{ "ticker": { "uuid": "01e2f60d-cef7-4eb6-85d6-cab6485a3937", "symbol": "PKG", "name": "Packaging Corp of America", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/01e2f60d-cef7-4eb6-85d6-cab6485a3937/", "api_url": "https://sharemaestro.com/factors/api/tickers/01e2f60d-cef7-4eb6-85d6-cab6485a3937/" }, "ticker_metadata": { "id": 3160, "uuid": "01e2f60d-cef7-4eb6-85d6-cab6485a3937", "symbol": "PKG", "name": "Packaging Corp of America", "asset_type": "equity", "market_cap": 19504585000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Packaging Corporation of America is an American manufacturing company based in Lake Forest, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "01e2f60d-cef7-4eb6-85d6-cab6485a3937", "symbol": "PKG", "name": "Packaging Corp of America", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/01e2f60d-cef7-4eb6-85d6-cab6485a3937/", "api_url": "https://sharemaestro.com/factors/api/tickers/01e2f60d-cef7-4eb6-85d6-cab6485a3937/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.18, "quality": 0.32, "momentum": 0.68, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 222.82, "market_cap": 19853262000, "pe_ratio": 26.8142, "earnings_yield": 0.0373, "ebitda_to_ev": 0.0782, "shareholder_yield": 0.0226, "roe": 0.1614, "piotroski_f_score": 3, "momentum_12_1": 0.1718, "volatility_252d": 0.2481 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:10.681356+00:00", "batch_id": "" }, "size": { "price_close": 222.82, "market_cap": 19853262000, "market_cap_usd": 19853262000, "enterprise_value": 23528662000, "shares_outstanding": 89100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.8142, "pb_ratio": 4.3274, "ptbv_ratio": 7.5712, "ps_ratio": 2.1542, "pcf_ratio": 12.8276, "pfcf_ratio": 8.2957, "ev_ebitda": 12.7929, "ev_ebit": 21.4053, "ev_sales": 2.553, "ev_fcf": 9.8315, "earnings_yield": 0.0373, "fcf_yield": 0.1017, "price_to_sales": 2.1542, "price_to_book": 4.3274, "price_to_cashflow": 12.8276, "ebitda_to_ev": 0.0782, "sales_yield": 0.3917 }, "yield": { "dividend_yield": 0.0226, "buyback_yield": 0, "shareholder_yield": 0.0226, "debt_paydown_yield": null, "total_yield": 0.0226 }, "quality": { "gross_margin": 0.2048, "operating_margin": 0.1193, "net_margin": 0.0803, "ebitda_margin": 0.1996, "fcf_margin": 0.2597, "roe": 0.1614, "roa": 0.0687, "roic": 0.1006, "roc_greenblatt": null, "asset_turnover": 0.8551, "cash_conversion": 3.2323, "accruals_ratio": -0.0749, "sbc_to_revenue": 0.0046, "piotroski_f_score": 3, "altman_z_score": 3.868, "earnings_stability_5y": 0.231, "revenue_stability_5y": 0.1064, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1751, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3493, "net_debt_to_ebitda": 1.9984, "debt_to_assets": 0.3779, "interest_coverage": 11.1255, "current_ratio": 3.0706, "quick_ratio": 1.8844, "net_debt": 3675400000, "local_beta": 0.0016, "volatility_252d": 0.2481, "volatility_60d": 0.4899, "max_drawdown_12m": -0.1721, "risk_adjusted_momentum": 0.6923 }, "growth": { "revenue_growth_1y": 0.0786, "revenue_growth_3y_cagr": 0.0197, "revenue_growth_5y_cagr": 0.0619, "eps_growth_1y": -0.141, "eps_growth_3y_cagr": -0.0928, "eps_growth_5y_cagr": 0.1077, "fcf_growth_1y": 0.1899, "book_value_growth_1y": 0.0429, "revenue_growth": 0.0786, "earnings_growth": -0.141 }, "momentum": { "price_return_1m": -0.0079, "price_return_3m": 0.0072, "price_return_6m": 0.1361, "price_return_9m": 0.0298, "price_return_12m": 0.1625, "price_return_12m_ex1m": 0.1718, "momentum_6m": 0.1361, "momentum_12m": 0.1625, "momentum_12_1": 0.1718, "distance_from_52w_high": -0.0901, "distance_from_52w_low": 0.2138, "relative_strength": 0.0626 }, "raw_ttm": { "revenue_ttm": 9216100000, "gross_profit_ttm": 1887700000, "ebit_ttm": 1099200000, "ebitda_ttm": 1839200000, "net_income_ttm": 740400000, "eps_diluted_ttm": 8.3098, "operating_cash_flow_ttm": 1547700000, "capital_expenditure_ttm": 845500000, "fcf_ttm": 2393200000, "dividends_paid_ttm": 449200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 397100000, "total_current_assets": 3257600000, "total_current_liabilities": 1060900000, "net_ppe": null, "total_assets": 10777900000, "total_debt": 4072500000, "total_equity": 4587800000, "net_working_capital": 1904000000, "book_value_per_share": 51.4905, "retained_earnings": 3906400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2622200000, "tangible_book_per_share": 29.4299 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 74, "rank_ptbv": 77, "rank_ps": 51, "rank_pcf": 57, "rank_ev_ebitda": 55, "rank_ev_ebit": 72, "rank_earnings_yield": 65, "rank_fcf_yield": 39, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 26, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 36, "rank_piotroski": 92, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 47 }, "composites": { "value_composite": 82, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 83, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.24, "os_score": 0.18, "value_percentile": 0.18, "quality_percentile": 0.32, "momentum_percentile": 0.68, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4726, "ticker_id": 3160, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:10.681356+00:00", "batch_id": "", "os_score_delta": null, "price_close": 222.82, "market_cap": 19853262000, "market_cap_usd": 19853262000, "enterprise_value": 23528662000, "shares_outstanding": 89100000, "fx_rate_to_usd": null, "pe_ratio": 26.81423825, "pb_ratio": 4.32740355, "ptbv_ratio": 7.5712234, "ps_ratio": 2.15419342, "pcf_ratio": 12.82759062, "pfcf_ratio": 8.29569697, "ev_ebitda": 12.79287843, "ev_ebit": 21.40526019, "ev_sales": 2.55299552, "ev_fcf": 9.83146498, "earnings_yield": 0.03729362, "fcf_yield": 0.10171424, "dividend_yield": 0.022626, "buyback_yield": 0, "shareholder_yield": 0.022626, "debt_paydown_yield": null, "total_yield": 0.022626, "gross_margin": 0.20482634, "operating_margin": 0.11926954, "net_margin": 0.08033767, "ebitda_margin": 0.19956381, "fcf_margin": 0.259676, "roe": 0.16138454, "roa": 0.06869613, "roic": 0.10057512, "roc_greenblatt": null, "asset_turnover": 0.85509236, "cash_conversion": 3.23230686, "accruals_ratio": -0.07490327, "sbc_to_revenue": 0.0046332, "debt_to_equity": 1.34925236, "net_debt_to_ebitda": 1.99836886, "debt_to_assets": 0.37785654, "interest_coverage": 11.12550607, "current_ratio": 3.07060043, "quick_ratio": 1.88443774, "net_debt": 3675400000, "revenue_growth_1y": 0.0785624, "revenue_growth_3y_cagr": 0.0197119, "revenue_growth_5y_cagr": 0.06187601, "eps_growth_1y": -0.14096763, "eps_growth_3y_cagr": -0.09279453, "eps_growth_5y_cagr": 0.10772967, "fcf_growth_1y": 0.18987719, "book_value_growth_1y": 0.04288563, "piotroski_f_score": 3, "altman_z_score": 3.86800569, "earnings_stability_5y": 0.231013, "revenue_stability_5y": 0.106445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00788103, "price_return_3m": 0.00718345, "price_return_6m": 0.13607684, "price_return_9m": 0.02982623, "price_return_12m": 0.16254014, "price_return_12m_ex1m": 0.17177493, "distance_from_52w_high": -0.09009572, "distance_from_52w_low": 0.21384597, "relative_strength": 0.06257656, "local_beta": 0.0016, "volatility_252d": 0.248121, "volatility_60d": 0.489933, "max_drawdown_12m": -0.17213493, "revenue_ttm": 9216100000, "gross_profit_ttm": 1887700000, "ebit_ttm": 1099200000, "ebitda_ttm": 1839200000, "net_income_ttm": 740400000, "eps_diluted_ttm": 8.30976431, "operating_cash_flow_ttm": 1547700000, "capital_expenditure_ttm": 845500000, "fcf_ttm": 2393200000, "dividends_paid_ttm": 449200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 397100000, "total_current_assets": 3257600000, "total_current_liabilities": 1060900000, "net_ppe": null, "total_assets": 10777900000, "total_debt": 4072500000, "total_equity": 4587800000, "net_working_capital": 1904000000, "book_value_per_share": 51.49046016, "retained_earnings": 3906400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2622200000, "tangible_book_per_share": 29.4298541, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 65, "rank_pb": 74, "rank_ptbv": 77, "rank_ps": 51, "rank_pcf": 57, "rank_ev_ebitda": 55, "rank_ev_ebit": 72, "rank_earnings_yield": 65, "rank_fcf_yield": 39, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 26, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 36, "rank_piotroski": 92, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 47, "value_composite": 82, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 83, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 222.82, "os": 0.18, "value": 0.18, "quality": 0.32, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 26.8142, "earnings_yield": 0.0373, "shareholder_yield": 0.0226, "roe": 0.1614, "momentum_12_1": 0.1718, "complete_fields": { "id": 4726, "ticker_id": 3160, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:10.681356+00:00", "batch_id": "", "os_score_delta": null, "price_close": 222.82, "market_cap": 19853262000, "market_cap_usd": 19853262000, "enterprise_value": 23528662000, "shares_outstanding": 89100000, "fx_rate_to_usd": null, "pe_ratio": 26.81423825, "pb_ratio": 4.32740355, "ptbv_ratio": 7.5712234, "ps_ratio": 2.15419342, "pcf_ratio": 12.82759062, "pfcf_ratio": 8.29569697, "ev_ebitda": 12.79287843, "ev_ebit": 21.40526019, "ev_sales": 2.55299552, "ev_fcf": 9.83146498, "earnings_yield": 0.03729362, "fcf_yield": 0.10171424, "dividend_yield": 0.022626, "buyback_yield": 0, "shareholder_yield": 0.022626, "debt_paydown_yield": null, "total_yield": 0.022626, "gross_margin": 0.20482634, "operating_margin": 0.11926954, "net_margin": 0.08033767, "ebitda_margin": 0.19956381, "fcf_margin": 0.259676, "roe": 0.16138454, "roa": 0.06869613, "roic": 0.10057512, "roc_greenblatt": null, "asset_turnover": 0.85509236, "cash_conversion": 3.23230686, "accruals_ratio": -0.07490327, "sbc_to_revenue": 0.0046332, "debt_to_equity": 1.34925236, "net_debt_to_ebitda": 1.99836886, "debt_to_assets": 0.37785654, "interest_coverage": 11.12550607, "current_ratio": 3.07060043, "quick_ratio": 1.88443774, "net_debt": 3675400000, "revenue_growth_1y": 0.0785624, "revenue_growth_3y_cagr": 0.0197119, "revenue_growth_5y_cagr": 0.06187601, "eps_growth_1y": -0.14096763, "eps_growth_3y_cagr": -0.09279453, "eps_growth_5y_cagr": 0.10772967, "fcf_growth_1y": 0.18987719, "book_value_growth_1y": 0.04288563, "piotroski_f_score": 3, "altman_z_score": 3.86800569, "earnings_stability_5y": 0.231013, "revenue_stability_5y": 0.106445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00788103, "price_return_3m": 0.00718345, "price_return_6m": 0.13607684, "price_return_9m": 0.02982623, "price_return_12m": 0.16254014, "price_return_12m_ex1m": 0.17177493, "distance_from_52w_high": -0.09009572, "distance_from_52w_low": 0.21384597, "relative_strength": 0.06257656, "local_beta": 0.0016, "volatility_252d": 0.248121, "volatility_60d": 0.489933, "max_drawdown_12m": -0.17213493, "revenue_ttm": 9216100000, "gross_profit_ttm": 1887700000, "ebit_ttm": 1099200000, "ebitda_ttm": 1839200000, "net_income_ttm": 740400000, "eps_diluted_ttm": 8.30976431, "operating_cash_flow_ttm": 1547700000, "capital_expenditure_ttm": 845500000, "fcf_ttm": 2393200000, "dividends_paid_ttm": 449200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 98800000, "cash_and_equivalents": 397100000, "total_current_assets": 3257600000, "total_current_liabilities": 1060900000, "net_ppe": null, "total_assets": 10777900000, "total_debt": 4072500000, "total_equity": 4587800000, "net_working_capital": 1904000000, "book_value_per_share": 51.49046016, "retained_earnings": 3906400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2622200000, "tangible_book_per_share": 29.4298541, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 65, "rank_pb": 74, "rank_ptbv": 77, "rank_ps": 51, "rank_pcf": 57, "rank_ev_ebitda": 55, "rank_ev_ebit": 72, "rank_earnings_yield": 65, "rank_fcf_yield": 39, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 26, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 36, "rank_piotroski": 92, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 47, "value_composite": 82, "quality_composite": 68, "momentum_composite": 32, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 83, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 8989300000, "cost_of_revenue": 7099700000, "gross_profit": 1889600000, "ebit": 1106900000, "ebitda": 1759700000, "pretax_income": 1027800000, "tax_provision": 253700000, "net_income": 768900000, "net_income_to_common": 768900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 3213700000, "total_assets": 10924600000, "short_term_debt": 102100000, "long_term_debt": 3967300000, "total_debt": 4069400000, "total_liabilities": 6326600000, "total_equity": 4598000000, "shares_outstanding": 89600000, "goodwill_and_intangibles": 1974600000 }, "cash_flow": { "operating_cash_flow": 1557500000, "capital_expenditure": 828900000, "free_cash_flow": 2386400000, "dividends_paid": 449600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315893, "ticker_id": 3160, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1106900000", "ebitda": "1759700000", "netIncome": "768900000", "grossProfit": "1889600000", "depreciation": "None", "totalRevenue": "8989300000", "costOfRevenue": "7099700000", "interestIncome": "79100000", "incomeBeforeTax": "1027800000", "interestExpense": "79100000", "operatingIncome": "1255400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "253700000", "reportedCurrency": "USD", "netInterestIncome": "-79100000", "nonInterestIncome": "None", "operatingExpenses": "634200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7099700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652800000", "sellingGeneralAndAdministrative": "634200000", "netIncomeFromContinuingOperations": "774100000" }, "balance": { "goodwill": "1372300000", "inventory": "1243200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10924600000", "longTermDebt": "3967300000", "shortTermDebt": "102100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "602300000", "reportedCurrency": "USD", "retainedEarnings": "3931000000", "totalLiabilities": "6326600000", "otherCurrentAssets": "85800000", "totalCurrentAssets": "3213700000", "currentLongTermDebt": "None", "longTermInvestments": "67000000", "shortTermInvestments": "71800000", "currentNetReceivables": "1283900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7710900000", "currentAccountsPayable": "421000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361100000", "shortLongTermDebtTotal": "4364900000", "totalShareholderEquity": "4598000000", "capitalLeaseObligations": "397600000", "otherCurrentLiabilities": "492000000", "totalCurrentLiabilities": "1015100000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "5311500000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "602300000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "768900000", "profitLoss": "None", "dividendPayout": "449600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "1557500000", "capitalExpenditures": "828900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "859400000", "cashflowFromInvestment": "-2572900000", "stockBasedCompensation": "45200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8989300000, "cost_of_revenue": 7099700000, "gross_profit": 1889600000, "research_and_development": null, "selling_general_admin": 634200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1106900000, "depreciation_amortisation": 652800000, "ebitda": 1759700000, "interest_expense": 79100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1027800000, "tax_provision": 253700000, "effective_tax_rate": null, "net_income": 768900000, "net_income_continuing_ops": 774100000, "net_income_to_common": 768900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": 71800000, "net_receivables": 1283900000, "inventory": 1243200000, "other_current_assets": null, "total_current_assets": 3213700000, "net_ppe": null, "goodwill": 1372300000, "intangible_assets": 602300000, "goodwill_and_intangibles": 1974600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7710900000, "total_assets": 10924600000, "short_term_debt": 102100000, "accounts_payable": 421000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015100000, "long_term_debt": 3967300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5311500000, "total_liabilities": 6326600000, "total_debt": 4069400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3931000000, "total_equity": 4598000000, "shares_outstanding": 89600000, "operating_cash_flow": 1557500000, "stock_based_compensation": 45200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 828900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2572900000, "dividends_paid": 449600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 859400000, "free_cash_flow": 2386400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1106900000", "ebitda": "1759700000", "netIncome": "768900000", "grossProfit": "1889600000", "depreciation": "None", "totalRevenue": "8989300000", "costOfRevenue": "7099700000", "interestIncome": "79100000", "incomeBeforeTax": "1027800000", "interestExpense": "79100000", "operatingIncome": "1255400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "253700000", "reportedCurrency": "USD", "netInterestIncome": "-79100000", "nonInterestIncome": "None", "operatingExpenses": "634200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7099700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652800000", "sellingGeneralAndAdministrative": "634200000", "netIncomeFromContinuingOperations": "774100000" }, "balance": { "goodwill": "1372300000", "inventory": "1243200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10924600000", "longTermDebt": "3967300000", "shortTermDebt": "102100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "602300000", "reportedCurrency": "USD", "retainedEarnings": "3931000000", "totalLiabilities": "6326600000", "otherCurrentAssets": "85800000", "totalCurrentAssets": "3213700000", "currentLongTermDebt": "None", "longTermInvestments": "67000000", "shortTermInvestments": "71800000", "currentNetReceivables": "1283900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7710900000", "currentAccountsPayable": "421000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361100000", "shortLongTermDebtTotal": "4364900000", "totalShareholderEquity": "4598000000", "capitalLeaseObligations": "397600000", "otherCurrentLiabilities": "492000000", "totalCurrentLiabilities": "1015100000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "5311500000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "602300000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "768900000", "profitLoss": "None", "dividendPayout": "449600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4400000", "operatingCashflow": "1557500000", "capitalExpenditures": "828900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "859400000", "cashflowFromInvestment": "-2572900000", "stockBasedCompensation": "45200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 