-04-05","end":"2025-07-04","value":0.89},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-07-05","end":"2025-10-03","value":0.95},"#170":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.76},"#171":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":250300000},"#172":{"kind":"computed","op":"product","terms":[{"ref":"#170"},{"ref":"#171"}],"value":941128000},"#173":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-01-01","end":"2025-10-03","value":2.74},"#174":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-10-03","value":250200000},"#175":{"kind":"computed","op":"product","terms":[{"ref":"#173"},{"ref":"#174"}],"value":685548000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175","weight":-1}],"value":255580000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":250600000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"per-share-quarter","value":1.0198723064644852},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.76},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2026-01-01","end":"2026-04-03","value":1.02},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":0},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":0},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2023-09-29","value":426000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":762000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":762000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-03-29","value":827000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-06-28","value":1043000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-09-27","value":1267000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2024-12-31","value":1101000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2024-12-31","value":1101000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-04-04","value":1239000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-07-04","value":1559000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-10-03","value":1775000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":2031000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":2031000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2026-04-03","value":1431000000},"cash@FY2021":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2021-12-31","value":0},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2022-09-30","value":0},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2023-03-31","value":0},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2023-06-30","value":0},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1280000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1280000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-09-29","value":1660000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":2073000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":2073000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-03-29","value":2117000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-06-28","value":2333000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2024-09-27","value":2617000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":2387000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":2387000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-04-04","value":2558000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-07-04","value":2953000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-10-03","value":3195000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":3432000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":3432000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2026-04-03","value":2944000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2021-12-31","value":4840000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2022-12-31","value":4825000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2022-12-31","value":4825000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-09-29","value":5160000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":5693000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-12-31","value":5693000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2024-03-29","value":5708000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-06-28","value":5903000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2024-09-27","value":6263000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2024-12-31","value":6406000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2024-12-31","value":6406000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-04-04","value":6645000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-07-04","value":7171000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-10-03","value":7429000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":7693000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":7693000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2026-04-03","value":7653000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1123000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1123000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-09-29","value":1034000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":1265000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":1265000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-03-29","value":1156000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-06-28","value":1190000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2024-09-27","value":1226000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":1245000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":1245000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-04-04","value":1170000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-07-04","value":1275000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-10-03","value":2037000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":2056000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":2056000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2026-04-03","value":1984000000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":1585000000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":1585000000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":4117000000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":4304000000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":4304000000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":4220000000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":4231000000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":4303000000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":4361000000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":4361000000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":4336000000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":4510000000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":4581000000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":4587000000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":4587000000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":4647000000},"#178":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":0},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":0},"#179":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2023-09-29","value":2604000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":2604000000},"#180":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2023-12-31","value":2629000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":2629000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":2629000000},"#181":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2024-03-29","value":2618000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":2618000000},"#182":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2024-06-28","value":2615000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":2615000000},"#183":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2024-09-27","value":2639000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":2639000000},"#184":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2024-12-31","value":2599000000},"#185":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":2599000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":2599000000},"#186":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2025-04-04","value":2630000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":2630000000},"#187":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2025-07-04","value":2672000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":2672000000},"#188":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2025-10-03","value":1972000000},"#189":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2025-10-03","value":700000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"}],"rule":"component-sum","value":2672000000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2025-12-31","value":1973000000},"#191":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":700000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":2673000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191"}],"rule":"component-sum","value":2673000000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2026-04-03","value":1962000000},"#193":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2026-04-03","value":700000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":2662000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2022-12-31","value":3240000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2022-12-31","value":3240000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-09-29","value":1043000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":1389000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":1389000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2024-03-29","value":1488000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-06-28","value":1672000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-09-27","value":1960000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2024-12-31","value":2045000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2024-12-31","value":2045000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-04-04","value":2309000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-07-04","value":2661000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-10-03","value":2848000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":3106000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":3106000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2026-04-03","value":3006000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":896000000},"#194":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":870000000},"#195":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":533000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":337000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":870000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":156000000},"#196":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":457000000},"#197":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":156000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":301000000},"#198":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":700000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":243000000},"#199":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":963000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":263