| Dec 25,
2010 | Dec 31,
2011 | Dec 29,
2012 | Dec 28,
2013 | Dec 27,
2014 | Dec 26,
2015 | Dec 31,
2016 | Dec 30,
2017 | Dec 29,
2018 | Dec 28,
2019 | Dec 26,
2020 | Dec 25,
2021 | Dec 31,
2022 | Dec 30,
2023 | Dec 28,
2024 |
|---|
| Net income | 585 | - | - | - | - | - | - | - | - | 952 | 992 | 1,082 | 974 | 1,290 | 1,411 |
|---|
| Depreciation | 53 | 55 | 53 | 48 | 48 | 51 | 56 | 60 | 65 | 72 | 78 | 103 | 119 | 132 | 140 |
|---|
| Amortization | 41 | 40 | 38 | 30 | 29 | 27 | 31 | 26 | 31 | 34 | 49 | 51 | 45 | 45 | 39 |
|---|
| (Gain) loss on sale of property and equipment | 0 | 2 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | -0 | 2 | -0 | 5 |
|---|
| Unrealized foreign currency losses (gains) | -63 | -19 | -40 | 40 | -1 | -38 | -13 | -21 | -14 | -19 | 10 | -36 | 6 | 26 | -27 |
|---|
| Deferred income taxes | - | -42 | -32 | 8 | 90 | 6 | 2 | -91 | 39 | -88 | 7 | -5 | -143 | -341 | -88 |
|---|
| Stock compensation expense | - | 40 | 29 | 23 | 24 | 26 | 41 | 45 | 56 | 63 | 81 | 93 | 77 | 101 | 137 |
|---|
| Realized gains on marketable securities | 2 | 4 | 3 | 6 | 1 | 0 | 1 | -1 | -1 | 1 | 1 | 1 | -1 | -0 | -0 |
|---|
| Accounts receivable, net of allowance for doubtful accounts | -130 | -170 | -9 | -39 | 27 | -22 | -9 | 40 | -5 | 123 | 109 | 19 | -167 | 129 | 196 |
|---|
| Inventories | 77 | 6 | -4 | 18 | 76 | 122 | 2 | 39 | 82 | 170 | -29 | 476 | 363 | -245 | 179 |
|---|
| Other current and noncurrent assets | -10 | - | -40 | 22 | -1 | 107 | -2 | 22 | -7 | 86 | 34 | 38 | -72 | -8 | 42 |
|---|
| Accounts payable | -81 | -26 | -39 | 18 | 9 | 36 | -11 | -17 | 41 | 26 | 1 | 109 | -131 | 29 | 121 |
|---|
| Other current and noncurrent liabilities | -144 | -61 | -33 | -32 | 16 | 21 | 45 | 6 | -1 | 37 | 88 | 70 | -72 | 52 | 25 |
|---|
| Deferred revenue | - | - | - | - | - | - | - | - | - | -11 | -25 | -7 | -2 | 10 | 2 |
|---|
| Deferred costs | 31 | 36 | 15 | 2 | -11 | 1 | 16 | 18 | -6 | -9 | -12 | -8 | -4 | 3 | 4 |
|---|
| Income Taxes | - | - | - | - | - | - | - | - | - | - | - | 6 | 50 | -38 | 44 |
|---|
| Net cash provided by operating activities | 771 | 822 | 685 | - | - | - | - | 661 | 920 | 699 | 1,135 | 1,012 | 788 | 1,376 | 1,432 |
|---|
| Purchases of property and equipment | - | 38 | 38 | 56 | 73 | 81 | 91 | 140 | 156 | 118 | 185 | 308 | 244 | 194 | 194 |
|---|
| Purchase of marketable securities | - | - | - | - | - | - | - | - | - | 789 | 1,053 | 1,509 | 1,052 | 171 | 508 |
|---|
| Redemption of marketable securities | - | - | - | - | - | 919 | 957 | 635 | 284 | 759 | 1,126 | 1,363 | 1,164 | 183 | 309 |
|---|
| Acquisitions, net of cash acquired | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -16 |
|---|
| Other Investing Activities Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 |
|---|
| Net cash used in investing activities | -73 | -488 | -496 | - | - | - | - | -195 | -308 | -451 | -261 | -475 | -145 | -333 | -393 |
|---|
| Dividends | 299 | 311 | 253 | 352 | 360 | 378 | 481 | 383 | 296 | 417 | 451 | 491 | 679 | 559 | 572 |
|---|
| Proceeds from Sale of Treasury Stock | - | - | - | - | - | 17 | 19 | 22 | 27 | 27 | 15 | 36 | 62 | 44 | 50 |
|---|
| Purchase of treasury shares related to equity awards | - | - | - | - | - | - | - | - | - | 26 | 26 | 31 | 23 | 23 | 42 |
|---|
| Purchase of treasury shares under share repurchase plan | - | - | - | - | - | - | - | - | - | - | - | - | 201 | 99 | 62 |
|---|
| Net cash used in financing activities | -511 | -307 | -250 | - | - | - | - | -448 | -286 | -416 | -462 | -487 | -841 | -637 | -627 |
|---|
| Effect of exchange rate changes on cash and cash equivalents | - | - | - | - | - | - | - | - | - | - | - | - | -21 | 7 | -26 |
|---|
| Net increase (decrease) in cash, cash equivalents, and restricted cash | - | - | - | - | - | - | - | - | - | -174 | 431 | 40 | -219 | 414 | 386 |
|---|
| Income Taxes Paid, Net | - | - | - | - | - | 253 | 116 | 106 | 68 | 160 | 133 | 131 | 185 | 302 | 334 |
|---|
| Proceeds from Income Tax Refunds | 5 | 0 | 5 | 4 | 5 | 4 | 4 | 4 | 6 | 6 | 5 | 8 | 8 | 12 | 14 |
|---|
| Decrease in accrued capital expenditures related to purchases of property and equipment | - | - | - | - | - | - | - | - | - | 3 | -4 | 10 | -4 | -1 | -3 |
|---|
| Change In Marketable Securities Related To Unrealized Appreciation Depreciation | - | - | - | - | - | 2 | -12 | 5 | -18 | 45 | 23 | -33 | -107 | 46 | 31 |
|---|
| Fair value of assets acquired | 22 | 163 | 11 | 11 | 23 | 39 | 92 | 128 | 32 | 355 | 165 | 21 | 15 | 189 | 28 |
|---|
| Liabilities assumed | - | - | - | - | - | - | 6 | 30 | 2 | 26 | 15 | 1 | 2 | 37 | 5 |
|---|
| Less: cash acquired | -4 | - | - | - | - | - | 7 | 8 | 0 | 29 | 2 | 0 | 0 | 1 | 6 |
|---|
| Cash Paid For Acquisitions Net Of Cash Acquired | - | - | - | - | - | - | 78 | 90 | 29 | 300 | 149 | 20 | 13 | 151 | 16 |
|---|