8383300000, "cost_of_revenue": 6600200000, "gross_profit": 1783100000, "ebit": 1105800000, "ebitda": 1631400000, "pretax_income": 1064400000, "tax_provision": 259300000, "net_income": 805100000, "net_income_to_common": 805100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 685000000, "total_current_assets": 3233000000, "total_assets": 8833200000, "short_term_debt": 82600000, "long_term_debt": 2474200000, "total_debt": 2556800000, "total_liabilities": 4429200000, "total_equity": 4404000000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1114300000 }, "cash_flow": { "operating_cash_flow": 1191200000, "capital_expenditure": 669700000, "free_cash_flow": 1860900000, "dividends_paid": 448800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315898, "ticker_id": 3160, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1105800000", "ebitda": "1631400000", "netIncome": "805100000", "grossProfit": "1783100000", "depreciation": "None", "totalRevenue": "8383300000", "costOfRevenue": "6600200000", "interestIncome": "41400000", "incomeBeforeTax": "1064400000", "interestExpense": "41400000", "operatingIncome": "1101300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "259300000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "681800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6600200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525600000", "sellingGeneralAndAdministrative": "610300000", "netIncomeFromContinuingOperations": "805100000" }, "balance": { "goodwill": "922400000", "inventory": "1124900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8833200000", "longTermDebt": "2474200000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "191900000", "reportedCurrency": "USD", "retainedEarnings": "3776700000", "totalLiabilities": "4429200000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "3233000000", "currentLongTermDebt": "None", "longTermInvestments": "65200000", "shortTermInvestments": "102000000", "currentNetReceivables": "1154200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5600200000", "currentAccountsPayable": "430300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315900000", "shortLongTermDebtTotal": "2771500000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "297300000", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "1001600000", "otherNonCurrentLiabilities": "80900000", "totalNonCurrentLiabilities": "3427600000", "cashAndShortTermInvestments": "685000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "191900000", "cashAndCashEquivalentsAtCarryingValue": "685000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805100000", "profitLoss": "None", "dividendPayout": "448800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-111800000", "operatingCashflow": "1191200000", "capitalExpenditures": "669700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-876400000", "cashflowFromInvestment": "-277800000", "stockBasedCompensation": "48800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "448800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8383300000, "cost_of_revenue": 6600200000, "gross_profit": 1783100000, "research_and_development": null, "selling_general_admin": 610300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1105800000, "depreciation_amortisation": 525600000, "ebitda": 1631400000, "interest_expense": 41400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1064400000, "tax_provision": 259300000, "effective_tax_rate": null, "net_income": 805100000, "net_income_continuing_ops": 805100000, "net_income_to_common": 805100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 685000000, "short_term_investments": 102000000, "net_receivables": 1154200000, "inventory": 1124900000, "other_current_assets": null, "total_current_assets": 3233000000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 191900000, "goodwill_and_intangibles": 1114300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5600200000, "total_assets": 8833200000, "short_term_debt": 82600000, "accounts_payable": 430300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1001600000, "long_term_debt": 2474200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3427600000, "total_liabilities": 4429200000, "total_debt": 2556800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3776700000, "total_equity": 4404000000, "shares_outstanding": 89500000, "operating_cash_flow": 1191200000, "stock_based_compensation": 48800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 669700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277800000, "dividends_paid": 448800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -876400000, "free_cash_flow": 1860900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1105800000", "ebitda": "1631400000", "netIncome": "805100000", "grossProfit": "1783100000", "depreciation": "None", "totalRevenue": "8383300000", "costOfRevenue": "6600200000", "interestIncome": "41400000", "incomeBeforeTax": "1064400000", "interestExpense": "41400000", "operatingIncome": "1101300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "259300000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "681800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6600200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "525600000", "sellingGeneralAndAdministrative": "610300000", "netIncomeFromContinuingOperations": "805100000" }, "balance": { "goodwill": "922400000", "inventory": "1124900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8833200000", "longTermDebt": "2474200000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "191900000", "reportedCurrency": "USD", "retainedEarnings": "3776700000", "totalLiabilities": "4429200000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "3233000000", "currentLongTermDebt": "None", "longTermInvestments": "65200000", "shortTermInvestments": "102000000", "currentNetReceivables": "1154200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5600200000", "currentAccountsPayable": "430300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315900000", "shortLongTermDebtTotal": "2771500000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "297300000", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "1001600000", "otherNonCurrentLiabilities": "80900000", "totalNonCurrentLiabilities": "3427600000", "cashAndShortTermInvestments": "685000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "191900000", "cashAndCashEquivalentsAtCarryingValue": "685000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805100000", "profitLoss": "None", "dividendPayout": "448800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-111800000", "operatingCashflow": "1191200000", "capitalExpenditures": "669700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-876400000", "cashflowFromInvestment": "-277800000", "stockBasedCompensation": "48800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "448800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 7802400000, "cost_of_revenue": 6103500000, "gross_profit": 1698900000, "ebit": 1067400000, "ebitda": 1585100000, "pretax_income": 1014100000, "tax_provision": 248900000, "net_income": 765200000, "net_income_to_common": 765200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648000000, "total_current_assets": 3254400000, "total_assets": 8681100000, "short_term_debt": 480200000, "long_term_debt": 2472200000, "total_debt": 2952400000, "total_liabilities": 4683800000, "total_equity": 3997300000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1152000000 }, "cash_flow": { "operating_cash_flow": 1315100000, "capital_expenditure": 469700000, "free_cash_flow": 1784800000, "dividends_paid": 448900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315903, "ticker_id": 3160, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1067400000", "ebitda": "1585100000", "netIncome": "765200000", "grossProfit": "1698900000", "depreciation": "None", "totalRevenue": "7802400000", "costOfRevenue": "6103500000", "interestIncome": "53300000", "incomeBeforeTax": "1014100000", "interestExpense": "53300000", "operatingIncome": "1075100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "248900000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "623800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6103500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "517700000", "sellingGeneralAndAdministrative": "583800000", "netIncomeFromContinuingOperations": "787600000" }, "balance": { "goodwill": "922400000", "inventory": "1013100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8681100000", "longTermDebt": "2472200000", "shortTermDebt": "480200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "229600000", "reportedCurrency": "USD", "retainedEarnings": "3447200000", "totalLiabilities": "4683800000", "otherCurrentAssets": "62300000", "totalCurrentAssets": "3254400000", "currentLongTermDebt": "399600000", "longTermInvestments": "64100000", "shortTermInvestments": "493500000", "currentNetReceivables": "1037500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5426700000", "currentAccountsPayable": "402400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4143400000", "shortLongTermDebtTotal": "3173200000", "totalShareholderEquity": "3997300000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "364500000", "totalCurrentLiabilities": "1265700000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "3418100000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "229600000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765200000", "profitLoss": "None", "dividendPayout": "448900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35800000", "operatingCashflow": "1315100000", "capitalExpenditures": "469700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-875100000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "448900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7802400000, "cost_of_revenue": 6103500000, "gross_profit": 1698900000, "research_and_development": null, "selling_general_admin": 583800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1067400000, "depreciation_amortisation": 517700000, "ebitda": 1585100000, "interest_expense": 53300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1014100000, "tax_provision": 248900000, "effective_tax_rate": null, "net_income": 765200000, "net_income_continuing_ops": 787600000, "net_income_to_common": 765200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648000000, "short_term_investments": 493500000, "net_receivables": 1037500000, "inventory": 1013100000, "other_current_assets": null, "total_current_assets": 3254400000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 229600000, "goodwill_and_intangibles": 1152000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5426700000, "total_assets": 8681100000, "short_term_debt": 480200000, "accounts_payable": 402400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1265700000, "long_term_debt": 2472200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3418100000, "total_liabilities": 4683800000, "total_debt": 2952400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3447200000, "total_equity": 3997300000, "shares_outstanding": 89500000, "operating_cash_flow": 1315100000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 469700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -875100000, "dividends_paid": 448900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112000000, "free_cash_flow": 1784800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1067400000", "ebitda": "1585100000", "netIncome": "765200000", "grossProfit": "1698900000", "depreciation": "None", "totalRevenue": "7802400000", "costOfRevenue": "6103500000", "interestIncome": "53300000", "incomeBeforeTax": "1014100000", "interestExpense": "53300000", "operatingIncome": "1075100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "248900000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "623800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6103500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "517700000", "sellingGeneralAndAdministrative": "583800000", "netIncomeFromContinuingOperations": "787600000" }, "balance": { "goodwill": "922400000", "inventory": "1013100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8681100000", "longTermDebt": "2472200000", "shortTermDebt": "480200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "229600000", "reportedCurrency": "USD", "retainedEarnings": "3447200000", "totalLiabilities": "4683800000", "otherCurrentAssets": "62300000", "totalCurrentAssets": "3254400000", "currentLongTermDebt": "399600000", "longTermInvestments": "64100000", "shortTermInvestments": "493500000", "currentNetReceivables": "1037500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5426700000", "currentAccountsPayable": "402400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4143400000", "shortLongTermDebtTotal": "3173200000", "totalShareholderEquity": "3997300000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "364500000", "totalCurrentLiabilities": "1265700000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "3418100000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "229600000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765200000", "profitLoss": "None", "dividendPayout": "448900000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35800000", "operatingCashflow": "1315100000", "capitalExpenditures": "469700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-875100000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "448900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 8478000000, "cost_of_revenue": 6387400000, "gross_profit": 2090600000, "ebit": 1435200000, "ebitda": 1892000000, "pretax_income": 1364800000, "tax_provision": 335000000, "net_income": 1029800000, "net_income_to_common": 1029800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320000000, "total_current_assets": 2508300000, "total_assets": 8003800000, "short_term_debt": 74100000, "long_term_debt": 2473600000, "total_debt": 2547700000, "total_liabilities": 4336700000, "total_equity": 3667100000, "shares_outstanding": 92700000, "goodwill_and_intangibles": 1190300000 }, "cash_flow": { "operating_cash_flow": 1495000000, "capital_expenditure": 824200000, "free_cash_flow": 2319200000, "dividends_paid": 420300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315908, "ticker_id": 3160, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1435200000", "ebitda": "1892000000", "netIncome": "1029800000", "grossProfit": "2090600000", "depreciation": "None", "totalRevenue": "8478000000", "costOfRevenue": "6387400000", "interestIncome": "70400000", "incomeBeforeTax": "1364800000", "interestExpense": "70400000", "operatingIncome": "1420700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "335000000", "reportedCurrency": "USD", "netInterestIncome": "-70400000", "nonInterestIncome": "None", "operatingExpenses": "669900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6387400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456800000", "sellingGeneralAndAdministrative": "608600000", "netIncomeFromContinuingOperations": "1029800000" }, "balance": { "goodwill": "922400000", "inventory": "977300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8003800000", "longTermDebt": "2473600000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "267900000", "reportedCurrency": "USD", "retainedEarnings": "3186800000", "totalLiabilities": "4336700000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "2508300000", "currentLongTermDebt": "None", "longTermInvestments": "64900000", "shortTermInvestments": "85200000", "currentNetReceivables": "1067500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5495500000", "currentAccountsPayable": "410400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4198300000", "shortLongTermDebtTotal": "2793100000", "totalShareholderEquity": "3667100000", "capitalLeaseObligations": "319500000", "otherCurrentLiabilities": "373600000", "totalCurrentLiabilities": "875500000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3461200000", "cashAndShortTermInvestments": "320000000", "commonStockSharesOutstanding": "92700000", "intangibleAssetsExcludingGoodwill": "267900000", "cashAndCashEquivalentsAtCarryingValue": "320000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1029800000", "profitLoss": "None", "dividendPayout": "420300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75200000", "operatingCashflow": "1495000000", "capitalExpenditures": "824200000", "changeInReceivables": "39300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000000", "cashflowFromInvestment": "-833700000", "stockBasedCompensation": "35600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-298700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-538000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8478000000, "cost_of_revenue": 6387400000, "gross_profit": 2090600000, "research_and_development": null, "selling_general_admin": 608600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1435200000, "depreciation_amortisation": 456800000, "ebitda": 1892000000, "interest_expense": 70400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1364800000, "tax_provision": 335000000, "effective_tax_rate": null, "net_income": 1029800000, "net_income_continuing_ops": 1029800000, "net_income_to_common": 1029800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320000000, "short_term_investments": 85200000, "net_receivables": 1067500000, "inventory": 977300000, "other_current_assets": null, "total_current_assets": 2508300000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 267900000, "goodwill_and_intangibles": 