000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":963000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":115000000},"#200":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":366000000},"#201":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":115000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":251000000},"#202":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":590000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":224000000},"#203":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":285000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":157000000},"#204":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-07-04","value":496000000},"#205":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":157000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":339000000},"#206":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":766000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":270000000},"#207":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1077000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":311000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1077000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":182000000},"#208":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":54000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":54000000},"#209":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":34000000},"#210":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":26000000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":8000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":34000000},"#212":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":9000000},"#213":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":21000000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":12000000},"#215":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-29","value":32000000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":11000000},"#217":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":54000000},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":22000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":54000000},"#219":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":13000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":13000000},"#220":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":24000000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":11000000},"#222":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":33000000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":9000000},"#224":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":55000000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":22000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":55000000},"#226":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":15000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":15000000},"#227":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-07-04","value":31000000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":16000000},"#229":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":43000000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":12000000},"#231":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":63000000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":20000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":63000000},"#233":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":12000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":12000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":106000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":90000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":21000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":20000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":17000000},"#234":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":78000000},"#235":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":58000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":78000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":19000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":19000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":20000000},"#236":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":78000000},"#237":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-10-03","value":58000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":78000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":24000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":246300000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-07-02","end":"2022-09-30","value":246300000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147","weight":4},{"ref":"#150","weight":-3}],"rule":"unaverage-quarter","value":246300000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":246300000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":246300000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":246300000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2023-07-01","end":"2023-09-29","value":246300000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#158","weight":-3}],"rule":"unaverage-quarter","value":248300000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":246800000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-03-29","value":248800000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-03-30","end":"2024-06-28","value":249300000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2024-06-29","end":"2024-09-27","value":250000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163","weight":4},{"ref":"#166","weight":-3}],"rule":"unaverage-quarter","value":250200000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":249600000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-04-04","value":250100000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-04-05","end":"2025-07-04","value":249900000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-07-05","end":"2025-10-03","value":250600000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":250600000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":250300000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2026-01-01","end":"2026-04-03","value":249200000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-10-26","value":246300000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":100},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":100},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2023-09-29","value":246300000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":246300000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":246300000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-03-29","value":246800000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-06-28","value":247100000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2024-09-27","value":247200000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2024-12-31","value":247400000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2024-12-31","value":247400000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-04-04","value":247800000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-07-04","value":248100000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2025-10-03","value":248300000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":248400000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":248400000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2026-04-03","value":245600000},"#238":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1987000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"},{"ref":"#238"}],"rule":"component-sum","value":3659000000},"#239":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-07-02","end":"2022-09-30","value":525000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44"},{"ref":"#239"}],"rule":"component-sum","value":934000000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":537000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#50"},{"ref":"#240"}],"rule":"component-sum","value":954000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#48"},{"ref":"#24"}],"rule":"component-sum","value":3758000000},"#241":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":517000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"},{"ref":"#241"}],"rule":"component-sum","value":933000000},"#242":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":529000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"},{"ref":"#242"}],"rule":"component-sum","value":964000000},"#243":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2023-07-01","end":"2023-09-29","value":532000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"},{"ref":"#243"}],"rule":"component-sum","value":982000000},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":542000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#70"},{"ref":"#244"}],"rule":"component-sum","value":1002000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"},{"ref":"#26"}],"rule":"component-sum","value":3881000000},"#245":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":499000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"},{"ref":"#245"}],"rule":"component-sum","value":953000000},"#246":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":514000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77"},{"ref":"#246"}],"rule":"component-sum","value":989000000},"#247":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":531000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81"},{"ref":"#247"}],"rule":"component-sum","value":1006000000},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":544000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#89"},{"ref":"#248"}],"rule":"component-sum","value":1037000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#87"},{"ref":"#28"}],"rule":"component-sum","value":3985000000},"#249":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-04-04","value":527000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"},{"ref":"#249"}],"rule":"component-sum","value":1010000000},"#250":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-04-05","end":"2025-07-04","value":549000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"},{"ref":"#250"}],"rule":"component-sum","value":1058000000},"#251":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-07-05","end":"2025-10-03","value":560000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"},{"ref":"#251"}],"rule":"component-sum","value":1078000000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":568000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"},{"ref":"#252"}],"rule":"component-sum","value":1080000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"},{"ref":"#30"}],"rule":"component-sum","value":4226000000},"#253":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":568000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"},{"ref":"#253"}],"rule":"component-sum","value":1084000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":842000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-54000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":57.723404255319146},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":22.148936170212767},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":18.319148936170212},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":1047000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":56.93