XML 29 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
shares in Millions, $ in Millions
12 Months Ended
Dec. 27, 2025
Dec. 28, 2024
Dec. 30, 2023
Dec. 31, 2022
Cash flows from operating activities:        
Net income $ 4,335 $ 1,641 $ 854  
Income from discontinued operations, net of tax (66) 0 0  
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 750 671 642  
Amortization 2,254 2,393 2,811  
Stock-based compensation 1,638 1,407 1,384  
(Gains) losses on long-term investments, net (341) 0 (1)  
Deferred income taxes 248 (1,163) (1,019)  
Inventory loss at (recovery from) contract manufacturer (67) 65 0  
Other 120 125 45  
Changes in operating assets and liabilities:        
Accounts receivable, net (121) (1,865) (1,339)  
Inventories (2,189) (1,458) (580)  
Prepaid expenses and other assets (11) 339 (390)  
Accounts payable 410 3 (519)  
Accrued and other liabilities (467) 883 (221)  
Cash Provided by (Used in) Operating Activity, Continuing Operation 6,493 3,041 1,667  
Cash Provided by (Used in) Operating Activity, Discontinued Operation 1,216 0 0  
Cash Provided by (Used in) Operating Activity, Including Discontinued Operation, Total 7,709 3,041 1,667  
Cash flows from investing activities:        
Purchases of property and equipment (974) (636) (546)  
Purchases of short-term investments (5,470) (1,493) (3,722)  
Proceeds from Maturities, Prepayments and Calls of Short-Term Investments 1,765 1,416 2,687  
Proceeds from Sale of Short-Term Investments 80 616 300  
Acquisitions, net of cash acquired, all others (1,760) (548) (131)  
Related party loan and equity method investment 0 (117) 0  
Purchases of long-term investments (502) (341) (11)  
Other 10 2 0  
Cash Provided by (Used in) Investing Activity, Continuing Operation (6,851) (1,101) (1,423)  
Proceeds from Divestiture of Businesses, Net of Cash Divested 1,356 0 0  
Payments for (Proceeds from) Productive Assets (38) 0 0  
Cash Provided by (Used in) Investing Activity, Discontinued Operation 1,318 0 0  
Net cash used in investing activities (5,533) (1,101) (1,423)  
Cash flows from financing activities:        
Proceeds from debt and commercial paper issuance, net of issuance costs 2,441 0 0  
Repayment of debt and commercial paper (950) (750) 0  
Proceeds from sales of common stock through employee equity plans 285 279 268  
Repurchases of common stock (1,316) (862) (985)  
Stock repurchases for tax withholding on employee equity plans (607) (728) (427)  
Settlement of contingent consideration liability (284) 0 0  
Other 0 (1) (2)  
Net cash used in financing activities (431) (2,062) (1,146)  
Net increase (decrease) in cash, cash equivalents and restricted cash 1,745 (122) (902)  
Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Including Discontinued Operation 5,556 3,811 3,933 $ 4,835
Cash, cash equivalents and restricted cash at beginning of year 3,811 3,933    
Cash, cash equivalents and restricted cash at end of year 5,556 3,811 3,933  
Cash paid during the year for:        
Interest 91 72 84  
Income taxes, net of refund 884 1,386 523  
Non-cash investing and financing activities:        
Purchases of property and equipment, accrued but not paid 129 144 106  
Reissuance of treasury stock for acquisition $ 860      
Reissuance of treasury stock to settle contingent consideration liability from acquisition 188      
Non-cash consideration and earn-out receivable from divestiture $ 486      
Non-cash activities for leases:        
Operating lease right-of-use assets acquired by assuming related liabilities 285 102 273  
Cash, Cash Equivalent, Restricted Cash, and Restricted Cash Equivalent, Continuing Operation [Abstract]        
Cash and cash equivalents 5,539 3,787 3,933  
Restricted cash included in Prepaid expense and other current assets 17 24 0  
Total cash, cash equivalents, and restricted cash $ 5,556 $ 3,811 $ 3,933