1190300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5495500000, "total_assets": 8003800000, "short_term_debt": 74100000, "accounts_payable": 410400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875500000, "long_term_debt": 2473600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3461200000, "total_liabilities": 4336700000, "total_debt": 2547700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3186800000, "total_equity": 3667100000, "shares_outstanding": 92700000, "operating_cash_flow": 1495000000, "stock_based_compensation": 35600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 824200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -833700000, "dividends_paid": 420300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -960000000, "free_cash_flow": 2319200000, "net_change_in_cash": -298700000 }, "raw_data": { "income": { "ebit": "1435200000", "ebitda": "1892000000", "netIncome": "1029800000", "grossProfit": "2090600000", "depreciation": "None", "totalRevenue": "8478000000", "costOfRevenue": "6387400000", "interestIncome": "70400000", "incomeBeforeTax": "1364800000", "interestExpense": "70400000", "operatingIncome": "1420700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "335000000", "reportedCurrency": "USD", "netInterestIncome": "-70400000", "nonInterestIncome": "None", "operatingExpenses": "669900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6387400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456800000", "sellingGeneralAndAdministrative": "608600000", "netIncomeFromContinuingOperations": "1029800000" }, "balance": { "goodwill": "922400000", "inventory": "977300000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8003800000", "longTermDebt": "2473600000", "shortTermDebt": "74100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "267900000", "reportedCurrency": "USD", "retainedEarnings": "3186800000", "totalLiabilities": "4336700000", "otherCurrentAssets": "58300000", "totalCurrentAssets": "2508300000", "currentLongTermDebt": "None", "longTermInvestments": "64900000", "shortTermInvestments": "85200000", "currentNetReceivables": "1067500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5495500000", "currentAccountsPayable": "410400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4198300000", "shortLongTermDebtTotal": "2793100000", "totalShareholderEquity": "3667100000", "capitalLeaseObligations": "319500000", "otherCurrentLiabilities": "373600000", "totalCurrentLiabilities": "875500000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3461200000", "cashAndShortTermInvestments": "320000000", "commonStockSharesOutstanding": "92700000", "intangibleAssetsExcludingGoodwill": "267900000", "cashAndCashEquivalentsAtCarryingValue": "320000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1029800000", "profitLoss": "None", "dividendPayout": "420300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75200000", "operatingCashflow": "1495000000", "capitalExpenditures": "824200000", "changeInReceivables": "39300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000000", "cashflowFromInvestment": "-833700000", "stockBasedCompensation": "35600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-298700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-538000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 7730300000, "cost_of_revenue": 5857300000, "gross_profit": 1873000000, "ebit": 1261100000, "ebitda": 1678600000, "pretax_income": 1108700000, "tax_provision": 267600000, "net_income": 841100000, "net_income_to_common": 841100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 2732700000, "total_assets": 7836800000, "short_term_debt": 68800000, "long_term_debt": 2471500000, "total_debt": 2540300000, "total_liabilities": 4229600000, "total_equity": 3607200000, "shares_outstanding": 94500000, "goodwill_and_intangibles": 1231900000 }, "cash_flow": { "operating_cash_flow": 1094100000, "capital_expenditure": 605100000, "free_cash_flow": 1699200000, "dividends_paid": 379800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315913, "ticker_id": 3160, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1261100000", "ebitda": "1678600000", "netIncome": "841100000", "grossProfit": "1873000000", "depreciation": "None", "totalRevenue": "7730300000", "costOfRevenue": "5857300000", "interestIncome": "152400000", "incomeBeforeTax": "1108700000", "interestExpense": "152400000", "operatingIncome": "1283300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "267600000", "reportedCurrency": "USD", "netInterestIncome": "-152400000", "nonInterestIncome": "None", "operatingExpenses": "589700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5857300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417500000", "sellingGeneralAndAdministrative": "576800000", "netIncomeFromContinuingOperations": "841100000" }, "balance": { "goodwill": "923500000", "inventory": "902500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7836800000", "longTermDebt": "2471500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "308400000", "reportedCurrency": "USD", "retainedEarnings": "3102100000", "totalLiabilities": "4229600000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "2732700000", "currentLongTermDebt": "None", "longTermInvestments": "60000000", "shortTermInvestments": "86100000", "currentNetReceivables": "1078400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5104100000", "currentAccountsPayable": "452400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3529000000", "shortLongTermDebtTotal": "2732300000", "totalShareholderEquity": "3607200000", "capitalLeaseObligations": "260800000", "otherCurrentLiabilities": "346000000", "totalCurrentLiabilities": "884800000", "otherNonCurrentLiabilities": "407400000", "totalNonCurrentLiabilities": "3344800000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "94500000", "intangibleAssetsExcludingGoodwill": "308400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "841100000", "profitLoss": "None", "dividendPayout": "379800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-105500000", "operatingCashflow": "1094100000", "capitalExpenditures": "605100000", "changeInReceivables": "-227200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655600000", "cashflowFromInvestment": "-794400000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-355900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7730300000, "cost_of_revenue": 5857300000, "gross_profit": 1873000000, "research_and_development": 14500000, "selling_general_admin": 576800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1261100000, "depreciation_amortisation": 417500000, "ebitda": 1678600000, "interest_expense": 152400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1108700000, "tax_provision": 267600000, "effective_tax_rate": null, "net_income": 841100000, "net_income_continuing_ops": 841100000, "net_income_to_common": 841100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 618700000, "short_term_investments": 86100000, "net_receivables": 1078400000, "inventory": 902500000, "other_current_assets": null, "total_current_assets": 2732700000, "net_ppe": null, "goodwill": 923500000, "intangible_assets": 308400000, "goodwill_and_intangibles": 1231900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5104100000, "total_assets": 7836800000, "short_term_debt": 68800000, "accounts_payable": 452400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 884800000, "long_term_debt": 2471500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3344800000, "total_liabilities": 4229600000, "total_debt": 2540300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3102100000, "total_equity": 3607200000, "shares_outstanding": 94500000, "operating_cash_flow": 1094100000, "stock_based_compensation": 35500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 605100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -794400000, "dividends_paid": 379800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -655600000, "free_cash_flow": 1699200000, "net_change_in_cash": -355900000 }, "raw_data": { "income": { "ebit": "1261100000", "ebitda": "1678600000", "netIncome": "841100000", "grossProfit": "1873000000", "depreciation": "None", "totalRevenue": "7730300000", "costOfRevenue": "5857300000", "interestIncome": "152400000", "incomeBeforeTax": "1108700000", "interestExpense": "152400000", "operatingIncome": "1283300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "267600000", "reportedCurrency": "USD", "netInterestIncome": "-152400000", "nonInterestIncome": "None", "operatingExpenses": "589700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5857300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417500000", "sellingGeneralAndAdministrative": "576800000", "netIncomeFromContinuingOperations": "841100000" }, "balance": { "goodwill": "923500000", "inventory": "902500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7836800000", "longTermDebt": "2471500000", "shortTermDebt": "68800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "308400000", "reportedCurrency": "USD", "retainedEarnings": "3102100000", "totalLiabilities": "4229600000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "2732700000", "currentLongTermDebt": "None", "longTermInvestments": "60000000", "shortTermInvestments": "86100000", "currentNetReceivables": "1078400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5104100000", "currentAccountsPayable": "452400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3529000000", "shortLongTermDebtTotal": "2732300000", "totalShareholderEquity": "3607200000", "capitalLeaseObligations": "260800000", "otherCurrentLiabilities": "346000000", "totalCurrentLiabilities": "884800000", "otherNonCurrentLiabilities": "407400000", "totalNonCurrentLiabilities": "3344800000", "cashAndShortTermInvestments": "618700000", "commonStockSharesOutstanding": "94500000", "intangibleAssetsExcludingGoodwill": "308400000", "cashAndCashEquivalentsAtCarryingValue": "618700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "841100000", "profitLoss": "None", "dividendPayout": "379800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-105500000", "operatingCashflow": "1094100000", "capitalExpenditures": "605100000", "changeInReceivables": "-227200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655600000", "cashflowFromInvestment": "-794400000", "stockBasedCompensation": "35500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-355900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 6658200000, "cost_of_revenue": 5271900000, "gross_profit": 1386300000, "ebit": 726200000, "ebitda": 1136100000, "pretax_income": 632700000, "tax_provision": 171700000, "net_income": 461000000, "net_income_to_common": 461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 974600000, "total_current_assets": 2750300000, "total_assets": 7433200000, "short_term_debt": 70500000, "long_term_debt": 2479400000, "total_debt": 2549900000, "total_liabilities": 4186900000, "total_equity": 3246300000, "shares_outstanding": 94400000, "goodwill_and_intangibles": 1159400000 }, "cash_flow": { "operating_cash_flow": 1032800000, "capital_expenditure": 421200000, "free_cash_flow": 1454000000, "dividends_paid": 299600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315918, "ticker_id": 3160, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "726200000", "ebitda": "1136100000", "netIncome": "461000000", "grossProfit": "1386300000", "depreciation": "None", "totalRevenue": "6658200000", "costOfRevenue": "5271900000", "interestIncome": "93500000", "incomeBeforeTax": "632700000", "interestExpense": "93500000", "operatingIncome": "841600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "171700000", "reportedCurrency": "USD", "netInterestIncome": "-93500000", "nonInterestIncome": "None", "operatingExpenses": "544700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5271900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409900000", "sellingGeneralAndAdministrative": "539600000", "netIncomeFromContinuingOperations": "461000000" }, "balance": { "goodwill": "863500000", "inventory": "787900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7433200000", "longTermDebt": "2479400000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "295900000", "reportedCurrency": "USD", "retainedEarnings": "2835500000", "totalLiabilities": "4186900000", "otherCurrentAssets": "44700000", "totalCurrentAssets": "2750300000", "currentLongTermDebt": "None", "longTermInvestments": "42700000", "shortTermInvestments": "105600000", "currentNetReceivables": "837500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4682900000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3193400000", "shortLongTermDebtTotal": "2737900000", "totalShareholderEquity": "3246300000", "capitalLeaseObligations": "258500000", "otherCurrentLiabilities": "308600000", "totalCurrentLiabilities": "782600000", "otherNonCurrentLiabilities": "545500000", "totalNonCurrentLiabilities": "3404300000", "cashAndShortTermInvestments": "974600000", "commonStockSharesOutstanding": "94400000", "intangibleAssetsExcludingGoodwill": "295900000", "cashAndCashEquivalentsAtCarryingValue": "974600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "461000000", "profitLoss": "None", "dividendPayout": "299600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6300000", "operatingCashflow": "1032800000", "capitalExpenditures": "421200000", "changeInReceivables": "13200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311600000", "cashflowFromInvestment": "-426100000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "295100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6658200000, "cost_of_revenue": 5271900000, "gross_profit": 1386300000, "research_and_development": 15500000, "selling_general_admin": 539600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 726200000, "depreciation_amortisation": 409900000, "ebitda": 1136100000, "interest_expense": 93500000, "interest_income": null, "other_non_operating": null, "pretax_income": 632700000, "tax_provision": 171700000, "effective_tax_rate": null, "net_income": 461000000, "net_income_continuing_ops": 461000000, "net_income_to_common": 461000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 974600000, "short_term_investments": 105600000, "net_receivables": 837500000, "inventory": 787900000, "other_current_assets": null, "total_current_assets": 2750300000, "net_ppe": null, "goodwill": 863500000, "intangible_assets": 295900000, "goodwill_and_intangibles": 1159400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4682900000, "total_assets": 7433200000, "short_term_debt": 70500000, "accounts_payable": 387000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782600000, "long_term_debt": 2479400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3404300000, "total_liabilities": 4186900000, "total_debt": 2549900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2835500000, "total_equity": 3246300000, "shares_outstanding": 94400000, "operating_cash_flow": 1032800000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 421200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426100000, "dividends_paid": 299600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311600000, "free_cash_flow": 1454000000, "net_change_in_cash": 295100000 }, "raw_data": { "income": { "ebit": "726200000", "ebitda": "1136100000", "netIncome": "461000000", "grossProfit": "1386300000", "depreciation": "None", "totalRevenue": "6658200000", "costOfRevenue": "5271900000", "interestIncome": "93500000", "incomeBeforeTax": "632700000", "interestExpense": "93500000", "operatingIncome": "841600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "171700000", "reportedCurrency": "USD", "netInterestIncome": "-93500000", "nonInterestIncome": "None", "operatingExpenses": "544700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5271900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409900000", "sellingGeneralAndAdministrative": "539600000", "netIncomeFromContinuingOperations": "461000000" }, "balance": { "goodwill": "863500000", "inventory": "787900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7433200000", "longTermDebt": "2479400000", "shortTermDebt": "70500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "295900000", "reportedCurrency": "USD", "retainedEarnings": "2835500000", "totalLiabilities": "4186900000", "otherCurrentAssets": "44700000", "totalCurrentAssets": "2750300000", "currentLongTermDebt": "None", "longTermInvestments": "42700000", "shortTermInvestments": "105600000", "currentNetReceivables": "837500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4682900000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3193400000", "shortLongTermDebtTotal": "2737900000", "totalShareholderEquity": "3246300000", "capitalLeaseObligations": "258500000", "otherCurrentLiabilities": "308600000", "totalCurrentLiabilities": "782600000", "otherNonCurrentLiabilities": "545500000", "totalNonCurrentLiabilities": "3404300000", "cashAndShortTermInvestments": "974600000", "commonStockSharesOutstanding": "94400000", "intangibleAssetsExcludingGoodwill": "295900000", "cashAndCashEquivalentsAtCarryingValue": "974600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "461000000", "profitLoss": "None", "dividendPayout": "299600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6300000", "operatingCashflow": "1032800000", "capitalExpenditures": "421200000", "changeInReceivables": "13200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311600000", "cashflowFromInvestment": "-426100000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "299600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "295100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "408500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 6964300000, "cost_of_revenue": 5320300000, "gross_profit": 1644000000, "ebit": 1045800000, "ebitda": 1433300000, "pretax_income": 917000000, "tax_provision": 220600000, "net_income": 696400000, "net_income_to_common": 696400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679500000, "total_current_assets": 2478400000, "total_assets": 7235800000, "short_term_debt": 64100000, "long_term_debt": 2476800000, "total_debt": 2540900000, "total_liabilities": 4164800000, "total_equity": 