191140278917},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":23.379819524200162},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.883511074651352},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":285000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":329000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-8000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":56.97115384615385},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":23.557692307692307},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.307692307692307},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1398040961709706},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":0},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":295000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":836000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-34000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":56.67351129363449},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.833675564681723},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.35112936344969},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1398040961709706},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":0},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":1113000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":147000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-9000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":57.79591836734694},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.836734693877553},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":18.367346938775512},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":292000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":289000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-12000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":57.78132482043097},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.06464485235435},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.679968076616124},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":275000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":232000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-11000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":57.60956175298805},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.752988047808767},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.334661354581673},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.6054158607350097},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2178000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":273000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":241000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-22000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":57.919254658385086},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":22.204968944099377},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":15.527950310559005},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.6387351778656127},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1867000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":286000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":909000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-54000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":57.777335192192794},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":22.704640509858596},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.709818761202946},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.6387351778656127},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1867000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1126000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":102000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-13000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":59.95184590690209},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":23.515248796147674},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":14.767255216693421},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.8313148788927336},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1791000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":278000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":240000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-11000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":60.09316770186336},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.214285714285715},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.760869565217392},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.9605042016806722},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1572000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":300000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":215000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-9000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":59.589041095890416},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":23.43987823439878},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.666666666666664},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.134584013050571},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1372000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":313000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":263000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-22000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":59.55390334572491},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":22.899628252788105},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.87732342007435},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.917269076305221},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1498000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":308000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":820000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-55000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":59.79202772963605},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":23.26208357404198},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.040824186404777},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.917269076305221},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1498000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1199000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":142000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-15000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":60.43543543543544},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":24.174174174174173},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.89189189189189},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.186324786324786},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1391000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":316000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":323000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-16000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":59.95623632385121},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":22.830051057622175},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.192560175054705},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.316078431372549},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1113000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":313000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":258000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-12000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":60.11396011396012},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":23.219373219373217},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.02279202279202},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.5684830633284241},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":897000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":327000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":291000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-20000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":59.31232091690545},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":22.636103151862464},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.19484240687679},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.6692607003891051},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":642000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":313000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1014000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-63000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":59.9491186625477},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":23.20552425949482},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.08159185898601},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.6692607003891051},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":642000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1269000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":170000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-12000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":60.056258790436004},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":23.769338959212376},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.862165963431785},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.4838709677419355},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1231000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":345000000},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.914893617021278},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":26.36217948717949},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.166324435318277},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.06464485235435},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.486055776892428},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18.711180124223603},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":18.103963353913564},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.186195826645266},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.633540372670808},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.362252663622527},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":19.55390334572491},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.790487194300018},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":10.66066066066066},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.559445660102117},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.37606837606838},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":20.845272206303726},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.42631292022533},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.954992967651195},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1153000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1203000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1213000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":299000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":320000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":330000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":328000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1277000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":335000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":332000