XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Common Stock
Additional paid-in capital
Accumulated Other Comprehensive Income (Loss)
Retained Earnings (Accumulated Deficit)
Total
Beginning balance (in shares) at Dec. 28, 2024 812,000,000        
Beginning balance at Dec. 28, 2024 $ 8 $ 15,137 $ 2 $ (3,060) $ 12,087
Net income (loss)       (169) (169)
Other comprehensive income (loss), net     15   15
Share-based compensation expense   134     134
Recharge to Parent for Share-based compensation   (4)     (4)
Issuance of common stock under employee share-based compensation plans (in shares) 3,000,000        
Tax sharing agreement with Parent   3     3
Ending balance (in shares) at Jun. 28, 2025 815,000,000        
Ending balance at Jun. 28, 2025 $ 8 15,270 17 (3,229) 12,066
Beginning balance (in shares) at Mar. 29, 2025 812,000,000        
Beginning balance at Mar. 29, 2025 $ 8 15,204 (1) (3,162) 12,049
Net income (loss)       (67) (67)
Other comprehensive income (loss), net     18   18
Share-based compensation expense   69     69
Recharge to Parent for Share-based compensation (3) (3)
Issuance of common stock under employee share-based compensation plans (in shares) 3,000,000        
Ending balance (in shares) at Jun. 28, 2025 815,000,000        
Ending balance at Jun. 28, 2025 $ 8 15,270 17 (3,229) 12,066
Beginning balance (in shares) at Dec. 27, 2025 815,000,000        
Beginning balance at Dec. 27, 2025 $ 8 15,308 17 (3,452) 11,881
Net income (loss)       (3,839) (3,839)
Other comprehensive income (loss), net     (5)   (5)
Share-based compensation expense   168     168
Issuance of common stock under employee share-based compensation plans (in shares) 2,000,000        
Issuance of common stock in connection with the acquisition of Mentee Robotics   29     29
Issuance of common stock in connection with the acquisition of Mentee Robotics (in shares) 26,000,000        
Repurchase of common stock   (24)     $ (24)
Repurchase of common stock (in shares) (3,000,000)       (2,505,096)
Ending balance (in shares) at Jun. 27, 2026 840,000,000        
Ending balance at Jun. 27, 2026 $ 8 15,481 12 (7,291) $ 8,210
Beginning balance (in shares) at Mar. 28, 2026 841,000,000        
Beginning balance at Mar. 28, 2026 $ 8 15,417 9 (7,270) 8,164
Net income (loss)       (21) (21)
Other comprehensive income (loss), net     3   3
Share-based compensation expense   88     88
Issuance of common stock under employee share-based compensation plans (in shares) 2,000,000        
Repurchase of common stock   (24)     $ (24)
Repurchase of common stock (in shares) (3,000,000)       (2,505,096)
Ending balance (in shares) at Jun. 27, 2026 840,000,000        
Ending balance at Jun. 27, 2026 $ 8 $ 15,481 $ 12 $ (7,291) $ 8,210