3071000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1257500000 }, "cash_flow": { "operating_cash_flow": 1207400000, "capital_expenditure": 399500000, "free_cash_flow": 1606900000, "dividends_paid": 298700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315923, "ticker_id": 3160, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1045800000", "ebitda": "1433300000", "netIncome": "696400000", "grossProfit": "1644000000", "depreciation": "None", "totalRevenue": "6964300000", "costOfRevenue": "5320300000", "interestIncome": "123700000", "incomeBeforeTax": "917000000", "interestExpense": "128800000", "operatingIncome": "1053700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "220600000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "590300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5320300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387500000", "sellingGeneralAndAdministrative": "557600000", "netIncomeFromContinuingOperations": "696400000" }, "balance": { "goodwill": "918700000", "inventory": "794100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7235800000", "longTermDebt": "2476800000", "shortTermDebt": "64100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "338800000", "reportedCurrency": "USD", "retainedEarnings": "2704800000", "totalLiabilities": "4164800000", "otherCurrentAssets": "44800000", "totalCurrentAssets": "2478400000", "currentLongTermDebt": "None", "longTermInvestments": "58100000", "shortTermInvestments": "87900000", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4757400000", "currentAccountsPayable": "351900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3151700000", "shortLongTermDebtTotal": "2734500000", "totalShareholderEquity": "3071000000", "capitalLeaseObligations": "257700000", "otherCurrentLiabilities": "292500000", "totalCurrentLiabilities": "723800000", "otherNonCurrentLiabilities": "624100000", "totalNonCurrentLiabilities": "3441000000", "cashAndShortTermInvestments": "679500000", "commonStockSharesOutstanding": "94100000", "intangibleAssetsExcludingGoodwill": "338800000", "cashAndCashEquivalentsAtCarryingValue": "679500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "696400000", "profitLoss": "None", "dividendPayout": "298700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "1207400000", "capitalExpenditures": "399500000", "changeInReceivables": "56400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342800000", "cashflowFromInvestment": "-546600000", "stockBasedCompensation": "30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "318000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6964300000, "cost_of_revenue": 5320300000, "gross_profit": 1644000000, "research_and_development": 16000000, "selling_general_admin": 557600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1045800000, "depreciation_amortisation": 387500000, "ebitda": 1433300000, "interest_expense": 128800000, "interest_income": null, "other_non_operating": null, "pretax_income": 917000000, "tax_provision": 220600000, "effective_tax_rate": null, "net_income": 696400000, "net_income_continuing_ops": 696400000, "net_income_to_common": 696400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 679500000, "short_term_investments": 87900000, "net_receivables": 872100000, "inventory": 794100000, "other_current_assets": null, "total_current_assets": 2478400000, "net_ppe": null, "goodwill": 918700000, "intangible_assets": 338800000, "goodwill_and_intangibles": 1257500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4757400000, "total_assets": 7235800000, "short_term_debt": 64100000, "accounts_payable": 351900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723800000, "long_term_debt": 2476800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3441000000, "total_liabilities": 4164800000, "total_debt": 2540900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2704800000, "total_equity": 3071000000, "shares_outstanding": 94100000, "operating_cash_flow": 1207400000, "stock_based_compensation": 30400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -546600000, "dividends_paid": 298700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342800000, "free_cash_flow": 1606900000, "net_change_in_cash": 318000000 }, "raw_data": { "income": { "ebit": "1045800000", "ebitda": "1433300000", "netIncome": "696400000", "grossProfit": "1644000000", "depreciation": "None", "totalRevenue": "6964300000", "costOfRevenue": "5320300000", "interestIncome": "123700000", "incomeBeforeTax": "917000000", "interestExpense": "128800000", "operatingIncome": "1053700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "220600000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "590300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5320300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387500000", "sellingGeneralAndAdministrative": "557600000", "netIncomeFromContinuingOperations": "696400000" }, "balance": { "goodwill": "918700000", "inventory": "794100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "7235800000", "longTermDebt": "2476800000", "shortTermDebt": "64100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "338800000", "reportedCurrency": "USD", "retainedEarnings": "2704800000", "totalLiabilities": "4164800000", "otherCurrentAssets": "44800000", "totalCurrentAssets": "2478400000", "currentLongTermDebt": "None", "longTermInvestments": "58100000", "shortTermInvestments": "87900000", "currentNetReceivables": "872100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4757400000", "currentAccountsPayable": "351900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3151700000", "shortLongTermDebtTotal": "2734500000", "totalShareholderEquity": "3071000000", "capitalLeaseObligations": "257700000", "otherCurrentLiabilities": "292500000", "totalCurrentLiabilities": "723800000", "otherNonCurrentLiabilities": "624100000", "totalNonCurrentLiabilities": "3441000000", "cashAndShortTermInvestments": "679500000", "commonStockSharesOutstanding": "94100000", "intangibleAssetsExcludingGoodwill": "338800000", "cashAndCashEquivalentsAtCarryingValue": "679500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "696400000", "profitLoss": "None", "dividendPayout": "298700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1400000", "operatingCashflow": "1207400000", "capitalExpenditures": "399500000", "changeInReceivables": "56400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342800000", "cashflowFromInvestment": "-546600000", "stockBasedCompensation": "30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "318000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 7014600000, "cost_of_revenue": 5369300000, "gross_profit": 1645300000, "ebit": 1067700000, "ebitda": 1478600000, "pretax_income": 970500000, "tax_provision": 232500000, "net_income": 738000000, "net_income_to_common": 738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361500000, "total_current_assets": 2115100000, "total_assets": 6569700000, "short_term_debt": 1400000, "long_term_debt": 2483700000, "total_debt": 2485100000, "total_liabilities": 3897300000, "total_equity": 2672400000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1295500000 }, "cash_flow": { "operating_cash_flow": 1180100000, "capital_expenditure": 551400000, "free_cash_flow": 1731500000, "dividends_paid": 268100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315928, "ticker_id": 3160, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1067700000", "ebitda": "1478600000", "netIncome": "738000000", "grossProfit": "1645300000", "depreciation": "None", "totalRevenue": "7014600000", "costOfRevenue": "5369300000", "interestIncome": "91900000", "incomeBeforeTax": "970500000", "interestExpense": "97200000", "operatingIncome": "1067700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "232500000", "reportedCurrency": "USD", "netInterestIncome": "-97200000", "nonInterestIncome": "None", "operatingExpenses": "536400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5369300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410900000", "sellingGeneralAndAdministrative": "536400000", "netIncomeFromContinuingOperations": "738000000" }, "balance": { "goodwill": "917300000", "inventory": "795600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6569700000", "longTermDebt": "2483700000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "378200000", "reportedCurrency": "USD", "retainedEarnings": "2315800000", "totalLiabilities": "3897300000", "otherCurrentAssets": "39400000", "totalCurrentAssets": "2115100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4454600000", "currentAccountsPayable": "382200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3108600000", "shortLongTermDebtTotal": "2502700000", "totalShareholderEquity": "2672400000", "capitalLeaseObligations": "17600000", "otherCurrentLiabilities": "296600000", "totalCurrentLiabilities": "693600000", "otherNonCurrentLiabilities": "417200000", "totalNonCurrentLiabilities": "3203700000", "cashAndShortTermInvestments": "361500000", "commonStockSharesOutstanding": "93900000", "intangibleAssetsExcludingGoodwill": "378200000", "cashAndCashEquivalentsAtCarryingValue": "361500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "738000000", "profitLoss": "None", "dividendPayout": "268100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35600000", "operatingCashflow": "1180100000", "capitalExpenditures": "551400000", "changeInReceivables": "-56100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427300000", "cashflowFromInvestment": "-608200000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "144600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7014600000, "cost_of_revenue": 5369300000, "gross_profit": 1645300000, "research_and_development": 14400000, "selling_general_admin": 536400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1067700000, "depreciation_amortisation": 410900000, "ebitda": 1478600000, "interest_expense": 97200000, "interest_income": null, "other_non_operating": null, "pretax_income": 970500000, "tax_provision": 232500000, "effective_tax_rate": null, "net_income": 738000000, "net_income_continuing_ops": 738000000, "net_income_to_common": 738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361500000, "short_term_investments": null, "net_receivables": 918600000, "inventory": 795600000, "other_current_assets": null, "total_current_assets": 2115100000, "net_ppe": null, "goodwill": 917300000, "intangible_assets": 378200000, "goodwill_and_intangibles": 1295500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4454600000, "total_assets": 6569700000, "short_term_debt": 1400000, "accounts_payable": 382200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 693600000, "long_term_debt": 2483700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3203700000, "total_liabilities": 3897300000, "total_debt": 2485100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2315800000, "total_equity": 2672400000, "shares_outstanding": 93900000, "operating_cash_flow": 1180100000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 551400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -608200000, "dividends_paid": 268100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -427300000, "free_cash_flow": 1731500000, "net_change_in_cash": 144600000 }, "raw_data": { "income": { "ebit": "1067700000", "ebitda": "1478600000", "netIncome": "738000000", "grossProfit": "1645300000", "depreciation": "None", "totalRevenue": "7014600000", "costOfRevenue": "5369300000", "interestIncome": "91900000", "incomeBeforeTax": "970500000", "interestExpense": "97200000", "operatingIncome": "1067700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "232500000", "reportedCurrency": "USD", "netInterestIncome": "-97200000", "nonInterestIncome": "None", "operatingExpenses": "536400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5369300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410900000", "sellingGeneralAndAdministrative": "536400000", "netIncomeFromContinuingOperations": "738000000" }, "balance": { "goodwill": "917300000", "inventory": "795600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6569700000", "longTermDebt": "2483700000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "378200000", "reportedCurrency": "USD", "retainedEarnings": "2315800000", "totalLiabilities": "3897300000", "otherCurrentAssets": "39400000", "totalCurrentAssets": "2115100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4454600000", "currentAccountsPayable": "382200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3108600000", "shortLongTermDebtTotal": "2502700000", "totalShareholderEquity": "2672400000", "capitalLeaseObligations": "17600000", "otherCurrentLiabilities": "296600000", "totalCurrentLiabilities": "693600000", "otherNonCurrentLiabilities": "417200000", "totalNonCurrentLiabilities": "3203700000", "cashAndShortTermInvestments": "361500000", "commonStockSharesOutstanding": "93900000", "intangibleAssetsExcludingGoodwill": "378200000", "cashAndCashEquivalentsAtCarryingValue": "361500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "738000000", "profitLoss": "None", "dividendPayout": "268100000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35600000", "operatingCashflow": "1180100000", "capitalExpenditures": "551400000", "changeInReceivables": "-56100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427300000", "cashflowFromInvestment": "-608200000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "144600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2367800000, "cost_of_revenue": 1914900000, "gross_profit": 452900000, "ebit": 272600000, "ebitda": 497800000, "pretax_income": 219800000, "tax_provision": 48900000, "net_income": 170900000, "net_income_to_common": 170900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397100000, "total_current_assets": 3257600000, "total_assets": 10777900000, "short_term_debt": 104400000, "long_term_debt": 3968100000, "total_debt": 4072500000, "total_liabilities": 6190100000, "total_equity": 4587800000, "shares_outstanding": 89100000, "goodwill_and_intangibles": 1965600000 }, "cash_flow": { "operating_cash_flow": 329300000, "capital_expenditure": 164700000, "free_cash_flow": 494000000, "dividends_paid": 111900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315891, "ticker_id": 3160, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272600000", "ebitda": "497800000", "netIncome": "170900000", "grossProfit": "452900000", "depreciation": "None", "totalRevenue": "2367800000", "costOfRevenue": "1914900000", "interestIncome": "None", "incomeBeforeTax": "219800000", "interestExpense": "32600000", "operatingIncome": "272600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48900000", "reportedCurrency": "USD", "netInterestIncome": "-32600000", "nonInterestIncome": "None", "operatingExpenses": "180300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1914900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225200000", "sellingGeneralAndAdministrative": "180300000", "netIncomeFromContinuingOperations": "170900000" }, "balance": { "goodwill": "1381700000", "inventory": "1258400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10777900000", "longTermDebt": "3968100000", "shortTermDebt": "104400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "583900000", "reportedCurrency": "USD", "retainedEarnings": "3906400000", "totalLiabilities": "6190100000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "3257600000", "currentLongTermDebt": "None", "longTermInvestments": "71800000", "shortTermInvestments": "146600000", "currentNetReceivables": "1351100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7520300000", "currentAccountsPayable": "457200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4366900000", "totalShareholderEquity": "4587800000", "capitalLeaseObligations": "398800000", "otherCurrentLiabilities": "499300000", "totalCurrentLiabilities": "1060900000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "5129200000", "cashAndShortTermInvestments": "397100000", "commonStockSharesOutstanding": "89100000", "intangibleAssetsExcludingGoodwill": "583900000", "cashAndCashEquivalentsAtCarryingValue": "397100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169800000", "profitLoss": "None", "dividendPayout": "111900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "329300000", "capitalExpenditures": "164700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200300000", "cashflowFromInvestment": "-260899999", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2367800000, "cost_of_revenue": 1914900000, "gross_profit": 452900000, "research_and_development": null, "selling_general_admin": 180300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272600000, "depreciation_amortisation": 225200000, "ebitda": 497800000, "interest_expense": 32600000, "interest_income": null, "other_non_operating": null, "pretax_income": 219800000, "tax_provision": 48900000, "effective_tax_rate": null, "net_income": 170900000, "net_income_continuing_ops": 170900000, "net_income_to_common": 170900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397100000, "short_term_investments": 146600000, "net_receivables": 1351100000, "inventory": 1258400000, "other_current_assets": null, "total_current_assets": 3257600000, "net_ppe": null, "goodwill": 1381700000, "intangible_assets": 583900000, "goodwill_and_intangibles": 1965600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7520300000, "total_assets": 10777900000, "short_term_debt": 104400000, "accounts_payable": 457200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1060900000, "long_term_debt": 3968100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5129200000, "total_liabilities": 6190100000, "total_debt": 4072500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3906400000, "total_equity": 4587800000, "shares_outstanding": 89100000, "operating_cash_flow": 329300000, "stock_based_compensation": 15300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260899999, "dividends_paid": 111900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200300000, "free_cash_flow": 