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":347000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":333000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1347000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":369000000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3240000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#254"}],"scale":100,"value":0},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3240000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#255"}],"scale":100,"value":0},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3647000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#256"}],"scale":100,"value":71.40115163147792},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4018000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#257"}],"scale":100,"value":65.43056246889},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4018000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#258"}],"scale":100,"value":65.43056246889},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4106000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#259"}],"scale":100,"value":63.76035070628349},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4287000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#260"}],"scale":100,"value":60.998367156519706},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4599000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#261"}],"scale":100,"value":57.3820395738204},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4644000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#262"}],"scale":100,"value":55.96468561584841},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4644000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#263"}],"scale":100,"value":55.96468561584841},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4939000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#264"}],"scale":100,"value":53.249645677262606},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5333000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#265"}],"scale":100,"value":50.103131445715356},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5520000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#266"}],"scale":100,"value":48.40579710144928},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5779000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#267"}],"scale":100,"value":46.25367710676588},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5779000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#268"}],"scale":100,"value":46.25367710676588},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":5668000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#269"}],"scale":100,"value":46.965419901199716},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"totalAssets@FY2021"}],"scale":100,"value":17.789256198347108},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":4832500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#270"}],"scale":100,"value":17.485773409208484},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":855000000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"totalAssets@2023Q3"}],"scale":100,"value":16.569767441860463},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":839000000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":5259000000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#272"},{"ref":"#273"}],"scale":100,"value":15.953603346643849},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":5259000000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#274"}],"scale":100,"value":15.953603346643849},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":798000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#275"},{"ref":"totalAssets@2024Q1"}],"scale":100,"value":13.980378416257883},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":792000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#276"},{"ref":"totalAssets@2024Q2"}],"scale":100,"value":13.416906657631714},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":806000000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5711500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#277"},{"ref":"#278"}],"scale":100,"value":14.111879541276373},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":833000000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":6049500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#279"},{"ref":"#280"}],"scale":100,"value":13.769733035788082},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":6049500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#281"}],"scale":100,"value":13.769733035788082},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":874000000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":6176500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#282"},{"ref":"#283"}],"scale":100,"value":14.150408807577106},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":893000000},"#285":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":6537000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#284"},{"ref":"#285"}],"scale":100,"value":13.660700627199022},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":913000000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":6846000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#286"},{"ref":"#287"}],"scale":100,"value":13.336254747297694},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":940000000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":7049500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#288"},{"ref":"#289"}],"scale":100,"value":13.33427902688134},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":7049500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#290"}],"scale":100,"value":13.33427902688134},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":969000000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":7149000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#291"},{"ref":"#292"}],"scale":100,"value":13.55434326479228},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"equity@FY2022"}],"scale":100,"value":26.080246913580247},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"equity@2023Q3"}],"scale":100,"value":81.97507190795783},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2314500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#272"},{"ref":"#293"}],"scale":100,"value":36.24972996327501},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2314500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#294"}],"scale":100,"value":36.24972996327501},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#275"},{"ref":"equity@2024Q1"}],"scale":100,"value":53.62903225806451},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#276"},{"ref":"equity@2024Q2"}],"scale":100,"value":47.368421052631575},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1501500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#277"},{"ref":"#295"}],"scale":100,"value":53.67965367965368},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1717000000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#279"},{"ref":"#296"}],"scale":100,"value":48.51485148514851},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1717000000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#297"}],"scale":100,"value":48.51485148514851},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1898500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#282"},{"ref":"#298"}],"scale":100,"value":46.03634448248617},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2166500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#284"},{"ref":"#299"}],"scale":100,"value":41.21855527348258},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2404000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#286"},{"ref":"#300"}],"scale":100,"value":37.978369384359404},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2575500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#288"},{"ref":"#301"}],"scale":100,"value":36.4977674238012},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2575500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#302"}],"scale":100,"value":36.4977674238012},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2657500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#291"},{"ref":"#303"}],"scale":100,"value":36.462841015992474},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":170000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#304"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":3.6170212765957555},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":36000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#305"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":2.9532403609515923},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":40000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#306"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":3.205128205128216},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":151000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#307"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":3.1006160164271046},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":21000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#308"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":1.7142857142857126},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":35000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#309"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":2.7932960893854775},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":59000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#310"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":4.701195219123511},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":57000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#311"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":4.425465838509313},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":172000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#312"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":3.4256124278032374},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":86000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#313"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":6.90208667736758},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":83000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#314"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":6.444099378881996},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":90000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":6.849315068493156},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":51000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#316"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":3.791821561338282},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":310000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#317"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":5.969574427113411},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":90000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#318"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.756756756756754}},"quality":[{"metric":"operatingExpenses","periodKey":"FY2021","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 19 of 20 period(s), by up to 3.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}