494000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272600000", "ebitda": "497800000", "netIncome": "170900000", "grossProfit": "452900000", "depreciation": "None", "totalRevenue": "2367800000", "costOfRevenue": "1914900000", "interestIncome": "None", "incomeBeforeTax": "219800000", "interestExpense": "32600000", "operatingIncome": "272600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48900000", "reportedCurrency": "USD", "netInterestIncome": "-32600000", "nonInterestIncome": "None", "operatingExpenses": "180300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1914900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225200000", "sellingGeneralAndAdministrative": "180300000", "netIncomeFromContinuingOperations": "170900000" }, "balance": { "goodwill": "1381700000", "inventory": "1258400000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10777900000", "longTermDebt": "3968100000", "shortTermDebt": "104400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "583900000", "reportedCurrency": "USD", "retainedEarnings": "3906400000", "totalLiabilities": "6190100000", "otherCurrentAssets": "119600000", "totalCurrentAssets": "3257600000", "currentLongTermDebt": "None", "longTermInvestments": "71800000", "shortTermInvestments": "146600000", "currentNetReceivables": "1351100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7520300000", "currentAccountsPayable": "457200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4366900000", "totalShareholderEquity": "4587800000", "capitalLeaseObligations": "398800000", "otherCurrentLiabilities": "499300000", "totalCurrentLiabilities": "1060900000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "5129200000", "cashAndShortTermInvestments": "397100000", "commonStockSharesOutstanding": "89100000", "intangibleAssetsExcludingGoodwill": "583900000", "cashAndCashEquivalentsAtCarryingValue": "397100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169800000", "profitLoss": "None", "dividendPayout": "111900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "329300000", "capitalExpenditures": "164700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200300000", "cashflowFromInvestment": "-260899999", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2363600000, "cost_of_revenue": 1916100000, "gross_profit": 447500000, "ebit": 168400000, "ebitda": 390000000, "pretax_income": 134600000, "tax_provision": 32799999, "net_income": 101100000, "net_income_to_common": 101100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 3213700000, "total_assets": 10924600000, "short_term_debt": 102100000, "long_term_debt": 3967300000, "total_debt": 4069400000, "total_liabilities": 6326600000, "total_equity": 4598000000, "shares_outstanding": 89600000, "goodwill_and_intangibles": 1974600000 }, "cash_flow": { "operating_cash_flow": 446600000, "capital_expenditure": 319000000, "free_cash_flow": 765600000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315892, "ticker_id": 3160, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168400000", "ebitda": "390000000", "netIncome": "101100000", "grossProfit": "447500000", "depreciation": "None", "totalRevenue": "2363600000", "costOfRevenue": "1916100000", "interestIncome": "33800000", "incomeBeforeTax": "134600000", "interestExpense": "33800000", "operatingIncome": "282200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32799999", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "165300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1916100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221600000", "sellingGeneralAndAdministrative": "165300000", "netIncomeFromContinuingOperations": "101800000" }, "balance": { "goodwill": "1372300000", "inventory": "1243200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10924600000", "longTermDebt": "3967300000", "shortTermDebt": "102100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "602300000", "reportedCurrency": "USD", "retainedEarnings": "3931000000", "totalLiabilities": "6326600000", "otherCurrentAssets": "85800000", "totalCurrentAssets": "3213700000", "currentLongTermDebt": "None", "longTermInvestments": "67000000", "shortTermInvestments": "71800000", "currentNetReceivables": "1283900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7710900000", "currentAccountsPayable": "421000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361100000", "shortLongTermDebtTotal": "4364900000", "totalShareholderEquity": "4598000000", "capitalLeaseObligations": "397600000", "otherCurrentLiabilities": "492000000", "totalCurrentLiabilities": "1015100000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "5311500000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "602300000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101800000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32500000", "operatingCashflow": "446600000", "capitalExpenditures": "319000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266100000", "cashflowFromInvestment": "-285500000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2363600000, "cost_of_revenue": 1916100000, "gross_profit": 447500000, "research_and_development": null, "selling_general_admin": 165300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168400000, "depreciation_amortisation": 221600000, "ebitda": 390000000, "interest_expense": 33800000, "interest_income": null, "other_non_operating": null, "pretax_income": 134600000, "tax_provision": 32799999, "effective_tax_rate": null, "net_income": 101100000, "net_income_continuing_ops": 101800000, "net_income_to_common": 101100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": 71800000, "net_receivables": 1283900000, "inventory": 1243200000, "other_current_assets": null, "total_current_assets": 3213700000, "net_ppe": null, "goodwill": 1372300000, "intangible_assets": 602300000, "goodwill_and_intangibles": 1974600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7710900000, "total_assets": 10924600000, "short_term_debt": 102100000, "accounts_payable": 421000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1015100000, "long_term_debt": 3967300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5311500000, "total_liabilities": 6326600000, "total_debt": 4069400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3931000000, "total_equity": 4598000000, "shares_outstanding": 89600000, "operating_cash_flow": 446600000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285500000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266100000, "free_cash_flow": 765600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168400000", "ebitda": "390000000", "netIncome": "101100000", "grossProfit": "447500000", "depreciation": "None", "totalRevenue": "2363600000", "costOfRevenue": "1916100000", "interestIncome": "33800000", "incomeBeforeTax": "134600000", "interestExpense": "33800000", "operatingIncome": "282200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32799999", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "165300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1916100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221600000", "sellingGeneralAndAdministrative": "165300000", "netIncomeFromContinuingOperations": "101800000" }, "balance": { "goodwill": "1372300000", "inventory": "1243200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10924600000", "longTermDebt": "3967300000", "shortTermDebt": "102100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "602300000", "reportedCurrency": "USD", "retainedEarnings": "3931000000", "totalLiabilities": "6326600000", "otherCurrentAssets": "85800000", "totalCurrentAssets": "3213700000", "currentLongTermDebt": "None", "longTermInvestments": "67000000", "shortTermInvestments": "71800000", "currentNetReceivables": "1283900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7710900000", "currentAccountsPayable": "421000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361100000", "shortLongTermDebtTotal": "4364900000", "totalShareholderEquity": "4598000000", "capitalLeaseObligations": "397600000", "otherCurrentLiabilities": "492000000", "totalCurrentLiabilities": "1015100000", "otherNonCurrentLiabilities": "83300000", "totalNonCurrentLiabilities": "5311500000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "602300000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101800000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32500000", "operatingCashflow": "446600000", "capitalExpenditures": "319000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266100000", "cashflowFromInvestment": "-285500000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2313400000, "cost_of_revenue": 1809100000, "gross_profit": 504300000, "ebit": 324500000, "ebitda": 477100000, "pretax_income": 305200000, "tax_provision": 78300000, "net_income": 226900000, "net_income_to_common": 226900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634000000, "total_current_assets": 3497400000, "total_assets": 10980000000, "short_term_debt": 98200000, "long_term_debt": 3966400000, "total_debt": 4064600000, "total_liabilities": 6224500000, "total_equity": 4755500000, "shares_outstanding": 90398000, "goodwill_and_intangibles": 1890400000 }, "cash_flow": { "operating_cash_flow": 472200000, "capital_expenditure": 192100000, "free_cash_flow": 664300000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315894, "ticker_id": 3160, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324500000", "ebitda": "477100000", "netIncome": "226900000", "grossProfit": "504300000", "depreciation": "None", "totalRevenue": "2313400000", "costOfRevenue": "1809100000", "interestIncome": "19300000", "incomeBeforeTax": "305200000", "interestExpense": "19300000", "operatingIncome": "324500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "78300000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "179800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1809100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152600000", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "226900000" }, "balance": { "goodwill": "1199800000", "inventory": "1277100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10980000000", "longTermDebt": "3966400000", "shortTermDebt": "98200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "690600000", "reportedCurrency": "USD", "retainedEarnings": "4087300000", "totalLiabilities": "6224500000", "otherCurrentAssets": "81100000", "totalCurrentAssets": "3497400000", "currentLongTermDebt": "None", "longTermInvestments": "77700000", "shortTermInvestments": "94700000", "currentNetReceivables": "1410500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7482600000", "currentAccountsPayable": "554200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5412300000", "shortLongTermDebtTotal": "4356900000", "totalShareholderEquity": "4755500000", "capitalLeaseObligations": "390500000", "otherCurrentLiabilities": "455100000", "totalCurrentLiabilities": "1107500000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "5117000000", "cashAndShortTermInvestments": "634000000", "commonStockSharesOutstanding": "90398000", "intangibleAssetsExcludingGoodwill": "690600000", "cashAndCashEquivalentsAtCarryingValue": "634000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8400000", "operatingCashflow": "472200000", "capitalExpenditures": "192100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1374300000", "cashflowFromInvestment": "-2000400000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2313400000, "cost_of_revenue": 1809100000, "gross_profit": 504300000, "research_and_development": null, "selling_general_admin": 154300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324500000, "depreciation_amortisation": 152600000, "ebitda": 477100000, "interest_expense": 19300000, "interest_income": null, "other_non_operating": null, "pretax_income": 305200000, "tax_provision": 78300000, "effective_tax_rate": null, "net_income": 226900000, "net_income_continuing_ops": 226900000, "net_income_to_common": 226900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634000000, "short_term_investments": 94700000, "net_receivables": 1410500000, "inventory": 1277100000, "other_current_assets": null, "total_current_assets": 3497400000, "net_ppe": null, "goodwill": 1199800000, "intangible_assets": 690600000, "goodwill_and_intangibles": 1890400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7482600000, "total_assets": 10980000000, "short_term_debt": 98200000, "accounts_payable": 554200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1107500000, "long_term_debt": 3966400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5117000000, "total_liabilities": 6224500000, "total_debt": 4064600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4087300000, "total_equity": 4755500000, "shares_outstanding": 90398000, "operating_cash_flow": 472200000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000400000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1374300000, "free_cash_flow": 664300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324500000", "ebitda": "477100000", "netIncome": "226900000", "grossProfit": "504300000", "depreciation": "None", "totalRevenue": "2313400000", "costOfRevenue": "1809100000", "interestIncome": "19300000", "incomeBeforeTax": "305200000", "interestExpense": "19300000", "operatingIncome": "324500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "78300000", "reportedCurrency": "USD", "netInterestIncome": "-19300000", "nonInterestIncome": "None", "operatingExpenses": "179800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1809100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152600000", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "226900000" }, "balance": { "goodwill": "1199800000", "inventory": "1277100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "10980000000", "longTermDebt": "3966400000", "shortTermDebt": "98200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "690600000", "reportedCurrency": "USD", "retainedEarnings": "4087300000", "totalLiabilities": "6224500000", "otherCurrentAssets": "81100000", "totalCurrentAssets": "3497400000", "currentLongTermDebt": "None", "longTermInvestments": "77700000", "shortTermInvestments": "94700000", "currentNetReceivables": "1410500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7482600000", "currentAccountsPayable": "554200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5412300000", "shortLongTermDebtTotal": "4356900000", "totalShareholderEquity": "4755500000", "capitalLeaseObligations": "390500000", "otherCurrentLiabilities": "455100000", "totalCurrentLiabilities": "1107500000", "otherNonCurrentLiabilities": "84600000", "totalNonCurrentLiabilities": "5117000000", "cashAndShortTermInvestments": "634000000", "commonStockSharesOutstanding": "90398000", "intangibleAssetsExcludingGoodwill": "690600000", "cashAndCashEquivalentsAtCarryingValue": "634000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8400000", "operatingCashflow": "472200000", "capitalExpenditures": "192100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1374300000", "cashflowFromInvestment": "-2000400000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2171300000, "cost_of_revenue": 1688300000, "gross_profit": 483000000, "ebit": 333700000, "ebitda": 474300000, "pretax_income": 320600000, "tax_provision": 79100000, "net_income": 241500000, "net_income_to_common": 241500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 787900000, "total_current_assets": 3336600000, "total_assets": 9041200000, "short_term_debt": 88900000, "long_term_debt": 2475200000, "total_debt": 2564100000, "total_liabilities": 4409100000, "total_equity": 4632100000, "shares_outstanding": 89700000, "goodwill_and_intangibles": 1095500000 }, "cash_flow": { "operating_cash_flow": 299600000, "capital_expenditure": 169700000, "free_cash_flow": 469300000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315895, "ticker_id": 3160, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333700000", "ebitda": "474300000", "netIncome": "241500000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "2171300000", "costOfRevenue": "1688300000", "interestIncome": "13100000", "incomeBeforeTax": "320600000", "interestExpense": "13100000", "operatingIncome": "333700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "149300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1688300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140600000", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "241500000" }, "balance": { "goodwill": "922400000", "inventory": "1144700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "9041200000", "longTermDebt": "2475200000", "shortTermDebt": "88900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "173100000", "reportedCurrency": "USD", "retainedEarnings": "3973500000", "totalLiabilities": "4409100000", "otherCurrentAssets": "105700000", "totalCurrentAssets": "3336600000", "currentLongTermDebt": "None", "longTermInvestments": "75600000", "shortTermInvestments": "92400000", "currentNetReceivables": "1205900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5704600000", "currentAccountsPayable": "490700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4430300000", "shortLongTermDebtTotal": "2810800000", "totalShareholderEquity": "4632100000", "capitalLeaseObligations": "335600000", "otherCurrentLiabilities": "334300000", "totalCurrentLiabilities": "943000000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "3466100000", "cashAndShortTermInvestments": "787900000", "commonStockSharesOutstanding": "89700000", "intangibleAssetsExcludingGoodwill": "173100000", "cashAndCashEquivalentsAtCarryingValue": "787900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241500000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "299600000", "capitalExpenditures": "169700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120600000", "cashflowFromInvestment": "-142800000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2171300000, "cost_of_revenue": 1688300000, "gross_profit": 483000000, "research_and_development": null, "selling_general_admin": 153200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333700000, "depreciation_amortisation": 140600000, "ebitda": 474300000, "interest_expense": 13100000, "interest_income": null, "other_non_operating": null, "pretax_income": 320600000, "tax_provision": 79100000, "effective_tax_rate": null, "net_income": 241500000, "net_income_continuing_ops": 241500000, "net_income_to_common": 241500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 787900000, "short_term_investments": 92400000, "net_receivables": 1205900000, "inventory": 1144700000, "other_current_assets": null, "total_current_assets": 3336600000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 173100000, "goodwill_and_intangibles": 1095500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5704600000, "total_assets": 9041200000, "short_term_debt": 88900000, "accounts_payable": 490700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 943000000, "long_term_debt": 2475200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3466100000, "total_liabilities": 4409100000, "total_debt": 2564100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3973500000, "total_equity": 4632100000, "shares_outstanding": 89700000, "operating_cash_flow": 299600000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142800000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120600000, "free_cash_flow": 469300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333700000", "ebitda": "474300000", "netIncome": "241500000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "2171300000", "costOfRevenue": "1688300000", "interestIncome": "13100000", "incomeBeforeTax": "320600000", "interestExpense": "13100000", "operatingIncome": "333700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "79100000", "reportedCurrency": "USD", "netInterestIncome": "-13100000", "nonInterestIncome": "None", "operatingExpenses": "149300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1688300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140600000", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "241500000" }, "balance": { "goodwill": "922400000", "inventory": "1144700000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "9041200000", "longTermDebt": "2475200000", "shortTermDebt": "88900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "173100000", "reportedCurrency": "USD", "retainedEarnings": "3973500000", "totalLiabilities": "4409100000", "otherCurrentAssets": "105700000", "totalCurrentAssets": "3336600000", "currentLongTermDebt": "None", "longTermInvestments": "75600000", "shortTermInvestments": "92400000", "currentNetReceivables": "1205900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5704600000", "currentAccountsPayable": "490700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4430300000", "shortLongTermDebtTotal": "2810800000", "totalShareholderEquity": "4632100000", "capitalLeaseObligations": "335600000", "otherCurrentLiabilities": "334300000", "totalCurrentLiabilities": "943000000", "otherNonCurrentLiabilities": "81200000", "totalNonCurrentLiabilities": "3466100000", "cashAndShortTermInvestments": "787900000", "commonStockSharesOutstanding": "89700000", "intangibleAssetsExcludingGoodwill": "173100000", "cashAndCashEquivalentsAtCarryingValue": "787900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241500000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "299600000", "capitalExpenditures": "169700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120600000", "cashflowFromInvestment": "-142800000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2141000000, "cost_of_revenue": 1686300000, "gross_profit": 454700000, "ebit": 280300000, "ebitda": 418300000, "pretax_income": 267400000, "tax_provision": 63600000, "net_income": 203800000, "net_income_to_common": 203800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 751700000, "total_current_assets": 3302500000, "total_assets": 8969800000, "short_term_debt": 86300000, "long_term_debt": 2474700000, "total_debt": 2561000000, "total_liabilities": 4470600000, "total_equity": 4499200000, "shares_outstanding": 89600000, "goodwill_and_intangibles": 1104900000 }, "cash_flow": { "operating_cash_flow": 339100000, "capital_expenditure": 148100000, "free_cash_flow": 487200000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315896, "ticker_id": 3160, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280300000", "ebitda": "418300000", "netIncome": "203800000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "2141000000", "costOfRevenue": "1686300000", "interestIncome": "12900000", "incomeBeforeTax": "267400000", "interestExpense": "12900000", "operatingIncome": "280300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "63600000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "174400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "161400000", "netIncomeFromContinuingOperations": "203800000" }, "balance": { "goodwill": "922400000", "inventory": "1140600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8969800000", "longTermDebt": "2474700000", "shortTermDebt": "86300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182500000", "reportedCurrency": "USD", "retainedEarnings": "3852800000", "totalLiabilities": "4470600000", "otherCurrentAssets": "154700000", "totalCurrentAssets": "3302500000", "currentLongTermDebt": "None", "longTermInvestments": "71300000", "shortTermInvestments": "91400000", "currentNetReceivables": "1164100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5667300000", "currentAccountsPayable": "480900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4386400000", "shortLongTermDebtTotal": "2802500000", "totalShareholderEquity": "4499200000", "capitalLeaseObligations": "327800000", "otherCurrentLiabilities": "387200000", "totalCurrentLiabilities": "1007700000", "otherNonCurrentLiabilities": "81500000", "totalNonCurrentLiabilities": "3462900000", "cashAndShortTermInvestments": "751700000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "182500000", "cashAndCashEquivalentsAtCarryingValue": "751700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203800000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "339100000", "capitalExpenditures": "148100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128200000", "cashflowFromInvestment": "-144200000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2141000000, "cost_of_revenue": 1686300000, "gross_profit": 454700000, "research_and_development": null, "selling_general_admin": 161400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280300000, "depreciation_amortisation": 138000000, "ebitda": 418300000, "interest_expense": 12900000, "interest_income": null, "other_non_operating": null, "pretax_income": 267400000, "tax_provision": 63600000, "effective_tax_rate": null, "net_income": 203800000, "net_income_continuing_ops": 203800000, "net_income_to_common": 203800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 751700000, "short_term_investments": 91400000, "net_receivables": 1164100000, "inventory": 1140600000, "other_current_assets": null, "total_current_assets": 3302500000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 182500000, "goodwill_and_intangibles": 1104900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5667300000, "total_assets": 8969800000, "short_term_debt": 86300000, "accounts_payable": 480900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007700000, "long_term_debt": 2474700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3462900000, "total_liabilities": 4470600000, "total_debt": 2561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3852800000, "total_equity": 4499200000, "shares_outstanding": 89600000, "operating_cash_flow": 339100000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144200000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128200000, "free_cash_flow": 487200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280300000", "ebitda": "418300000", "netIncome": "203800000", "grossProfit": "454700000", "depreciation": "None", "totalRevenue": "2141000000", "costOfRevenue": "1686300000", "interestIncome": "12900000", "incomeBeforeTax": "267400000", "interestExpense": "12900000", "operatingIncome": "280300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "63600000", "reportedCurrency": "USD", "netInterestIncome": "-12900000", "nonInterestIncome": "None", "operatingExpenses": "174400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "161400000", "netIncomeFromContinuingOperations": "203800000" }, "balance": { "goodwill": "922400000", "inventory": "1140600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8969800000", "longTermDebt": "2474700000", "shortTermDebt": "86300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182500000", "reportedCurrency": "USD", "retainedEarnings": "3852800000", "totalLiabilities": "4470600000", "otherCurrentAssets": "154700000", "totalCurrentAssets": "3302500000", "currentLongTermDebt": "None", "longTermInvestments": "71300000", "shortTermInvestments": "91400000", "currentNetReceivables": "1164100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5667300000", "currentAccountsPayable": "480900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4386400000", "shortLongTermDebtTotal": "2802500000", "totalShareholderEquity": "4499200000", "capitalLeaseObligations": "327800000", "otherCurrentLiabilities": "387200000", "totalCurrentLiabilities": "1007700000", "otherNonCurrentLiabilities": "81500000", "totalNonCurrentLiabilities": "3462900000", "cashAndShortTermInvestments": "751700000", "commonStockSharesOutstanding": "89600000", "intangibleAssetsExcludingGoodwill": "182500000", "cashAndCashEquivalentsAtCarryingValue": "751700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203800000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-15700000", "operatingCashflow": "339100000", "capitalExpenditures": "148100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128200000", "cashflowFromInvestment": "-144200000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2146100000, "cost_of_revenue": 1676400000, "gross_profit": 469700000, "ebit": 303300000, "ebitda": 439300000, "pretax_income": 291600000, "tax_provision": 70500000, "net_income": 221100000, "net_income_to_common": 221100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 685000000, "total_current_assets": 3233000000, "total_assets": 8833200000, "short_term_debt": 82600000, "long_term_debt": 2474200000, "total_debt": 2556800000, "total_liabilities": 4429200000, "total_equity": 4404000000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1114300000 }, "cash_flow": { "operating_cash_flow": 325400000, "capital_expenditure": 201300000, "free_cash_flow": 526700000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315897, "ticker_id": 3160, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303300000", "ebitda": "439300000", "netIncome": "221100000", "grossProfit": "469700000", "depreciation": "None", "totalRevenue": "2146100000", "costOfRevenue": "1676400000", "interestIncome": "11700000", "incomeBeforeTax": "291600000", "interestExpense": "11700000", "operatingIncome": "302200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "167500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1676400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "221100000" }, "balance": { "goodwill": "922400000", "inventory": "1124900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8833200000", "longTermDebt": "2474200000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "191900000", "reportedCurrency": "USD", "retainedEarnings": "3776700000", "totalLiabilities": "4429200000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "3233000000", "currentLongTermDebt": "None", "longTermInvestments": "65200000", "shortTermInvestments": "102000000", "currentNetReceivables": "1154200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5600200000", "currentAccountsPayable": "430300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315900000", "shortLongTermDebtTotal": "2771500000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "297300000", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "1001600000", "otherNonCurrentLiabilities": "80900000", "totalNonCurrentLiabilities": "3427600000", "cashAndShortTermInvestments": "685000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "191900000", "cashAndCashEquivalentsAtCarryingValue": "685000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219600000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "325400000", "capitalExpenditures": "201300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113700000", "cashflowFromInvestment": "-203300000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2146100000, "cost_of_revenue": 1676400000, "gross_profit": 469700000, "research_and_development": null, "selling_general_admin": 147000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303300000, "depreciation_amortisation": 136000000, "ebitda": 439300000, "interest_expense": 11700000, "interest_income": null, "other_non_operating": null, "pretax_income": 291600000, "tax_provision": 70500000, "effective_tax_rate": null, "net_income": 221100000, "net_income_continuing_ops": 221100000, "net_income_to_common": 221100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 685000000, "short_term_investments": 102000000, "net_receivables": 1154200000, "inventory": 1124900000, "other_current_assets": null, "total_current_assets": 3233000000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 191900000, "goodwill_and_intangibles": 1114300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5600200000, "total_assets": 8833200000, "short_term_debt": 82600000, "accounts_payable": 430300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1001600000, "long_term_debt": 2474200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3427600000, "total_liabilities": 4429200000, "total_debt": 2556800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3776700000, "total_equity": 4404000000, "shares_outstanding": 89500000, "operating_cash_flow": 325400000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203300000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113700000, "free_cash_flow": 526700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303300000", "ebitda": "439300000", "netIncome": "221100000", "grossProfit": "469700000", "depreciation": "None", "totalRevenue": "2146100000", "costOfRevenue": "1676400000", "interestIncome": "11700000", "incomeBeforeTax": "291600000", "interestExpense": "11700000", "operatingIncome": "302200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70500000", "reportedCurrency": "USD", "netInterestIncome": "-11700000", "nonInterestIncome": "None", "operatingExpenses": "167500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1676400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "221100000" }, "balance": { "goodwill": "922400000", "inventory": "1124900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8833200000", "longTermDebt": "2474200000", "shortTermDebt": "82600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "191900000", "reportedCurrency": "USD", "retainedEarnings": "3776700000", "totalLiabilities": "4429200000", "otherCurrentAssets": "166900000", "totalCurrentAssets": "3233000000", "currentLongTermDebt": "None", "longTermInvestments": "65200000", "shortTermInvestments": "102000000", "currentNetReceivables": "1154200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5600200000", "currentAccountsPayable": "430300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315900000", "shortLongTermDebtTotal": "2771500000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "297300000", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "1001600000", "otherNonCurrentLiabilities": "80900000", "totalNonCurrentLiabilities": "3427600000", "cashAndShortTermInvestments": "685000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "191900000", "cashAndCashEquivalentsAtCarryingValue": "685000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219600000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "325400000", "capitalExpenditures": "201300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113700000", "cashflowFromInvestment": "-203300000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "525600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2182400000, "cost_of_revenue": 1677200000, "gross_profit": 505200000, "ebit": 328300000, "ebitda": 461000000, "pretax_income": 318600000, "tax_provision": 80500000, "net_income": 238100000, "net_income_to_common": 238100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 676600000, "total_current_assets": 3241400000, "total_assets": 8753800000, "short_term_debt": 83800000, "long_term_debt": 2473700000, "total_debt": 2557500000, "total_liabilities": 4490200000, "total_equity": 4263600000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1123700000 }, "cash_flow": { "operating_cash_flow": 327100000, "capital_expenditure": 146700000, "free_cash_flow": 473800000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315899, "ticker_id": 3160, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328300000", "ebitda": "461000000", "netIncome": "238100000", "grossProfit": "505200000", "depreciation": "None", "totalRevenue": "2182400000", "costOfRevenue": "1677200000", "interestIncome": "9700000", "incomeBeforeTax": "318600000", "interestExpense": "9700000", "operatingIncome": "327100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "80500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "178100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1677200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132700000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "238100000" }, "balance": { "goodwill": "922400000", "inventory": "1061900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8753800000", "longTermDebt": "2473700000", "shortTermDebt": "83800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "201300000", "reportedCurrency": "USD", "retainedEarnings": "3669100000", "totalLiabilities": "4490200000", "otherCurrentAssets": "191800000", "totalCurrentAssets": "3241400000", "currentLongTermDebt": "None", "longTermInvestments": "69700000", "shortTermInvestments": "95000000", "currentNetReceivables": "1216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5512400000", "currentAccountsPayable": "459900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4242600000", "shortLongTermDebtTotal": "2754100000", "totalShareholderEquity": "4263600000", "capitalLeaseObligations": "280400000", "otherCurrentLiabilities": "507400000", "totalCurrentLiabilities": "1100500000", "otherNonCurrentLiabilities": "80400000", "totalNonCurrentLiabilities": "3389700000", "cashAndShortTermInvestments": "676600000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "201300000", "cashAndCashEquivalentsAtCarryingValue": "676600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238100000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-32400000", "operatingCashflow": "327100000", "capitalExpenditures": "146700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513400000", "cashflowFromInvestment": "249300000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2182400000, "cost_of_revenue": 1677200000, "gross_profit": 505200000, "research_and_development": null, "selling_general_admin": 162000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328300000, "depreciation_amortisation": 132700000, "ebitda": 461000000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 318600000, "tax_provision": 80500000, "effective_tax_rate": null, "net_income": 238100000, "net_income_continuing_ops": 238100000, "net_income_to_common": 238100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 676600000, "short_term_investments": 95000000, "net_receivables": 1216100000, "inventory": 1061900000, "other_current_assets": null, "total_current_assets": 3241400000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 201300000, "goodwill_and_intangibles": 1123700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5512400000, "total_assets": 8753800000, "short_term_debt": 83800000, "accounts_payable": 459900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1100500000, "long_term_debt": 2473700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3389700000, "total_liabilities": 4490200000, "total_debt": 2557500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3669100000, "total_equity": 4263600000, "shares_outstanding": 89500000, "operating_cash_flow": 327100000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 249300000, "dividends_paid": 112300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513400000, "free_cash_flow": 473800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328300000", "ebitda": "461000000", "netIncome": "238100000", "grossProfit": "505200000", "depreciation": "None", "totalRevenue": "2182400000", "costOfRevenue": "1677200000", "interestIncome": "9700000", "incomeBeforeTax": "318600000", "interestExpense": "9700000", "operatingIncome": "327100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "80500000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "178100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1677200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132700000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "238100000" }, "balance": { "goodwill": "922400000", "inventory": "1061900000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8753800000", "longTermDebt": "2473700000", "shortTermDebt": "83800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "201300000", "reportedCurrency": "USD", "retainedEarnings": "3669100000", "totalLiabilities": "4490200000", "otherCurrentAssets": "191800000", "totalCurrentAssets": "3241400000", "currentLongTermDebt": "None", "longTermInvestments": "69700000", "shortTermInvestments": "95000000", "currentNetReceivables": "1216100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5512400000", "currentAccountsPayable": "459900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4242600000", "shortLongTermDebtTotal": "2754100000", "totalShareholderEquity": "4263600000", "capitalLeaseObligations": "280400000", "otherCurrentLiabilities": "507400000", "totalCurrentLiabilities": "1100500000", "otherNonCurrentLiabilities": "80400000", "totalNonCurrentLiabilities": "3389700000", "cashAndShortTermInvestments": "676600000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "201300000", "cashAndCashEquivalentsAtCarryingValue": "676600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238100000", "profitLoss": "None", "dividendPayout": "112300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-32400000", "operatingCashflow": "327100000", "capitalExpenditures": "146700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513400000", "cashflowFromInvestment": "249300000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 2075300000, "cost_of_revenue": 1637600000, "gross_profit": 437700000, "ebit": 277100000, "ebitda": 405600000, "pretax_income": 266700000, "tax_provision": 67800000, "net_income": 198900000, "net_income_to_common": 198900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613600000, "total_current_assets": 3483900000, "total_assets": 8982100000, "short_term_debt": 482300000, "long_term_debt": 2473200000, "total_debt": 2955500000, "total_liabilities": 4855500000, "total_equity": 4126600000, "shares_outstanding": 89573171, "goodwill_and_intangibles": 1133100000 }, "cash_flow": { "operating_cash_flow": 278300000, "capital_expenditure": 245300000, "free_cash_flow": 523600000, "dividends_paid": 112200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315900, "ticker_id": 3160, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277100000", "ebitda": "405600000", "netIncome": "198900000", "grossProfit": "437700000", "depreciation": "None", "totalRevenue": "2075300000", "costOfRevenue": "1637600000", "interestIncome": "None", "incomeBeforeTax": "266700000", "interestExpense": "10400000", "operatingIncome": "276000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67800000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "161700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128500000", "sellingGeneralAndAdministrative": "149500000", "netIncomeFromContinuingOperations": "198900000" }, "balance": { "goodwill": "922400000", "inventory": "1029500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8982100000", "longTermDebt": "2473200000", "shortTermDebt": "482300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210700000", "reportedCurrency": "USD", "retainedEarnings": "3544400000", "totalLiabilities": "4855500000", "otherCurrentAssets": "204500000", "totalCurrentAssets": "3483900000", "currentLongTermDebt": "399900000", "longTermInvestments": "68400000", "shortTermInvestments": "490800000", "currentNetReceivables": "1145500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5498200000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160300000", "totalShareholderEquity": "4126600000", "capitalLeaseObligations": "287200000", "otherCurrentLiabilities": "445900000", "totalCurrentLiabilities": "1431500000", "otherNonCurrentLiabilities": "79000000", "totalNonCurrentLiabilities": "3424000000", "cashAndShortTermInvestments": "613600000", "commonStockSharesOutstanding": "89573171", "intangibleAssetsExcludingGoodwill": "210700000", "cashAndCashEquivalentsAtCarryingValue": "613600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199000000", "profitLoss": "None", "dividendPayout": "112200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-25900000", "operatingCashflow": "278300000", "capitalExpenditures": "245300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114300000", "cashflowFromInvestment": "-242800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2075300000, "cost_of_revenue": 1637600000, "gross_profit": 437700000, "research_and_development": null, "selling_general_admin": 149500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277100000, "depreciation_amortisation": 128500000, "ebitda": 405600000, "interest_expense": 10400000, "interest_income": null, "other_non_operating": null, "pretax_income": 266700000, "tax_provision": 67800000, "effective_tax_rate": null, "net_income": 198900000, "net_income_continuing_ops": 198900000, "net_income_to_common": 198900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613600000, "short_term_investments": 490800000, "net_receivables": 1145500000, "inventory": 1029500000, "other_current_assets": null, "total_current_assets": 3483900000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 210700000, "goodwill_and_intangibles": 1133100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5498200000, "total_assets": 8982100000, "short_term_debt": 482300000, "accounts_payable": 474500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1431500000, "long_term_debt": 2473200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3424000000, "total_liabilities": 4855500000, "total_debt": 2955500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3544400000, "total_equity": 4126600000, "shares_outstanding": 89573171, "operating_cash_flow": 278300000, "stock_based_compensation": 9800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242800000, "dividends_paid": 112200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114300000, "free_cash_flow": 523600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277100000", "ebitda": "405600000", "netIncome": "198900000", "grossProfit": "437700000", "depreciation": "None", "totalRevenue": "2075300000", "costOfRevenue": "1637600000", "interestIncome": "None", "incomeBeforeTax": "266700000", "interestExpense": "10400000", "operatingIncome": "276000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "67800000", "reportedCurrency": "USD", "netInterestIncome": "-10400000", "nonInterestIncome": "None", "operatingExpenses": "161700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128500000", "sellingGeneralAndAdministrative": "149500000", "netIncomeFromContinuingOperations": "198900000" }, "balance": { "goodwill": "922400000", "inventory": "1029500000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8982100000", "longTermDebt": "2473200000", "shortTermDebt": "482300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "210700000", "reportedCurrency": "USD", "retainedEarnings": "3544400000", "totalLiabilities": "4855500000", "otherCurrentAssets": "204500000", "totalCurrentAssets": "3483900000", "currentLongTermDebt": "399900000", "longTermInvestments": "68400000", "shortTermInvestments": "490800000", "currentNetReceivables": "1145500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5498200000", "currentAccountsPayable": "474500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3160300000", "totalShareholderEquity": "4126600000", "capitalLeaseObligations": "287200000", "otherCurrentLiabilities": "445900000", "totalCurrentLiabilities": "1431500000", "otherNonCurrentLiabilities": "79000000", "totalNonCurrentLiabilities": "3424000000", "cashAndShortTermInvestments": "613600000", "commonStockSharesOutstanding": "89573171", "intangibleAssetsExcludingGoodwill": "210700000", "cashAndCashEquivalentsAtCarryingValue": "613600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199000000", "profitLoss": "None", "dividendPayout": "112200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-25900000", "operatingCashflow": "278300000", "capitalExpenditures": "245300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114300000", "cashflowFromInvestment": "-242800000", "stockBasedCompensation": "9800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 1979500000, "cost_of_revenue": 1609100000, "gross_profit": 370400000, "ebit": 197100000, "ebitda": 325500000, "pretax_income": 187500000, "tax_provision": 40600000, "net_income": 146900000, "net_income_to_common": 146900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 692400000, "total_current_assets": 3445100000, "total_assets": 8857000000, "short_term_debt": 481000000, "long_term_debt": 2472700000, "total_debt": 2953700000, "total_liabilities": 4826000000, "total_equity": 4031000000, "shares_outstanding": 89400000, "goodwill_and_intangibles": 1142500000 }, "cash_flow": { "operating_cash_flow": 260400000, "capital_expenditure": 78100000, "free_cash_flow": 338500000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315901, "ticker_id": 3160, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197100000", "ebitda": "325500000", "netIncome": "146900000", "grossProfit": "370400000", "depreciation": "None", "totalRevenue": "1979500000", "costOfRevenue": "1609100000", "interestIncome": "None", "incomeBeforeTax": "187500000", "interestExpense": "9600000", "operatingIncome": "196000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40600000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "174400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1609100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128400000", "sellingGeneralAndAdministrative": "151900000", "netIncomeFromContinuingOperations": "146900000" }, "balance": { "goodwill": "922400000", "inventory": "1003600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8857000000", "longTermDebt": "2472700000", "shortTermDebt": "481000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "220100000", "reportedCurrency": "USD", "retainedEarnings": "3459600000", "totalLiabilities": "4826000000", "otherCurrentAssets": "211700000", "totalCurrentAssets": "3445100000", "currentLongTermDebt": "399800000", "longTermInvestments": "68500000", "shortTermInvestments": "492300000", "currentNetReceivables": "1045100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411900000", "currentAccountsPayable": "449600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3162700000", "totalShareholderEquity": "4031000000", "capitalLeaseObligations": "290200000", "otherCurrentLiabilities": "428700000", "totalCurrentLiabilities": "1400300000", "otherNonCurrentLiabilities": "65400000", "totalNonCurrentLiabilities": "3425700000", "cashAndShortTermInvestments": "692400000", "commonStockSharesOutstanding": "89400000", "intangibleAssetsExcludingGoodwill": "220100000", "cashAndCashEquivalentsAtCarryingValue": "692400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145900000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9500000", "operatingCashflow": "260400000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1979500000, "cost_of_revenue": 1609100000, "gross_profit": 370400000, "research_and_development": null, "selling_general_admin": 151900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197100000, "depreciation_amortisation": 128400000, "ebitda": 325500000, "interest_expense": 9600000, "interest_income": null, "other_non_operating": null, "pretax_income": 187500000, "tax_provision": 40600000, "effective_tax_rate": null, "net_income": 146900000, "net_income_continuing_ops": 146900000, "net_income_to_common": 146900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 692400000, "short_term_investments": 492300000, "net_receivables": 1045100000, "inventory": 1003600000, "other_current_assets": null, "total_current_assets": 3445100000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 220100000, "goodwill_and_intangibles": 1142500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5411900000, "total_assets": 8857000000, "short_term_debt": 481000000, "accounts_payable": 449600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1400300000, "long_term_debt": 2472700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3425700000, "total_liabilities": 4826000000, "total_debt": 2953700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3459600000, "total_equity": 4031000000, "shares_outstanding": 89400000, "operating_cash_flow": 260400000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135000000, "free_cash_flow": 338500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197100000", "ebitda": "325500000", "netIncome": "146900000", "grossProfit": "370400000", "depreciation": "None", "totalRevenue": "1979500000", "costOfRevenue": "1609100000", "interestIncome": "None", "incomeBeforeTax": "187500000", "interestExpense": "9600000", "operatingIncome": "196000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40600000", "reportedCurrency": "USD", "netInterestIncome": "-9600000", "nonInterestIncome": "None", "operatingExpenses": "174400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1609100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128400000", "sellingGeneralAndAdministrative": "151900000", "netIncomeFromContinuingOperations": "146900000" }, "balance": { "goodwill": "922400000", "inventory": "1003600000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8857000000", "longTermDebt": "2472700000", "shortTermDebt": "481000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "220100000", "reportedCurrency": "USD", "retainedEarnings": "3459600000", "totalLiabilities": "4826000000", "otherCurrentAssets": "211700000", "totalCurrentAssets": "3445100000", "currentLongTermDebt": "399800000", "longTermInvestments": "68500000", "shortTermInvestments": "492300000", "currentNetReceivables": "1045100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5411900000", "currentAccountsPayable": "449600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3162700000", "totalShareholderEquity": "4031000000", "capitalLeaseObligations": "290200000", "otherCurrentLiabilities": "428700000", "totalCurrentLiabilities": "1400300000", "otherNonCurrentLiabilities": "65400000", "totalNonCurrentLiabilities": "3425700000", "cashAndShortTermInvestments": "692400000", "commonStockSharesOutstanding": "89400000", "intangibleAssetsExcludingGoodwill": "220100000", "cashAndCashEquivalentsAtCarryingValue": "692400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145900000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9500000", "operatingCashflow": "260400000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 1937900000, "cost_of_revenue": 1527800000, "gross_profit": 410100000, "ebit": 259600000, "ebitda": 390500000, "pretax_income": 248500000, "tax_provision": 59300000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648000000, "total_current_assets": 3254400000, "total_assets": 8681100000, "short_term_debt": 480200000, "long_term_debt": 2472200000, "total_debt": 2952400000, "total_liabilities": 4683800000, "total_equity": 3997300000, "shares_outstanding": 89625000, "goodwill_and_intangibles": 1152000000 }, "cash_flow": { "operating_cash_flow": 335300000, "capital_expenditure": 141200000, "free_cash_flow": 476500000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315902, "ticker_id": 3160, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259600000", "ebitda": "390500000", "netIncome": "189200000", "grossProfit": "410100000", "depreciation": "None", "totalRevenue": "1937900000", "costOfRevenue": "1527800000", "interestIncome": "None", "incomeBeforeTax": "248500000", "interestExpense": "11100000", "operatingIncome": "261500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59300000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "148600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130900000", "sellingGeneralAndAdministrative": "142800000", "netIncomeFromContinuingOperations": "189200000" }, "balance": { "goodwill": "922400000", "inventory": "1013100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8681100000", "longTermDebt": "2472200000", "shortTermDebt": "480200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "229600000", "reportedCurrency": "USD", "retainedEarnings": "3447200000", "totalLiabilities": "4683800000", "otherCurrentAssets": "62300000", "totalCurrentAssets": "3254400000", "currentLongTermDebt": "399600000", "longTermInvestments": "64100000", "shortTermInvestments": "493500000", "currentNetReceivables": "1037500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5426700000", "currentAccountsPayable": "402400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3173200000", "totalShareholderEquity": "3997300000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "364500000", "totalCurrentLiabilities": "1265700000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "3418100000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "89625000", "intangibleAssetsExcludingGoodwill": "229600000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187800000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "335300000", "capitalExpenditures": "141200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283500000", "cashflowFromInvestment": "-544000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1937900000, "cost_of_revenue": 1527800000, "gross_profit": 410100000, "research_and_development": null, "selling_general_admin": 142800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259600000, "depreciation_amortisation": 130900000, "ebitda": 390500000, "interest_expense": 11100000, "interest_income": null, "other_non_operating": null, "pretax_income": 248500000, "tax_provision": 59300000, "effective_tax_rate": null, "net_income": 189200000, "net_income_continuing_ops": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648000000, "short_term_investments": 493500000, "net_receivables": 1037500000, "inventory": 1013100000, "other_current_assets": null, "total_current_assets": 3254400000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 229600000, "goodwill_and_intangibles": 1152000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5426700000, "total_assets": 8681100000, "short_term_debt": 480200000, "accounts_payable": 402400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1265700000, "long_term_debt": 2472200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3418100000, "total_liabilities": 4683800000, "total_debt": 2952400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3447200000, "total_equity": 3997300000, "shares_outstanding": 89625000, "operating_cash_flow": 335300000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -544000000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283500000, "free_cash_flow": 476500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259600000", "ebitda": "390500000", "netIncome": "189200000", "grossProfit": "410100000", "depreciation": "None", "totalRevenue": "1937900000", "costOfRevenue": "1527800000", "interestIncome": "None", "incomeBeforeTax": "248500000", "interestExpense": "11100000", "operatingIncome": "261500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59300000", "reportedCurrency": "USD", "netInterestIncome": "-11100000", "nonInterestIncome": "None", "operatingExpenses": "148600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1527800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130900000", "sellingGeneralAndAdministrative": "142800000", "netIncomeFromContinuingOperations": "189200000" }, "balance": { "goodwill": "922400000", "inventory": "1013100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8681100000", "longTermDebt": "2472200000", "shortTermDebt": "480200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "229600000", "reportedCurrency": "USD", "retainedEarnings": "3447200000", "totalLiabilities": "4683800000", "otherCurrentAssets": "62300000", "totalCurrentAssets": "3254400000", "currentLongTermDebt": "399600000", "longTermInvestments": "64100000", "shortTermInvestments": "493500000", "currentNetReceivables": "1037500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5426700000", "currentAccountsPayable": "402400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3173200000", "totalShareholderEquity": "3997300000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "364500000", "totalCurrentLiabilities": "1265700000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "3418100000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "89625000", "intangibleAssetsExcludingGoodwill": "229600000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187800000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "335300000", "capitalExpenditures": "141200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283500000", "cashflowFromInvestment": "-544000000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 1936000000, "cost_of_revenue": 1523300000, "gross_profit": 412700000, "ebit": 256800000, "ebitda": 386200000, "pretax_income": 244500000, "tax_provision": 61300000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573200000, "total_current_assets": 2773300000, "total_assets": 8177600000, "short_term_debt": 478600000, "long_term_debt": 2075700000, "total_debt": 2554300000, "total_liabilities": 4290400000, "total_equity": 3887200000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1161600000 }, "cash_flow": { "operating_cash_flow": 339500000, "capital_expenditure": 90100000, "free_cash_flow": 429600000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315904, "ticker_id": 3160, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256800000", "ebitda": "386200000", "netIncome": "183200000", "grossProfit": "412700000", "depreciation": "None", "totalRevenue": "1936000000", "costOfRevenue": "1523300000", "interestIncome": "12300000", "incomeBeforeTax": "244500000", "interestExpense": "12300000", "operatingIncome": "258600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61300000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "154100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129400000", "sellingGeneralAndAdministrative": "144200000", "netIncomeFromContinuingOperations": "183200000" }, "balance": { "goodwill": "922400000", "inventory": "986100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8177600000", "longTermDebt": "2075700000", "shortTermDebt": "478600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "239200000", "reportedCurrency": "USD", "retainedEarnings": "3370500000", "totalLiabilities": "4290400000", "otherCurrentAssets": "64800000", "totalCurrentAssets": "2773300000", "currentLongTermDebt": "399500000", "longTermInvestments": "49300000", "shortTermInvestments": "104000000", "currentNetReceivables": "1045200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5404300000", "currentAccountsPayable": "405900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4142400000", "shortLongTermDebtTotal": "2776600000", "totalShareholderEquity": "3887200000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1278900000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "3011500000", "cashAndShortTermInvestments": "573200000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "239200000", "cashAndCashEquivalentsAtCarryingValue": "573200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6100000", "operatingCashflow": "339500000", "capitalExpenditures": "90100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154500000", "cashflowFromInvestment": "-88900000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1936000000, "cost_of_revenue": 1523300000, "gross_profit": 412700000, "research_and_development": null, "selling_general_admin": 144200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256800000, "depreciation_amortisation": 129400000, "ebitda": 386200000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": 244500000, "tax_provision": 61300000, "effective_tax_rate": null, "net_income": 183200000, "net_income_continuing_ops": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573200000, "short_term_investments": 104000000, "net_receivables": 1045200000, "inventory": 986100000, "other_current_assets": null, "total_current_assets": 2773300000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 239200000, "goodwill_and_intangibles": 1161600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5404300000, "total_assets": 8177600000, "short_term_debt": 478600000, "accounts_payable": 405900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1278900000, "long_term_debt": 2075700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3011500000, "total_liabilities": 4290400000, "total_debt": 2554300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3370500000, "total_equity": 3887200000, "shares_outstanding": 89500000, "operating_cash_flow": 339500000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88900000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154500000, "free_cash_flow": 429600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256800000", "ebitda": "386200000", "netIncome": "183200000", "grossProfit": "412700000", "depreciation": "None", "totalRevenue": "1936000000", "costOfRevenue": "1523300000", "interestIncome": "12300000", "incomeBeforeTax": "244500000", "interestExpense": "12300000", "operatingIncome": "258600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61300000", "reportedCurrency": "USD", "netInterestIncome": "-12300000", "nonInterestIncome": "None", "operatingExpenses": "154100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129400000", "sellingGeneralAndAdministrative": "144200000", "netIncomeFromContinuingOperations": "183200000" }, "balance": { "goodwill": "922400000", "inventory": "986100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8177600000", "longTermDebt": "2075700000", "shortTermDebt": "478600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "239200000", "reportedCurrency": "USD", "retainedEarnings": "3370500000", "totalLiabilities": "4290400000", "otherCurrentAssets": "64800000", "totalCurrentAssets": "2773300000", "currentLongTermDebt": "399500000", "longTermInvestments": "49300000", "shortTermInvestments": "104000000", "currentNetReceivables": "1045200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5404300000", "currentAccountsPayable": "405900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4142400000", "shortLongTermDebtTotal": "2776600000", "totalShareholderEquity": "3887200000", "capitalLeaseObligations": "301400000", "otherCurrentLiabilities": "356000000", "totalCurrentLiabilities": "1278900000", "otherNonCurrentLiabilities": "60300000", "totalNonCurrentLiabilities": "3011500000", "cashAndShortTermInvestments": "573200000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "239200000", "cashAndCashEquivalentsAtCarryingValue": "573200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181800000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6100000", "operatingCashflow": "339500000", "capitalExpenditures": "90100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154500000", "cashflowFromInvestment": "-88900000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "income_statement": { "revenue": 1952100000, "cost_of_revenue": 1507400000, "gross_profit": 444700000, "ebit": 282400000, "ebitda": 410300000, "pretax_income": 267800000, "tax_provision": 65100000, "net_income": 202700000, "net_income_to_common": 202700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477100000, "total_current_assets": 2670600000, "total_assets": 8106500000, "short_term_debt": 76900000, "long_term_debt": 2474700000, "total_debt": 2551600000, "total_liabilities": 4257900000, "total_equity": 3848600000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 1171100000 }, "cash_flow": { "operating_cash_flow": 359900000, "capital_expenditure": 126400000, "free_cash_flow": 486300000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315905, "ticker_id": 3160, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:07.896620+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282400000", "ebitda": "410300000", "netIncome": "202700000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "1952100000", "costOfRevenue": "1507400000", "interestIncome": "14600000", "incomeBeforeTax": "267800000", "interestExpense": "14600000", "operatingIncome": "284400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65100000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "160300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1507400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127900000", "sellingGeneralAndAdministrative": "147600000", "netIncomeFromContinuingOperations": "202700000" }, "balance": { "goodwill": "922400000", "inventory": "992200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8106500000", "longTermDebt": "2474700000", "shortTermDebt": "76900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "248700000", "reportedCurrency": "USD", "retainedEarnings": "3339000000", "totalLiabilities": "4257900000", "otherCurrentAssets": "75500000", "totalCurrentAssets": "2670600000", "currentLongTermDebt": "None", "longTermInvestments": "50600000", "shortTermInvestments": "101900000", "currentNetReceivables": "1023900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435900000", "currentAccountsPayable": "365800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4172900000", "shortLongTermDebtTotal": "2783300000", "totalShareholderEquity": "3848600000", "capitalLeaseObligations": "308600000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "797700000", "otherNonCurrentLiabilities": "61700000", "totalNonCurrentLiabilities": "3460200000", "cashAndShortTermInvestments": "477100000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "248700000", "cashAndCashEquivalentsAtCarryingValue": "477100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202700000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "359900000", "capitalExpenditures": "126400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123700000", "cashflowFromInvestment": "-242200000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1952100000, "cost_of_revenue": 1507400000, "gross_profit": 444700000, "research_and_development": null, "selling_general_admin": 147600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282400000, "depreciation_amortisation": 127900000, "ebitda": 410300000, "interest_expense": 14600000, "interest_income": null, "other_non_operating": null, "pretax_income": 267800000, "tax_provision": 65100000, "effective_tax_rate": null, "net_income": 202700000, "net_income_continuing_ops": 202700000, "net_income_to_common": 202700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477100000, "short_term_investments": 101900000, "net_receivables": 1023900000, "inventory": 992200000, "other_current_assets": null, "total_current_assets": 2670600000, "net_ppe": null, "goodwill": 922400000, "intangible_assets": 248700000, "goodwill_and_intangibles": 1171100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5435900000, "total_assets": 8106500000, "short_term_debt": 76900000, "accounts_payable": 365800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 797700000, "long_term_debt": 2474700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3460200000, "total_liabilities": 4257900000, "total_debt": 2551600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3339000000, "total_equity": 3848600000, "shares_outstanding": 89500000, "operating_cash_flow": 359900000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242200000, "dividends_paid": 112400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123700000, "free_cash_flow": 486300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "282400000", "ebitda": "410300000", "netIncome": "202700000", "grossProfit": "444700000", "depreciation": "None", "totalRevenue": "1952100000", "costOfRevenue": "1507400000", "interestIncome": "14600000", "incomeBeforeTax": "267800000", "interestExpense": "14600000", "operatingIncome": "284400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "65100000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "160300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1507400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127900000", "sellingGeneralAndAdministrative": "147600000", "netIncomeFromContinuingOperations": "202700000" }, "balance": { "goodwill": "922400000", "inventory": "992200000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "8106500000", "longTermDebt": "2474700000", "shortTermDebt": "76900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "248700000", "reportedCurrency": "USD", "retainedEarnings": "3339000000", "totalLiabilities": "4257900000", "otherCurrentAssets": "75500000", "totalCurrentAssets": "2670600000", "currentLongTermDebt": "None", "longTermInvestments": "50600000", "shortTermInvestments": "101900000", "currentNetReceivables": "1023900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5435900000", "currentAccountsPayable": "365800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4172900000", "shortLongTermDebtTotal": "2783300000", "totalShareholderEquity": "3848600000", "capitalLeaseObligations": "308600000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "797700000", "otherNonCurrentLiabilities": "61700000", "totalNonCurrentLiabilities": "3460200000", "cashAndShortTermInvestments": "477100000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "248700000", "cashAndCashEquivalentsAtCarryingValue": "477100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202700000", "profitLoss": "None", "dividendPayout": "112400000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11200000", "operatingCashflow": "359900000", "capitalExpenditures": "126400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123700000", "cashflowFromInvestment": "-242200000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }