{ "ticker": { "uuid": "1213ad42-f968-4a1e-bca2-6f9200c4ffe1", "symbol": "AAP", "name": "Advance Auto Parts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/1213ad42-f968-4a1e-bca2-6f9200c4ffe1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1213ad42-f968-4a1e-bca2-6f9200c4ffe1/" }, "ticker_metadata": { "id": 52, "uuid": "1213ad42-f968-4a1e-bca2-6f9200c4ffe1", "symbol": "AAP", "name": "Advance Auto Parts Inc", "asset_type": "equity", "market_cap": 3514780000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Advance Auto Parts, Inc. (Advance) is an American automotive aftermarket parts provider. Headquartered in Raleigh, North Carolina, it serves both professional installer and do-it-yourself (DIY) customers.", "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": "1213ad42-f968-4a1e-bca2-6f9200c4ffe1", "symbol": "AAP", "name": "Advance Auto Parts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/1213ad42-f968-4a1e-bca2-6f9200c4ffe1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1213ad42-f968-4a1e-bca2-6f9200c4ffe1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.26, "quality": 0.11, "momentum": 0.3, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 56.81, "market_cap": 3459729000, "pe_ratio": 78.6302, "earnings_yield": 0.0127, "ebitda_to_ev": 0.1297, "shareholder_yield": 0.0217, "roe": 0.0199, "piotroski_f_score": 4, "momentum_12_1": 0.0903, "volatility_252d": 0.6158 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.751499+00:00", "batch_id": "" }, "size": { "price_close": 56.81, "market_cap": 3459729000, "market_cap_usd": 3459729000, "enterprise_value": 3917729000, "shares_outstanding": 60900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 78.6302, "pb_ratio": 1.5634, "ptbv_ratio": 2.8499, "ps_ratio": 0.4008, "pcf_ratio": 38.019, "pfcf_ratio": 9.6911, "ev_ebitda": 7.7121, "ev_ebit": 15.6085, "ev_sales": 0.4538, "ev_fcf": 10.974, "earnings_yield": 0.0127, "fcf_yield": 0.0911, "price_to_sales": 0.4008, "price_to_book": 1.5634, "price_to_cashflow": 38.019, "ebitda_to_ev": 0.1297, "sales_yield": 2.2036 }, "yield": { "dividend_yield": 0.0217, "buyback_yield": 0, "shareholder_yield": 0.0217, "debt_paydown_yield": null, "total_yield": 0.0217 }, "quality": { "gross_margin": 0.4404, "operating_margin": 0.0291, "net_margin": 0.0051, "ebitda_margin": 0.0588, "fcf_margin": 0.0414, "roe": 0.0199, "roa": 0.0037, "roic": 0.0852, "roc_greenblatt": null, "asset_turnover": 0.7317, "cash_conversion": 8.1136, "accruals_ratio": -0.004, "sbc_to_revenue": 0.0043, "piotroski_f_score": 4, "altman_z_score": 1.8363, "earnings_stability_5y": 3.9746, "revenue_stability_5y": 0.0835, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3222, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.3317, "net_debt_to_ebitda": 0.9016, "debt_to_assets": 0.2893, "interest_coverage": 1.4181, "current_ratio": 1.7777, "quick_ratio": 0.8488, "net_debt": 458000000, "local_beta": 0.0035, "volatility_252d": 0.6158, "volatility_60d": 1.361, "max_drawdown_12m": -0.3752, "risk_adjusted_momentum": 0.1467 }, "growth": { "revenue_growth_1y": -0.0305, "revenue_growth_3y_cagr": -0.0204, "revenue_growth_5y_cagr": -0.0317, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.5441, "eps_growth_5y_cagr": -0.3832, "fcf_growth_1y": 2.4789, "book_value_growth_1y": -0.003, "revenue_growth": -0.0305, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0118, "price_return_3m": 0.1339, "price_return_6m": 0.0939, "price_return_9m": -0.0456, "price_return_12m": 0.1032, "price_return_12m_ex1m": 0.0903, "momentum_6m": 0.0939, "momentum_12m": 0.1032, "momentum_12_1": 0.0903, "distance_from_52w_high": -0.0779, "distance_from_52w_low": 0.4758, "relative_strength": 0.0032 }, "raw_ttm": { "revenue_ttm": 8633000000, "gross_profit_ttm": 3802000000, "ebit_ttm": 251000000, "ebitda_ttm": 508000000, "net_income_ttm": 44000000, "eps_diluted_ttm": 0.7225, "operating_cash_flow_ttm": 91000000, "capital_expenditure_ttm": 266000000, "fcf_ttm": 357000000, "dividends_paid_ttm": 75000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177000000, "cash_and_equivalents": 2956000000, "total_current_assets": 7301000000, "total_current_liabilities": 4107000000, "net_ppe": null, "total_assets": 11799000000, "total_debt": 3414000000, "total_equity": 2213000000, "net_working_capital": 673000000, "book_value_per_share": 36.3383, "retained_earnings": 4155000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1214000000, "tangible_book_per_share": 19.9343 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 40, "rank_ptbv": 53, "rank_ps": 11, "rank_pcf": 90, "rank_ev_ebitda": 24, "rank_ev_ebit": 59, "rank_earnings_yield": 91, "rank_fcf_yield": 44, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 52, "rank_fcf_margin": 81, "rank_piotroski": 77, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 52 }, "composites": { "value_composite": 74, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 97, "yield_composite": 23, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.1691, "os_score": 0.06, "value_percentile": 0.26, "quality_percentile": 0.11, "momentum_percentile": 0.3, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3438, "ticker_id": 52, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.751499+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.81, "market_cap": 3459729000, "market_cap_usd": 3459729000, "enterprise_value": 3917729000, "shares_outstanding": 60900000, "fx_rate_to_usd": null, "pe_ratio": 78.63020455, "pb_ratio": 1.56336602, "ptbv_ratio": 2.84985914, "ps_ratio": 0.40075628, "pcf_ratio": 38.019, "pfcf_ratio": 9.69111765, "ev_ebitda": 7.71206496, "ev_ebit": 15.60848207, "ev_sales": 0.45380853, "ev_fcf": 10.97403081, "earnings_yield": 0.01271776, "fcf_yield": 0.09112422, "dividend_yield": 0.021678, "buyback_yield": 0, "shareholder_yield": 0.021678, "debt_paydown_yield": null, "total_yield": 0.021678, "gross_margin": 0.4404031, "operating_margin": 0.02907448, "net_margin": 0.00509672, "ebitda_margin": 0.05884397, "fcf_margin": 0.04135295, "roe": 0.01988251, "roa": 0.00372913, "roic": 0.08520155, "roc_greenblatt": null, "asset_turnover": 0.73167218, "cash_conversion": 8.11363636, "accruals_ratio": -0.00398339, "sbc_to_revenue": 0.00428588, "debt_to_equity": 4.33167646, "net_debt_to_ebitda": 0.9015748, "debt_to_assets": 0.28934655, "interest_coverage": 1.4180791, "current_ratio": 1.77769662, "quick_ratio": 0.84879474, "net_debt": 458000000, "revenue_growth_1y": -0.03054736, "revenue_growth_3y_cagr": -0.02037371, "revenue_growth_5y_cagr": -0.03174183, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.54411756, "eps_growth_5y_cagr": -0.38323822, "fcf_growth_1y": 2.47888793, "book_value_growth_1y": -0.00302576, "piotroski_f_score": 4, "altman_z_score": 1.83627087, "earnings_stability_5y": 3.974613, "revenue_stability_5y": 0.0835, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01175423, "price_return_3m": 0.13391856, "price_return_6m": 0.09387576, "price_return_9m": -0.04557261, "price_return_12m": 0.10316463, "price_return_12m_ex1m": 0.09034843, "distance_from_52w_high": -0.07791542, "distance_from_52w_low": 0.47584508, "relative_strength": 0.00320105, "local_beta": 0.0035, "volatility_252d": 0.615843, "volatility_60d": 1.361037, "max_drawdown_12m": -0.37521587, "revenue_ttm": 8633000000, "gross_profit_ttm": 3802000000, "ebit_ttm": 251000000, "ebitda_ttm": 508000000, "net_income_ttm": 44000000, "eps_diluted_ttm": 0.72249589, "operating_cash_flow_ttm": 91000000, "capital_expenditure_ttm": 266000000, "fcf_ttm": 357000000, "dividends_paid_ttm": 75000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177000000, "cash_and_equivalents": 2956000000, "total_current_assets": 7301000000, "total_current_liabilities": 4107000000, "net_ppe": null, "total_assets": 11799000000, "total_debt": 3414000000, "total_equity": 2213000000, "net_working_capital": 673000000, "book_value_per_share": 36.33825944, "retained_earnings": 4155000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1214000000, "tangible_book_per_share": 19.93431856, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 91, "rank_pb": 40, "rank_ptbv": 53, "rank_ps": 11, "rank_pcf": 90, "rank_ev_ebitda": 24, "rank_ev_ebit": 59, "rank_earnings_yield": 91, "rank_fcf_yield": 44, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 52, "rank_fcf_margin": 81, "rank_piotroski": 77, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 52, "value_composite": 74, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 97, "yield_composite": 23, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 56.81, "os": 0.06, "value": 0.26, "quality": 0.11, "momentum": 0.3, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 78.6302, "earnings_yield": 0.0127, "shareholder_yield": 0.0217, "roe": 0.0199, "momentum_12_1": 0.0903, "complete_fields": { "id": 3438, "ticker_id": 52, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.751499+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.81, "market_cap": 3459729000, "market_cap_usd": 3459729000, "enterprise_value": 3917729000, "shares_outstanding": 60900000, "fx_rate_to_usd": null, "pe_ratio": 78.63020455, "pb_ratio": 1.56336602, "ptbv_ratio": 2.84985914, "ps_ratio": 0.40075628, "pcf_ratio": 38.019, "pfcf_ratio": 9.69111765, "ev_ebitda": 7.71206496, "ev_ebit": 15.60848207, "ev_sales": 0.45380853, "ev_fcf": 10.97403081, "earnings_yield": 0.01271776, "fcf_yield": 0.09112422, "dividend_yield": 0.021678, "buyback_yield": 0, "shareholder_yield": 0.021678, "debt_paydown_yield": null, "total_yield": 0.021678, "gross_margin": 0.4404031, "operating_margin": 0.02907448, "net_margin": 0.00509672, "ebitda_margin": 0.05884397, "fcf_margin": 0.04135295, "roe": 0.01988251, "roa": 0.00372913, "roic": 0.08520155, "roc_greenblatt": null, "asset_turnover": 0.73167218, "cash_conversion": 8.11363636, "accruals_ratio": -0.00398339, "sbc_to_revenue": 0.00428588, "debt_to_equity": 4.33167646, "net_debt_to_ebitda": 0.9015748, "debt_to_assets": 0.28934655, "interest_coverage": 1.4180791, "current_ratio": 1.77769662, "quick_ratio": 0.84879474, "net_debt": 458000000, "revenue_growth_1y": -0.03054736, "revenue_growth_3y_cagr": -0.02037371, "revenue_growth_5y_cagr": -0.03174183, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.54411756, "eps_growth_5y_cagr": -0.38323822, "fcf_growth_1y": 2.47888793, "book_value_growth_1y": -0.00302576, "piotroski_f_score": 4, "altman_z_score": 1.83627087, "earnings_stability_5y": 3.974613, "revenue_stability_5y": 0.0835, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01175423, "price_return_3m": 0.13391856, "price_return_6m": 0.09387576, "price_return_9m": -0.04557261, "price_return_12m": 0.10316463, "price_return_12m_ex1m": 0.09034843, "distance_from_52w_high": -0.07791542, "distance_from_52w_low": 0.47584508, "relative_strength": 0.00320105, "local_beta": 0.0035, "volatility_252d": 0.615843, "volatility_60d": 1.361037, "max_drawdown_12m": -0.37521587, "revenue_ttm": 8633000000, "gross_profit_ttm": 3802000000, "ebit_ttm": 251000000, "ebitda_ttm": 508000000, "net_income_ttm": 44000000, "eps_diluted_ttm": 0.72249589, "operating_cash_flow_ttm": 91000000, "capital_expenditure_ttm": 266000000, "fcf_ttm": 357000000, "dividends_paid_ttm": 75000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177000000, "cash_and_equivalents": 2956000000, "total_current_assets": 7301000000, "total_current_liabilities": 4107000000, "net_ppe": null, "total_assets": 11799000000, "total_debt": 3414000000, "total_equity": 2213000000, "net_working_capital": 673000000, "book_value_per_share": 36.33825944, "retained_earnings": 4155000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1214000000, "tangible_book_per_share": 19.93431856, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 91, "rank_pb": 40, "rank_ptbv": 53, "rank_ps": 11, "rank_pcf": 90, "rank_ev_ebitda": 24, "rank_ev_ebit": 59, "rank_earnings_yield": 91, "rank_fcf_yield": 44, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 68, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 52, "rank_fcf_margin": 81, "rank_piotroski": 77, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 52, "value_composite": 74, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 97, "yield_composite": 23, "svqf_composite": 95, "vc1_composite": 68, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 8601000000, "cost_of_revenue": 4868000000, "gross_profit": 3733000000, "ebit": 48000000, "ebitda": 320000000, "pretax_income": -91000000, "tax_provision": -159000000, "net_income": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3123000000, "total_current_assets": 7290000000, "total_assets": 11826000000, "short_term_debt": 435000000, "long_term_debt": 3412000000, "total_debt": 3847000000, "total_liabilities": 9628000000, "total_equity": 2198000000, "shares_outstanding": 60600000, "goodwill_and_intangibles": 1000000000 }, "cash_flow": { "operating_cash_flow": -46000000, "capital_expenditure": 252000000, "free_cash_flow": 206000000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208274, "ticker_id": 52, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48000000", "ebitda": "320000000", "netIncome": "44000000", "grossProfit": "3733000000", "depreciation": "None", "totalRevenue": "8601000000", "costOfRevenue": "4868000000", "interestIncome": "139000000", "incomeBeforeTax": "-91000000", "interestExpense": "139000000", "operatingIncome": "161000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-159000000", "reportedCurrency": "USD", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "3572000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "3572000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "600000000", "inventory": "3646000000", "commonStock": "1033000000", "currentDebt": "None", "investments": "None", "totalAssets": "11826000000", "longTermDebt": "3412000000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "4146000000", "totalLiabilities": "9628000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "7290000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536000000", "currentAccountsPayable": "2977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426000000", "shortLongTermDebtTotal": "5224000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "1812000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "4176000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5452000000", "cashAndShortTermInvestments": "3123000000", "commonStockSharesOutstanding": "60600000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "3123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "-46000000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1538000000", "cashflowFromInvestment": "-239000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8601000000, "cost_of_revenue": 4868000000, "gross_profit": 3733000000, "research_and_development": null, "selling_general_admin": 3572000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48000000, "depreciation_amortisation": 272000000, "ebitda": 320000000, "interest_expense": 139000000, "interest_income": null, "other_non_operating": null, "pretax_income": -91000000, "tax_provision": -159000000, "effective_tax_rate": null, "net_income": 44000000, "net_income_continuing_ops": 68000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3123000000, "short_term_investments": null, "net_receivables": 380000000, "inventory": 3646000000, "other_current_assets": null, "total_current_assets": 7290000000, "net_ppe": null, "goodwill": 600000000, "intangible_assets": 400000000, "goodwill_and_intangibles": 1000000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4536000000, "total_assets": 11826000000, "short_term_debt": 435000000, "accounts_payable": 2977000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4176000000, "long_term_debt": 3412000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5452000000, "total_liabilities": 9628000000, "total_debt": 3847000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4146000000, "total_equity": 2198000000, "shares_outstanding": 60600000, "operating_cash_flow": -46000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239000000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1538000000, "free_cash_flow": 206000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48000000", "ebitda": "320000000", "netIncome": "44000000", "grossProfit": "3733000000", "depreciation": "None", "totalRevenue": "8601000000", "costOfRevenue": "4868000000", "interestIncome": "139000000", "incomeBeforeTax": "-91000000", "interestExpense": "139000000", "operatingIncome": "161000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-159000000", "reportedCurrency": "USD", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "3572000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "3572000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "600000000", "inventory": "3646000000", "commonStock": "1033000000", "currentDebt": "None", "investments": "None", "totalAssets": "11826000000", "longTermDebt": "3412000000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "4146000000", "totalLiabilities": "9628000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "7290000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536000000", "currentAccountsPayable": "2977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426000000", "shortLongTermDebtTotal": "5224000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "1812000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "4176000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5452000000", "cashAndShortTermInvestments": "3123000000", "commonStockSharesOutstanding": "60600000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "3123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "-46000000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1538000000", "cashflowFromInvestment": "-239000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 9094000000, "cost_of_revenue": 5685000000, "gross_profit": 3409000000, "ebit": -687000000, "ebitda": -395000000, "pretax_income": -768000000, "tax_provision": -181000000, "net_income": -336000000, "net_income_to_common": -336000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1869000000, "total_current_assets": 6143000000, "total_assets": 10798000000, "short_term_debt": 0, "long_term_debt": 1789161000, "total_debt": 1789161000, "total_liabilities": 8628000000, "total_equity": 2170000000, "shares_outstanding": 59647000, "goodwill_and_intangibles": 1004000000 }, "cash_flow": { "operating_cash_flow": 84633000, "capital_expenditure": 180800000, "free_cash_flow": 265433000, "dividends_paid": 59855000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208279, "ticker_id": 52, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-687000000", "ebitda": "-395000000", "netIncome": "-336000000", "grossProfit": "3409000000", "depreciation": "None", "totalRevenue": "9094000000", "costOfRevenue": "5685000000", "interestIncome": "86533000", "incomeBeforeTax": "-768000000", "interestExpense": "81000000", "operatingIncome": "-404000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-181000000", "reportedCurrency": "USD", "netInterestIncome": "-81033000", "nonInterestIncome": "None", "operatingExpenses": "3813000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "3733323000", "netIncomeFromContinuingOperations": "-586955000" }, "balance": { "goodwill": "598000000", "inventory": "3612000000", "commonStock": "994000000", "currentDebt": "None", "investments": "None", "totalAssets": "10798000000", "longTermDebt": "1789161000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000000", "reportedCurrency": "USD", "retainedEarnings": "4163000000", "totalLiabilities": "8628000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "6143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "544000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4655000000", "currentAccountsPayable": "3408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576940000", "shortLongTermDebtTotal": "3686000000", "totalShareholderEquity": "2170000000", "capitalLeaseObligations": "1897165000", "otherCurrentLiabilities": "1026705000", "totalCurrentLiabilities": "4665000000", "otherNonCurrentLiabilities": "83813000", "totalNonCurrentLiabilities": "3963000000", "cashAndShortTermInvestments": "1869000000", "commonStockSharesOutstanding": "59647000", "intangibleAssetsExcludingGoodwill": "406000000", "cashAndCashEquivalentsAtCarryingValue": "1869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586955000", "profitLoss": "None", "dividendPayout": "59855000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "270403000", "operatingCashflow": "84633000", "capitalExpenditures": "180800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75010000", "cashflowFromInvestment": "1354754000", "stockBasedCompensation": "42193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59855000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9094000000, "cost_of_revenue": 5685000000, "gross_profit": 3409000000, "research_and_development": null, "selling_general_admin": 3733323000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -687000000, "depreciation_amortisation": 292000000, "ebitda": -395000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": -768000000, "tax_provision": -181000000, "effective_tax_rate": null, "net_income": -336000000, "net_income_continuing_ops": -586955000, "net_income_to_common": -336000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1869000000, "short_term_investments": null, "net_receivables": 544000000, "inventory": 3612000000, "other_current_assets": null, "total_current_assets": 6143000000, "net_ppe": null, "goodwill": 598000000, "intangible_assets": 406000000, "goodwill_and_intangibles": 1004000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4655000000, "total_assets": 10798000000, "short_term_debt": 0, "accounts_payable": 3408000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4665000000, "long_term_debt": 1789161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3963000000, "total_liabilities": 8628000000, "total_debt": 1789161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4163000000, "total_equity": 2170000000, "shares_outstanding": 59647000, "operating_cash_flow": 84633000, "stock_based_compensation": 42193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1354754000, "dividends_paid": 59855000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75010000, "free_cash_flow": 265433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-687000000", "ebitda": "-395000000", "netIncome": "-336000000", "grossProfit": "3409000000", "depreciation": "None", "totalRevenue": "9094000000", "costOfRevenue": "5685000000", "interestIncome": "86533000", "incomeBeforeTax": "-768000000", "interestExpense": "81000000", "operatingIncome": "-404000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-181000000", "reportedCurrency": "USD", "netInterestIncome": "-81033000", "nonInterestIncome": "None", "operatingExpenses": "3813000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "3733323000", "netIncomeFromContinuingOperations": "-586955000" }, "balance": { "goodwill": "598000000", "inventory": "3612000000", "commonStock": "994000000", "currentDebt": "None", "investments": "None", "totalAssets": "10798000000", "longTermDebt": "1789161000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000000", "reportedCurrency": "USD", "retainedEarnings": "4163000000", "totalLiabilities": "8628000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "6143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "544000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4655000000", "currentAccountsPayable": "3408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576940000", "shortLongTermDebtTotal": "3686000000", "totalShareholderEquity": "2170000000", "capitalLeaseObligations": "1897165000", "otherCurrentLiabilities": "1026705000", "totalCurrentLiabilities": "4665000000", "otherNonCurrentLiabilities": "83813000", "totalNonCurrentLiabilities": "3963000000", "cashAndShortTermInvestments": "1869000000", "commonStockSharesOutstanding": "59647000", "intangibleAssetsExcludingGoodwill": "406000000", "cashAndCashEquivalentsAtCarryingValue": "1869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586955000", "profitLoss": "None", "dividendPayout": "59855000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "270403000", "operatingCashflow": "84633000", "capitalExpenditures": "180800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75010000", "cashflowFromInvestment": "1354754000", "stockBasedCompensation": "42193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59855000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291980000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 9209000000, "cost_of_revenue": 5349000000, "gross_profit": 3860000000, "ebit": 41000000, "ebitda": 310000000, "pretax_income": -47000000, "tax_provision": -17000000, "net_income": 30000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488049000, "total_current_assets": 6377021000, "total_assets": 12276326000, "short_term_debt": 445061000, "long_term_debt": 1786361000, "total_debt": 2231422000, "total_liabilities": 9756598000, "total_equity": 2519728000, "shares_outstanding": 59608000, "goodwill_and_intangibles": 1020320000 }, "cash_flow": { "operating_cash_flow": 287375000, "capital_expenditure": 225672000, "free_cash_flow": 513047000, "dividends_paid": 209293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208284, "ticker_id": 52, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41000000", "ebitda": "310000000", "netIncome": "30000000", "grossProfit": "3860000000", "depreciation": "None", "totalRevenue": "9209000000", "costOfRevenue": "5349000000", "interestIncome": "95289000", "incomeBeforeTax": "-47000000", "interestExpense": "88000000", "operatingIncome": "55000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-85939000", "nonInterestIncome": "None", "operatingExpenses": "3805000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5349000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269000000", "sellingGeneralAndAdministrative": "4257325000", "netIncomeFromContinuingOperations": "205323000" }, "balance": { "goodwill": "601159000", "inventory": "3893569000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12276326000", "longTermDebt": "1786361000", "shortTermDebt": "445061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419161000", "reportedCurrency": "USD", "retainedEarnings": "4559139000", "totalLiabilities": "9756598000", "otherCurrentAssets": "1385875000", "totalCurrentAssets": "6377021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5899305000", "currentAccountsPayable": "3526079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4227322000", "shortLongTermDebtTotal": "3826269000", "totalShareholderEquity": "2519728000", "capitalLeaseObligations": "2215766000", "otherCurrentLiabilities": "1662535000", "totalCurrentLiabilities": "5307405000", "otherNonCurrentLiabilities": "84524000", "totalNonCurrentLiabilities": "4449193000", "cashAndShortTermInvestments": "488049000", "commonStockSharesOutstanding": "59608000", "intangibleAssetsExcludingGoodwill": "419161000", "cashAndCashEquivalentsAtCarryingValue": "488049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30024000", "profitLoss": "None", "dividendPayout": "209293000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-64146000", "operatingCashflow": "287375000", "capitalExpenditures": "225672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189267000", "cashflowFromInvestment": "-235489000", "stockBasedCompensation": "40905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9209000000, "cost_of_revenue": 5349000000, "gross_profit": 3860000000, "research_and_development": null, "selling_general_admin": 4257325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41000000, "depreciation_amortisation": 269000000, "ebitda": 310000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": -47000000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": 30000000, "net_income_continuing_ops": 205323000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488049000, "short_term_investments": null, "net_receivables": 609528000, "inventory": 3893569000, "other_current_assets": null, "total_current_assets": 6377021000, "net_ppe": null, "goodwill": 601159000, "intangible_assets": 419161000, "goodwill_and_intangibles": 1020320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5899305000, "total_assets": 12276326000, "short_term_debt": 445061000, "accounts_payable": 3526079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5307405000, "long_term_debt": 1786361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4449193000, "total_liabilities": 9756598000, "total_debt": 2231422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4559139000, "total_equity": 2519728000, "shares_outstanding": 59608000, "operating_cash_flow": 287375000, "stock_based_compensation": 40905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 225672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235489000, "dividends_paid": 209293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189267000, "free_cash_flow": 513047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41000000", "ebitda": "310000000", "netIncome": "30000000", "grossProfit": "3860000000", "depreciation": "None", "totalRevenue": "9209000000", "costOfRevenue": "5349000000", "interestIncome": "95289000", "incomeBeforeTax": "-47000000", "interestExpense": "88000000", "operatingIncome": "55000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-85939000", "nonInterestIncome": "None", "operatingExpenses": "3805000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5349000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269000000", "sellingGeneralAndAdministrative": "4257325000", "netIncomeFromContinuingOperations": "205323000" }, "balance": { "goodwill": "601159000", "inventory": "3893569000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12276326000", "longTermDebt": "1786361000", "shortTermDebt": "445061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419161000", "reportedCurrency": "USD", "retainedEarnings": "4559139000", "totalLiabilities": "9756598000", "otherCurrentAssets": "1385875000", "totalCurrentAssets": "6377021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5899305000", "currentAccountsPayable": "3526079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4227322000", "shortLongTermDebtTotal": "3826269000", "totalShareholderEquity": "2519728000", "capitalLeaseObligations": "2215766000", "otherCurrentLiabilities": "1662535000", "totalCurrentLiabilities": "5307405000", "otherNonCurrentLiabilities": "84524000", "totalNonCurrentLiabilities": "4449193000", "cashAndShortTermInvestments": "488049000", "commonStockSharesOutstanding": "59608000", "intangibleAssetsExcludingGoodwill": "419161000", "cashAndCashEquivalentsAtCarryingValue": "488049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30024000", "profitLoss": "None", "dividendPayout": "209293000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-64146000", "operatingCashflow": "287375000", "capitalExpenditures": "225672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189267000", "cashflowFromInvestment": "-235489000", "stockBasedCompensation": "40905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269430000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 9148874000, "cost_of_revenue": 4916004000, "gross_profit": 4232870000, "ebit": 511034000, "ebitda": 759361000, "pretax_income": 460193000, "tax_provision": 99657000, "net_income": 464402000, "net_income_to_common": 464402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270805000, "total_current_assets": 6014817000, "total_assets": 11986447000, "short_term_debt": 185000000, "long_term_debt": 1188283000, "total_debt": 1373283000, "total_liabilities": 9387255000, "total_equity": 2599192000, "shares_outstanding": 60717000, "goodwill_and_intangibles": 1611372000 }, "cash_flow": { "operating_cash_flow": 722222000, "capital_expenditure": 425961000, "free_cash_flow": 1148183000, "dividends_paid": 336230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208289, "ticker_id": 52, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "511034000", "ebitda": "759361000", "netIncome": "464402000", "grossProfit": "4232870000", "depreciation": "None", "totalRevenue": "9148874000", "costOfRevenue": "4916004000", "interestIncome": "55460000", "incomeBeforeTax": "460193000", "interestExpense": "50841000", "operatingIncome": "524618000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99657000", "reportedCurrency": "USD", "netInterestIncome": "-51060000", "nonInterestIncome": "None", "operatingExpenses": "3708252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4916004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248327000", "sellingGeneralAndAdministrative": "4083949000", "netIncomeFromContinuingOperations": "501872000" }, "balance": { "goodwill": "990471000", "inventory": "4896269000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11986447000", "longTermDebt": "1188283000", "shortTermDebt": "185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "620901000", "reportedCurrency": "USD", "retainedEarnings": "4665087000", "totalLiabilities": "9387255000", "otherCurrentAssets": "163695000", "totalCurrentAssets": "6014817000", "currentLongTermDebt": "185000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "684048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5971630000", "currentAccountsPayable": "4178907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4297829000", "shortLongTermDebtTotal": "3651601000", "totalShareholderEquity": "2599192000", "capitalLeaseObligations": "2278318000", "otherCurrentLiabilities": "972490000", "totalCurrentLiabilities": "5420851000", "otherNonCurrentLiabilities": "87214000", "totalNonCurrentLiabilities": "3966404000", "cashAndShortTermInvestments": "270805000", "commonStockSharesOutstanding": "60717000", "intangibleAssetsExcludingGoodwill": "620901000", "cashAndCashEquivalentsAtCarryingValue": "270805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501872000", "profitLoss": "None", "dividendPayout": "336230000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-272253000", "operatingCashflow": "722222000", "capitalExpenditures": "425961000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620704000", "cashflowFromInvestment": "-424448000", "stockBasedCompensation": "50978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9148874000, "cost_of_revenue": 4916004000, "gross_profit": 4232870000, "research_and_development": null, "selling_general_admin": 4083949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511034000, "depreciation_amortisation": 248327000, "ebitda": 759361000, "interest_expense": 50841000, "interest_income": null, "other_non_operating": null, "pretax_income": 460193000, "tax_provision": 99657000, "effective_tax_rate": null, "net_income": 464402000, "net_income_continuing_ops": 501872000, "net_income_to_common": 464402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270805000, "short_term_investments": null, "net_receivables": 684048000, "inventory": 4896269000, "other_current_assets": null, "total_current_assets": 6014817000, "net_ppe": null, "goodwill": 990471000, "intangible_assets": 620901000, "goodwill_and_intangibles": 1611372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5971630000, "total_assets": 11986447000, "short_term_debt": 185000000, "accounts_payable": 4178907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5420851000, "long_term_debt": 1188283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3966404000, "total_liabilities": 9387255000, "total_debt": 1373283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4665087000, "total_equity": 2599192000, "shares_outstanding": 60717000, "operating_cash_flow": 722222000, "stock_based_compensation": 50978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425961000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424448000, "dividends_paid": 336230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -620704000, "free_cash_flow": 1148183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "511034000", "ebitda": "759361000", "netIncome": "464402000", "grossProfit": "4232870000", "depreciation": "None", "totalRevenue": "9148874000", "costOfRevenue": "4916004000", "interestIncome": "55460000", "incomeBeforeTax": "460193000", "interestExpense": "50841000", "operatingIncome": "524618000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99657000", "reportedCurrency": "USD", "netInterestIncome": "-51060000", "nonInterestIncome": "None", "operatingExpenses": "3708252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4916004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248327000", "sellingGeneralAndAdministrative": "4083949000", "netIncomeFromContinuingOperations": "501872000" }, "balance": { "goodwill": "990471000", "inventory": "4896269000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11986447000", "longTermDebt": "1188283000", "shortTermDebt": "185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "620901000", "reportedCurrency": "USD", "retainedEarnings": "4665087000", "totalLiabilities": "9387255000", "otherCurrentAssets": "163695000", "totalCurrentAssets": "6014817000", "currentLongTermDebt": "185000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "684048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5971630000", "currentAccountsPayable": "4178907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4297829000", "shortLongTermDebtTotal": "3651601000", "totalShareholderEquity": "2599192000", "capitalLeaseObligations": "2278318000", "otherCurrentLiabilities": "972490000", "totalCurrentLiabilities": "5420851000", "otherNonCurrentLiabilities": "87214000", "totalNonCurrentLiabilities": "3966404000", "cashAndShortTermInvestments": "270805000", "commonStockSharesOutstanding": "60717000", "intangibleAssetsExcludingGoodwill": "620901000", "cashAndCashEquivalentsAtCarryingValue": "270805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501872000", "profitLoss": "None", "dividendPayout": "336230000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-272253000", "operatingCashflow": "722222000", "capitalExpenditures": "425961000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620704000", "cashflowFromInvestment": "-424448000", "stockBasedCompensation": "50978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618480000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283800000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 10997989000, "cost_of_revenue": 6074039000, "gross_profit": 4923950000, "ebit": 820284000, "ebitda": 1080217000, "pretax_income": 782493000, "tax_provision": 185878000, "net_income": 596615000, "net_income_to_common": 596615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601428000, "total_current_assets": 6275476000, "total_assets": 12194209000, "short_term_debt": 465121000, "long_term_debt": 1034320000, "total_debt": 1499441000, "total_liabilities": 9065918000, "total_equity": 3128291000, "shares_outstanding": 64509000, "goodwill_and_intangibles": 1644961000 }, "cash_flow": { "operating_cash_flow": 1112262000, "capital_expenditure": 289639000, "free_cash_flow": 1401901000, "dividends_paid": 160925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208294, "ticker_id": 52, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "820284000", "ebitda": "1080217000", "netIncome": "596615000", "grossProfit": "4923950000", "depreciation": "None", "totalRevenue": "10997989000", "costOfRevenue": "6074039000", "interestIncome": "37791000", "incomeBeforeTax": "782493000", "interestExpense": "37791000", "operatingIncome": "822365000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "185878000", "reportedCurrency": "USD", "netInterestIncome": "-37791000", "nonInterestIncome": "None", "operatingExpenses": "4101585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4999000", "costofGoodsAndServicesSold": "6074039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259933000", "sellingGeneralAndAdministrative": "3912031000", "netIncomeFromContinuingOperations": "616108000" }, "balance": { "goodwill": "993744000", "inventory": "4659018000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12194209000", "longTermDebt": "1034320000", "shortTermDebt": "465121000", "treasuryStock": "-2300288000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "651217000", "reportedCurrency": "USD", "retainedEarnings": "4605791000", "totalLiabilities": "9065918000", "otherCurrentAssets": "232245000", "totalCurrentAssets": "6275476000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "782785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5918733000", "currentAccountsPayable": "3922007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528311000", "shortLongTermDebtTotal": "3371971000", "totalShareholderEquity": "3128291000", "capitalLeaseObligations": "2337651000", "otherCurrentLiabilities": "1146920000", "totalCurrentLiabilities": "5180307000", "otherNonCurrentLiabilities": "2440685000", "totalNonCurrentLiabilities": "3885611000", "cashAndShortTermInvestments": "601428000", "commonStockSharesOutstanding": "64509000", "intangibleAssetsExcludingGoodwill": "651217000", "cashAndCashEquivalentsAtCarryingValue": "601428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616108000", "profitLoss": "None", "dividendPayout": "160925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-120272000", "operatingCashflow": "1112262000", "capitalExpenditures": "289639000", "changeInReceivables": "-32652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064112000", "cashflowFromInvestment": "-287314000", "stockBasedCompensation": "63067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-239164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10997989000, "cost_of_revenue": 6074039000, "gross_profit": 4923950000, "research_and_development": null, "selling_general_admin": 3912031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 820284000, "depreciation_amortisation": 259933000, "ebitda": 1080217000, "interest_expense": 37791000, "interest_income": null, "other_non_operating": null, "pretax_income": 782493000, "tax_provision": 185878000, "effective_tax_rate": null, "net_income": 596615000, "net_income_continuing_ops": 616108000, "net_income_to_common": 596615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601428000, "short_term_investments": null, "net_receivables": 782785000, "inventory": 4659018000, "other_current_assets": null, "total_current_assets": 6275476000, "net_ppe": null, "goodwill": 993744000, "intangible_assets": 651217000, "goodwill_and_intangibles": 1644961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5918733000, "total_assets": 12194209000, "short_term_debt": 465121000, "accounts_payable": 3922007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5180307000, "long_term_debt": 1034320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3885611000, "total_liabilities": 9065918000, "total_debt": 1499441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4605791000, "total_equity": 3128291000, "shares_outstanding": 64509000, "operating_cash_flow": 1112262000, "stock_based_compensation": 63067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287314000, "dividends_paid": 160925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1064112000, "free_cash_flow": 1401901000, "net_change_in_cash": -239164000 }, "raw_data": { "income": { "ebit": "820284000", "ebitda": "1080217000", "netIncome": "596615000", "grossProfit": "4923950000", "depreciation": "None", "totalRevenue": "10997989000", "costOfRevenue": "6074039000", "interestIncome": "37791000", "incomeBeforeTax": "782493000", "interestExpense": "37791000", "operatingIncome": "822365000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "185878000", "reportedCurrency": "USD", "netInterestIncome": "-37791000", "nonInterestIncome": "None", "operatingExpenses": "4101585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4999000", "costofGoodsAndServicesSold": "6074039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259933000", "sellingGeneralAndAdministrative": "3912031000", "netIncomeFromContinuingOperations": "616108000" }, "balance": { "goodwill": "993744000", "inventory": "4659018000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12194209000", "longTermDebt": "1034320000", "shortTermDebt": "465121000", "treasuryStock": "-2300288000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "651217000", "reportedCurrency": "USD", "retainedEarnings": "4605791000", "totalLiabilities": "9065918000", "otherCurrentAssets": "232245000", "totalCurrentAssets": "6275476000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "782785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5918733000", "currentAccountsPayable": "3922007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528311000", "shortLongTermDebtTotal": "3371971000", "totalShareholderEquity": "3128291000", "capitalLeaseObligations": "2337651000", "otherCurrentLiabilities": "1146920000", "totalCurrentLiabilities": "5180307000", "otherNonCurrentLiabilities": "2440685000", "totalNonCurrentLiabilities": "3885611000", "cashAndShortTermInvestments": "601428000", "commonStockSharesOutstanding": "64509000", "intangibleAssetsExcludingGoodwill": "651217000", "cashAndCashEquivalentsAtCarryingValue": "601428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616108000", "profitLoss": "None", "dividendPayout": "160925000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-120272000", "operatingCashflow": "1112262000", "capitalExpenditures": "289639000", "changeInReceivables": "-32652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1064112000", "cashflowFromInvestment": "-287314000", "stockBasedCompensation": "63067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-239164000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-906208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259933000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 10106321000, "cost_of_revenue": 5624707000, "gross_profit": 4481614000, "ebit": 697901000, "ebitda": 947982000, "pretax_income": 651015000, "tax_provision": 157994000, "net_income": 493021000, "net_income_to_common": 493021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 834992000, "total_current_assets": 6270001000, "total_assets": 11839636000, "short_term_debt": 462588000, "long_term_debt": 1032984000, "total_debt": 1495572000, "total_liabilities": 8280124000, "total_equity": 3559512000, "shares_outstanding": 69003000, "goodwill_and_intangibles": 1674717000 }, "cash_flow": { "operating_cash_flow": 969688000, "capital_expenditure": 267806000, "free_cash_flow": 1237494000, "dividends_paid": 56347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208299, "ticker_id": 52, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "697901000", "ebitda": "947982000", "netIncome": "493021000", "grossProfit": "4481614000", "depreciation": "None", "totalRevenue": "10106321000", "costOfRevenue": "5624707000", "interestIncome": "46886000", "incomeBeforeTax": "651015000", "interestExpense": "46886000", "operatingIncome": "749907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "157994000", "reportedCurrency": "USD", "netInterestIncome": "-46886000", "nonInterestIncome": "None", "operatingExpenses": "3731707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52006000", "costofGoodsAndServicesSold": "5624707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250081000", "sellingGeneralAndAdministrative": "3599407000", "netIncomeFromContinuingOperations": "493021000" }, "balance": { "goodwill": "993590000", "inventory": "4538199000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11839636000", "longTermDebt": "1032984000", "shortTermDebt": "462588000", "treasuryStock": "-1394080000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "681127000", "reportedCurrency": "USD", "retainedEarnings": "4196634000", "totalLiabilities": "8280124000", "otherCurrentAssets": "146811000", "totalCurrentAssets": "6270001000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5569635000", "currentAccountsPayable": "3640639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1462602000", "shortLongTermDebtTotal": "3047483000", "totalShareholderEquity": "3559512000", "capitalLeaseObligations": "2014499000", "otherCurrentLiabilities": "1002789000", "totalCurrentLiabilities": "4743915000", "otherNonCurrentLiabilities": "146281000", "totalNonCurrentLiabilities": "3536209000", "cashAndShortTermInvestments": "834992000", "commonStockSharesOutstanding": "69003000", "intangibleAssetsExcludingGoodwill": "681127000", "cashAndCashEquivalentsAtCarryingValue": "834992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493021000", "profitLoss": "None", "dividendPayout": "56347000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-101449000", "operatingCashflow": "969688000", "capitalExpenditures": "267806000", "changeInReceivables": "-59014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285997000", "cashflowFromInvestment": "-266897000", "stockBasedCompensation": "45271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10106321000, "cost_of_revenue": 5624707000, "gross_profit": 4481614000, "research_and_development": null, "selling_general_admin": 3599407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 697901000, "depreciation_amortisation": 250081000, "ebitda": 947982000, "interest_expense": 46886000, "interest_income": null, "other_non_operating": null, "pretax_income": 651015000, "tax_provision": 157994000, "effective_tax_rate": null, "net_income": 493021000, "net_income_continuing_ops": 493021000, "net_income_to_common": 493021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 834992000, "short_term_investments": null, "net_receivables": 749999000, "inventory": 4538199000, "other_current_assets": null, "total_current_assets": 6270001000, "net_ppe": null, "goodwill": 993590000, "intangible_assets": 681127000, "goodwill_and_intangibles": 1674717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5569635000, "total_assets": 11839636000, "short_term_debt": 462588000, "accounts_payable": 3640639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4743915000, "long_term_debt": 1032984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3536209000, "total_liabilities": 8280124000, "total_debt": 1495572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4196634000, "total_equity": 3559512000, "shares_outstanding": 69003000, "operating_cash_flow": 969688000, "stock_based_compensation": 45271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -266897000, "dividends_paid": 56347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -285997000, "free_cash_flow": 1237494000, "net_change_in_cash": 416794000 }, "raw_data": { "income": { "ebit": "697901000", "ebitda": "947982000", "netIncome": "493021000", "grossProfit": "4481614000", "depreciation": "None", "totalRevenue": "10106321000", "costOfRevenue": "5624707000", "interestIncome": "46886000", "incomeBeforeTax": "651015000", "interestExpense": "46886000", "operatingIncome": "749907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "157994000", "reportedCurrency": "USD", "netInterestIncome": "-46886000", "nonInterestIncome": "None", "operatingExpenses": "3731707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52006000", "costofGoodsAndServicesSold": "5624707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250081000", "sellingGeneralAndAdministrative": "3599407000", "netIncomeFromContinuingOperations": "493021000" }, "balance": { "goodwill": "993590000", "inventory": "4538199000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11839636000", "longTermDebt": "1032984000", "shortTermDebt": "462588000", "treasuryStock": "-1394080000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "681127000", "reportedCurrency": "USD", "retainedEarnings": "4196634000", "totalLiabilities": "8280124000", "otherCurrentAssets": "146811000", "totalCurrentAssets": "6270001000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "749999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5569635000", "currentAccountsPayable": "3640639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1462602000", "shortLongTermDebtTotal": "3047483000", "totalShareholderEquity": "3559512000", "capitalLeaseObligations": "2014499000", "otherCurrentLiabilities": "1002789000", "totalCurrentLiabilities": "4743915000", "otherNonCurrentLiabilities": "146281000", "totalNonCurrentLiabilities": "3536209000", "cashAndShortTermInvestments": "834992000", "commonStockSharesOutstanding": "69003000", "intangibleAssetsExcludingGoodwill": "681127000", "cashAndCashEquivalentsAtCarryingValue": "834992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493021000", "profitLoss": "None", "dividendPayout": "56347000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-101449000", "operatingCashflow": "969688000", "capitalExpenditures": "267806000", "changeInReceivables": "-59014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-285997000", "cashflowFromInvestment": "-266897000", "stockBasedCompensation": "45271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250081000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 9709003000, "cost_of_revenue": 5454257000, "gross_profit": 4254746000, "ebit": 677644000, "ebitda": 916015000, "pretax_income": 637746000, "tax_provision": 150850000, "net_income": 486896000, "net_income_to_common": 486896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418665000, "total_current_assets": 5695543000, "total_assets": 11248525000, "short_term_debt": 477982000, "long_term_debt": 747320000, "total_debt": 1225302000, "total_liabilities": 7699444000, "total_equity": 3549081000, "shares_outstanding": 71165000, "goodwill_and_intangibles": 1701996000 }, "cash_flow": { "operating_cash_flow": 866909000, "capital_expenditure": 471648000, "free_cash_flow": 1338557000, "dividends_paid": 17185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208304, "ticker_id": 52, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "677644000", "ebitda": "916015000", "netIncome": "486896000", "grossProfit": "4254746000", "depreciation": "None", "totalRevenue": "9709003000", "costOfRevenue": "5454257000", "interestIncome": "41598000", "incomeBeforeTax": "637746000", "interestExpense": "39898000", "operatingIncome": "677180000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "150850000", "reportedCurrency": "USD", "netInterestIncome": "-39898000", "nonInterestIncome": "None", "operatingExpenses": "3577566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "464000", "costofGoodsAndServicesSold": "5454257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238371000", "sellingGeneralAndAdministrative": "3460266000", "netIncomeFromContinuingOperations": "788596000" }, "balance": { "goodwill": "992240000", "inventory": "4432168000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11248525000", "longTermDebt": "747320000", "shortTermDebt": "477982000", "treasuryStock": "-924389000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "709756000", "reportedCurrency": "USD", "retainedEarnings": "3772848000", "totalLiabilities": "7699444000", "otherCurrentAssets": "155241000", "totalCurrentAssets": "5695543000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "689469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5552982000", "currentAccountsPayable": "3421987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433213000", "shortLongTermDebtTotal": "2764479000", "totalShareholderEquity": "3549081000", "capitalLeaseObligations": "2017159000", "otherCurrentLiabilities": "958881000", "totalCurrentLiabilities": "4477702000", "otherNonCurrentLiabilities": "123250000", "totalNonCurrentLiabilities": "3221742000", "cashAndShortTermInvestments": "418665000", "commonStockSharesOutstanding": "71165000", "intangibleAssetsExcludingGoodwill": "709756000", "cashAndCashEquivalentsAtCarryingValue": "418665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "486896000", "profitLoss": "None", "dividendPayout": "17185000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-63130000", "operatingCashflow": "866909000", "capitalExpenditures": "471648000", "changeInReceivables": "-62837000", "changeInExchangeRate": "321000", "cashflowFromFinancing": "-882153000", "cashflowFromInvestment": "-462939000", "stockBasedCompensation": "37438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-477862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9709003000, "cost_of_revenue": 5454257000, "gross_profit": 4254746000, "research_and_development": null, "selling_general_admin": 3460266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 677644000, "depreciation_amortisation": 238371000, "ebitda": 916015000, "interest_expense": 39898000, "interest_income": null, "other_non_operating": null, "pretax_income": 637746000, "tax_provision": 150850000, "effective_tax_rate": null, "net_income": 486896000, "net_income_continuing_ops": 788596000, "net_income_to_common": 486896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418665000, "short_term_investments": null, "net_receivables": 689469000, "inventory": 4432168000, "other_current_assets": null, "total_current_assets": 5695543000, "net_ppe": null, "goodwill": 992240000, "intangible_assets": 709756000, "goodwill_and_intangibles": 1701996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5552982000, "total_assets": 11248525000, "short_term_debt": 477982000, "accounts_payable": 3421987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4477702000, "long_term_debt": 747320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3221742000, "total_liabilities": 7699444000, "total_debt": 1225302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3772848000, "total_equity": 3549081000, "shares_outstanding": 71165000, "operating_cash_flow": 866909000, "stock_based_compensation": 37438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 471648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462939000, "dividends_paid": 17185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -882153000, "free_cash_flow": 1338557000, "net_change_in_cash": -477862000 }, "raw_data": { "income": { "ebit": "677644000", "ebitda": "916015000", "netIncome": "486896000", "grossProfit": "4254746000", "depreciation": "None", "totalRevenue": "9709003000", "costOfRevenue": "5454257000", "interestIncome": "41598000", "incomeBeforeTax": "637746000", "interestExpense": "39898000", "operatingIncome": "677180000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "150850000", "reportedCurrency": "USD", "netInterestIncome": "-39898000", "nonInterestIncome": "None", "operatingExpenses": "3577566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "464000", "costofGoodsAndServicesSold": "5454257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238371000", "sellingGeneralAndAdministrative": "3460266000", "netIncomeFromContinuingOperations": "788596000" }, "balance": { "goodwill": "992240000", "inventory": "4432168000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "11248525000", "longTermDebt": "747320000", "shortTermDebt": "477982000", "treasuryStock": "-924389000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "709756000", "reportedCurrency": "USD", "retainedEarnings": "3772848000", "totalLiabilities": "7699444000", "otherCurrentAssets": "155241000", "totalCurrentAssets": "5695543000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "689469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5552982000", "currentAccountsPayable": "3421987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433213000", "shortLongTermDebtTotal": "2764479000", "totalShareholderEquity": "3549081000", "capitalLeaseObligations": "2017159000", "otherCurrentLiabilities": "958881000", "totalCurrentLiabilities": "4477702000", "otherNonCurrentLiabilities": "123250000", "totalNonCurrentLiabilities": "3221742000", "cashAndShortTermInvestments": "418665000", "commonStockSharesOutstanding": "71165000", "intangibleAssetsExcludingGoodwill": "709756000", "cashAndCashEquivalentsAtCarryingValue": "418665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "486896000", "profitLoss": "None", "dividendPayout": "17185000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-63130000", "operatingCashflow": "866909000", "capitalExpenditures": "471648000", "changeInReceivables": "-62837000", "changeInExchangeRate": "321000", "cashflowFromFinancing": "-882153000", "cashflowFromInvestment": "-462939000", "stockBasedCompensation": "37438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-477862000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238371000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 9580554000, "cost_of_revenue": 5361141000, "gross_profit": 4219413000, "ebit": 611852000, "ebitda": 850036000, "pretax_income": 555264000, "tax_provision": 131417000, "net_income": 423847000, "net_income_to_common": 423847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896527000, "total_current_assets": 6082454000, "total_assets": 9040648000, "short_term_debt": 210000, "long_term_debt": 1045720000, "total_debt": 1045930000, "total_liabilities": 5489835000, "total_equity": 3550813000, "shares_outstanding": 73991000, "goodwill_and_intangibles": 1540830000 }, "cash_flow": { "operating_cash_flow": 811028000, "capital_expenditure": 193715000, "free_cash_flow": 1004743000, "dividends_paid": 17819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208309, "ticker_id": 52, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "611852000", "ebitda": "850036000", "netIncome": "423847000", "grossProfit": "4219413000", "depreciation": "None", "totalRevenue": "9580554000", "costOfRevenue": "5361141000", "interestIncome": "61588000", "incomeBeforeTax": "555264000", "interestExpense": "56588000", "operatingIncome": "604275000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "131417000", "reportedCurrency": "USD", "netInterestIncome": "-56588000", "nonInterestIncome": "None", "operatingExpenses": "3615138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7577000", "costofGoodsAndServicesSold": "5361141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238184000", "sellingGeneralAndAdministrative": "3494238000", "netIncomeFromContinuingOperations": "423847000" }, "balance": { "goodwill": "990237000", "inventory": "4362547000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9040648000", "longTermDebt": "1045720000", "shortTermDebt": "210000", "treasuryStock": "-425954000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "550593000", "reportedCurrency": "USD", "retainedEarnings": "3326155000", "totalLiabilities": "5489835000", "otherCurrentAssets": "198408000", "totalCurrentAssets": "6082454000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "624972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2958194000", "currentAccountsPayable": "3172790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368985000", "shortLongTermDebtTotal": "1045930000", "totalShareholderEquity": "3550813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "713160000", "totalCurrentLiabilities": "3885950000", "otherNonCurrentLiabilities": "239812000", "totalNonCurrentLiabilities": "1603885000", "cashAndShortTermInvestments": "896527000", "commonStockSharesOutstanding": "73991000", "intangibleAssetsExcludingGoodwill": "550593000", "cashAndCashEquivalentsAtCarryingValue": "896527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423847000", "profitLoss": "None", "dividendPayout": "17819000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-206125000", "operatingCashflow": "811028000", "capitalExpenditures": "193715000", "changeInReceivables": "-21471000", "changeInExchangeRate": "-5696000", "cashflowFromFinancing": "-263915000", "cashflowFromInvestment": "-191827000", "stockBasedCompensation": "27760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "349590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9580554000, "cost_of_revenue": 5361141000, "gross_profit": 4219413000, "research_and_development": 0, "selling_general_admin": 3494238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 611852000, "depreciation_amortisation": 238184000, "ebitda": 850036000, "interest_expense": 56588000, "interest_income": null, "other_non_operating": null, "pretax_income": 555264000, "tax_provision": 131417000, "effective_tax_rate": null, "net_income": 423847000, "net_income_continuing_ops": 423847000, "net_income_to_common": 423847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 896527000, "short_term_investments": null, "net_receivables": 624972000, "inventory": 4362547000, "other_current_assets": null, "total_current_assets": 6082454000, "net_ppe": null, "goodwill": 990237000, "intangible_assets": 550593000, "goodwill_and_intangibles": 1540830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2958194000, "total_assets": 9040648000, "short_term_debt": 210000, "accounts_payable": 3172790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3885950000, "long_term_debt": 1045720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1603885000, "total_liabilities": 5489835000, "total_debt": 1045930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3326155000, "total_equity": 3550813000, "shares_outstanding": 73991000, "operating_cash_flow": 811028000, "stock_based_compensation": 27760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191827000, "dividends_paid": 17819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263915000, "free_cash_flow": 1004743000, "net_change_in_cash": 349590000 }, "raw_data": { "income": { "ebit": "611852000", "ebitda": "850036000", "netIncome": "423847000", "grossProfit": "4219413000", "depreciation": "None", "totalRevenue": "9580554000", "costOfRevenue": "5361141000", "interestIncome": "61588000", "incomeBeforeTax": "555264000", "interestExpense": "56588000", "operatingIncome": "604275000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "131417000", "reportedCurrency": "USD", "netInterestIncome": "-56588000", "nonInterestIncome": "None", "operatingExpenses": "3615138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7577000", "costofGoodsAndServicesSold": "5361141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238184000", "sellingGeneralAndAdministrative": "3494238000", "netIncomeFromContinuingOperations": "423847000" }, "balance": { "goodwill": "990237000", "inventory": "4362547000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9040648000", "longTermDebt": "1045720000", "shortTermDebt": "210000", "treasuryStock": "-425954000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "550593000", "reportedCurrency": "USD", "retainedEarnings": "3326155000", "totalLiabilities": "5489835000", "otherCurrentAssets": "198408000", "totalCurrentAssets": "6082454000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "624972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2958194000", "currentAccountsPayable": "3172790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368985000", "shortLongTermDebtTotal": "1045930000", "totalShareholderEquity": "3550813000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "713160000", "totalCurrentLiabilities": "3885950000", "otherNonCurrentLiabilities": "239812000", "totalNonCurrentLiabilities": "1603885000", "cashAndShortTermInvestments": "896527000", "commonStockSharesOutstanding": "73991000", "intangibleAssetsExcludingGoodwill": "550593000", "cashAndCashEquivalentsAtCarryingValue": "896527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "423847000", "profitLoss": "None", "dividendPayout": "17819000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-206125000", "operatingCashflow": "811028000", "capitalExpenditures": "193715000", "changeInReceivables": "-21471000", "changeInExchangeRate": "-5696000", "cashflowFromFinancing": "-263915000", "cashflowFromInvestment": "-191827000", "stockBasedCompensation": "27760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "349590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238184000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2614000000, "cost_of_revenue": 1436000000, "gross_profit": 1178000000, "ebit": 99000000, "ebitda": 173000000, "pretax_income": 35000000, "tax_provision": 11000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2956000000, "total_current_assets": 7301000000, "total_assets": 11799000000, "short_term_debt": null, "long_term_debt": 3414000000, "total_debt": 3414000000, "total_liabilities": 9586000000, "total_equity": 2213000000, "shares_outstanding": 60900000, "goodwill_and_intangibles": 999000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 56000000, "free_cash_flow": 37000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208272, "ticker_id": 52, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99000000", "ebitda": "173000000", "netIncome": "24000000", "grossProfit": "1178000000", "depreciation": "None", "totalRevenue": "2614000000", "costOfRevenue": "1436000000", "interestIncome": "None", "incomeBeforeTax": "35000000", "interestExpense": "65000000", "operatingIncome": "99000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "1079000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "1079000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "600000000", "inventory": "3815000000", "commonStock": "1046000000", "currentDebt": "None", "investments": "None", "totalAssets": "11799000000", "longTermDebt": "3414000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "399000000", "reportedCurrency": "USD", "retainedEarnings": "4155000000", "totalLiabilities": "9586000000", "otherCurrentAssets": "128000000", "totalCurrentAssets": "7301000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4498000000", "currentAccountsPayable": "3054000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5227000000", "totalShareholderEquity": "2213000000", "capitalLeaseObligations": "1813000000", "otherCurrentLiabilities": "1053000000", "totalCurrentLiabilities": "4107000000", "otherNonCurrentLiabilities": "99000000", "totalNonCurrentLiabilities": "5479000000", "cashAndShortTermInvestments": "2956000000", "commonStockSharesOutstanding": "60900000", "intangibleAssetsExcludingGoodwill": "399000000", "cashAndCashEquivalentsAtCarryingValue": "2956000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "-19000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2614000000, "cost_of_revenue": 1436000000, "gross_profit": 1178000000, "research_and_development": null, "selling_general_admin": 1079000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99000000, "depreciation_amortisation": 74000000, "ebitda": 173000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2956000000, "short_term_investments": null, "net_receivables": 402000000, "inventory": 3815000000, "other_current_assets": null, "total_current_assets": 7301000000, "net_ppe": null, "goodwill": 600000000, "intangible_assets": 399000000, "goodwill_and_intangibles": 999000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4498000000, "total_assets": 11799000000, "short_term_debt": null, "accounts_payable": 3054000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4107000000, "long_term_debt": 3414000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5479000000, "total_liabilities": 9586000000, "total_debt": 3414000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4155000000, "total_equity": 2213000000, "shares_outstanding": 60900000, "operating_cash_flow": -19000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000000, "free_cash_flow": 37000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99000000", "ebitda": "173000000", "netIncome": "24000000", "grossProfit": "1178000000", "depreciation": "None", "totalRevenue": "2614000000", "costOfRevenue": "1436000000", "interestIncome": "None", "incomeBeforeTax": "35000000", "interestExpense": "65000000", "operatingIncome": "99000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "1079000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "1079000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "600000000", "inventory": "3815000000", "commonStock": "1046000000", "currentDebt": "None", "investments": "None", "totalAssets": "11799000000", "longTermDebt": "3414000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "399000000", "reportedCurrency": "USD", "retainedEarnings": "4155000000", "totalLiabilities": "9586000000", "otherCurrentAssets": "128000000", "totalCurrentAssets": "7301000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4498000000", "currentAccountsPayable": "3054000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5227000000", "totalShareholderEquity": "2213000000", "capitalLeaseObligations": "1813000000", "otherCurrentLiabilities": "1053000000", "totalCurrentLiabilities": "4107000000", "otherNonCurrentLiabilities": "99000000", "totalNonCurrentLiabilities": "5479000000", "cashAndShortTermInvestments": "2956000000", "commonStockSharesOutstanding": "60900000", "intangibleAssetsExcludingGoodwill": "399000000", "cashAndCashEquivalentsAtCarryingValue": "2956000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "-19000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 1973000000, "cost_of_revenue": 1104000000, "gross_profit": 869000000, "ebit": 74000000, "ebitda": 132000000, "pretax_income": 21000000, "tax_provision": -9000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3123000000, "total_current_assets": 7290000000, "total_assets": 11826000000, "short_term_debt": 435000000, "long_term_debt": 3412000000, "total_debt": 3847000000, "total_liabilities": 9628000000, "total_equity": 2198000000, "shares_outstanding": 60800000, "goodwill_and_intangibles": 1000000000 }, "cash_flow": { "operating_cash_flow": 72000000, "capital_expenditure": 93000000, "free_cash_flow": 165000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208273, "ticker_id": 52, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74000000", "ebitda": "132000000", "netIncome": "6000000", "grossProfit": "869000000", "depreciation": "None", "totalRevenue": "1973000000", "costOfRevenue": "1104000000", "interestIncome": "53000000", "incomeBeforeTax": "21000000", "interestExpense": "53000000", "operatingIncome": "68000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "801000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "802000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "600000000", "inventory": "3646000000", "commonStock": "1033000000", "currentDebt": "None", "investments": "None", "totalAssets": "11826000000", "longTermDebt": "3412000000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "4146000000", "totalLiabilities": "9628000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "7290000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536000000", "currentAccountsPayable": "2977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426000000", "shortLongTermDebtTotal": "5224000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "1812000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "4176000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5452000000", "cashAndShortTermInvestments": "3123000000", "commonStockSharesOutstanding": "60800000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "3123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "54000000", "operatingCashflow": "72000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1973000000, "cost_of_revenue": 1104000000, "gross_profit": 869000000, "research_and_development": null, "selling_general_admin": 802000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74000000, "depreciation_amortisation": 58000000, "ebitda": 132000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 30000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3123000000, "short_term_investments": null, "net_receivables": 380000000, "inventory": 3646000000, "other_current_assets": null, "total_current_assets": 7290000000, "net_ppe": null, "goodwill": 600000000, "intangible_assets": 400000000, "goodwill_and_intangibles": 1000000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4536000000, "total_assets": 11826000000, "short_term_debt": 435000000, "accounts_payable": 2977000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4176000000, "long_term_debt": 3412000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5452000000, "total_liabilities": 9628000000, "total_debt": 3847000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4146000000, "total_equity": 2198000000, "shares_outstanding": 60800000, "operating_cash_flow": 72000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21000000, "free_cash_flow": 165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74000000", "ebitda": "132000000", "netIncome": "6000000", "grossProfit": "869000000", "depreciation": "None", "totalRevenue": "1973000000", "costOfRevenue": "1104000000", "interestIncome": "53000000", "incomeBeforeTax": "21000000", "interestExpense": "53000000", "operatingIncome": "68000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "801000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "802000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "600000000", "inventory": "3646000000", "commonStock": "1033000000", "currentDebt": "None", "investments": "None", "totalAssets": "11826000000", "longTermDebt": "3412000000", "shortTermDebt": "435000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "4146000000", "totalLiabilities": "9628000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "7290000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4536000000", "currentAccountsPayable": "2977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426000000", "shortLongTermDebtTotal": "5224000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "1812000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "4176000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "5452000000", "cashAndShortTermInvestments": "3123000000", "commonStockSharesOutstanding": "60800000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "3123000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "54000000", "operatingCashflow": "72000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2036000000, "cost_of_revenue": 1155000000, "gross_profit": 881000000, "ebit": 38000000, "ebitda": 106000000, "pretax_income": -2000000, "tax_provision": -1000000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3174000000, "total_current_assets": 7518000000, "total_assets": 12059000000, "short_term_debt": 0, "long_term_debt": 3411000000, "total_debt": 3411000000, "total_liabilities": 9864000000, "total_equity": 2195000000, "shares_outstanding": 60000000, "goodwill_and_intangibles": 1000000000 }, "cash_flow": { "operating_cash_flow": -12000000, "capital_expenditure": 64000000, "free_cash_flow": 52000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208275, "ticker_id": 52, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000000", "ebitda": "106000000", "netIncome": "-1000000", "grossProfit": "881000000", "depreciation": "None", "totalRevenue": "2036000000", "costOfRevenue": "1155000000", "interestIncome": "40000000", "incomeBeforeTax": "-2000000", "interestExpense": "40000000", "operatingIncome": "55000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "826000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "826000000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "599000000", "inventory": "3694000000", "commonStock": "1026000000", "currentDebt": "None", "investments": "None", "totalAssets": "12059000000", "longTermDebt": "3411000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401000000", "reportedCurrency": "USD", "retainedEarnings": "4155000000", "totalLiabilities": "9864000000", "otherCurrentAssets": "167000000", "totalCurrentAssets": "7518000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4541000000", "currentAccountsPayable": "3177000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3453000000", "shortLongTermDebtTotal": "5261000000", "totalShareholderEquity": "2195000000", "capitalLeaseObligations": "1850000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "4349000000", "otherNonCurrentLiabilities": "88000000", "totalNonCurrentLiabilities": "5515000000", "cashAndShortTermInvestments": "3174000000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "401000000", "cashAndCashEquivalentsAtCarryingValue": "3174000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "-12000000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1591000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2036000000, "cost_of_revenue": 1155000000, "gross_profit": 881000000, "research_and_development": null, "selling_general_admin": 826000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000000, "depreciation_amortisation": 68000000, "ebitda": 106000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3174000000, "short_term_investments": null, "net_receivables": 483000000, "inventory": 3694000000, "other_current_assets": null, "total_current_assets": 7518000000, "net_ppe": null, "goodwill": 599000000, "intangible_assets": 401000000, "goodwill_and_intangibles": 1000000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4541000000, "total_assets": 12059000000, "short_term_debt": 0, "accounts_payable": 3177000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4349000000, "long_term_debt": 3411000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5515000000, "total_liabilities": 9864000000, "total_debt": 3411000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4155000000, "total_equity": 2195000000, "shares_outstanding": 60000000, "operating_cash_flow": -12000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1591000000, "free_cash_flow": 52000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38000000", "ebitda": "106000000", "netIncome": "-1000000", "grossProfit": "881000000", "depreciation": "None", "totalRevenue": "2036000000", "costOfRevenue": "1155000000", "interestIncome": "40000000", "incomeBeforeTax": "-2000000", "interestExpense": "40000000", "operatingIncome": "55000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "826000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "826000000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "599000000", "inventory": "3694000000", "commonStock": "1026000000", "currentDebt": "None", "investments": "None", "totalAssets": "12059000000", "longTermDebt": "3411000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "401000000", "reportedCurrency": "USD", "retainedEarnings": "4155000000", "totalLiabilities": "9864000000", "otherCurrentAssets": "167000000", "totalCurrentAssets": "7518000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4541000000", "currentAccountsPayable": "3177000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3453000000", "shortLongTermDebtTotal": "5261000000", "totalShareholderEquity": "2195000000", "capitalLeaseObligations": "1850000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "4349000000", "otherNonCurrentLiabilities": "88000000", "totalNonCurrentLiabilities": "5515000000", "cashAndShortTermInvestments": "3174000000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "401000000", "cashAndCashEquivalentsAtCarryingValue": "3174000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "-12000000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1591000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2010000000, "cost_of_revenue": 1136000000, "gross_profit": 874000000, "ebit": 40000000, "ebitda": 97000000, "pretax_income": 21000000, "tax_provision": 6000000, "net_income": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1657000000, "total_current_assets": 6013000000, "total_assets": 10539000000, "short_term_debt": 300000000, "long_term_debt": 1492000000, "total_debt": 1792000000, "total_liabilities": 8336000000, "total_equity": 2203000000, "shares_outstanding": 60500000, "goodwill_and_intangibles": 1004000000 }, "cash_flow": { "operating_cash_flow": 50000000, "capital_expenditure": 53000000, "free_cash_flow": 103000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208276, "ticker_id": 52, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40000000", "ebitda": "97000000", "netIncome": "15000000", "grossProfit": "874000000", "depreciation": "None", "totalRevenue": "2010000000", "costOfRevenue": "1136000000", "interestIncome": "19000000", "incomeBeforeTax": "21000000", "interestExpense": "19000000", "operatingIncome": "51000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "823000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "823000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "600000000", "inventory": "3692000000", "commonStock": "1016000000", "currentDebt": "None", "investments": "None", "totalAssets": "10539000000", "longTermDebt": "1492000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "4171000000", "totalLiabilities": "8336000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "6013000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4526000000", "currentAccountsPayable": "3322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3436000000", "shortLongTermDebtTotal": "3646000000", "totalShareholderEquity": "2203000000", "capitalLeaseObligations": "1854000000", "otherCurrentLiabilities": "1109000000", "totalCurrentLiabilities": "4731000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3605000000", "cashAndShortTermInvestments": "1657000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "1657000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "50000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2010000000, "cost_of_revenue": 1136000000, "gross_profit": 874000000, "research_and_development": null, "selling_general_admin": 823000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 57000000, "ebitda": 97000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 15000000, "net_income_continuing_ops": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1657000000, "short_term_investments": null, "net_receivables": 492000000, "inventory": 3692000000, "other_current_assets": null, "total_current_assets": 6013000000, "net_ppe": null, "goodwill": 600000000, "intangible_assets": 404000000, "goodwill_and_intangibles": 1004000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4526000000, "total_assets": 10539000000, "short_term_debt": 300000000, "accounts_payable": 3322000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4731000000, "long_term_debt": 1492000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3605000000, "total_liabilities": 8336000000, "total_debt": 1792000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4171000000, "total_equity": 2203000000, "shares_outstanding": 60500000, "operating_cash_flow": 50000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 103000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40000000", "ebitda": "97000000", "netIncome": "15000000", "grossProfit": "874000000", "depreciation": "None", "totalRevenue": "2010000000", "costOfRevenue": "1136000000", "interestIncome": "19000000", "incomeBeforeTax": "21000000", "interestExpense": "19000000", "operatingIncome": "51000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "823000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "823000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "600000000", "inventory": "3692000000", "commonStock": "1016000000", "currentDebt": "None", "investments": "None", "totalAssets": "10539000000", "longTermDebt": "1492000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "4171000000", "totalLiabilities": "8336000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "6013000000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4526000000", "currentAccountsPayable": "3322000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3436000000", "shortLongTermDebtTotal": "3646000000", "totalShareholderEquity": "2203000000", "capitalLeaseObligations": "1854000000", "otherCurrentLiabilities": "1109000000", "totalCurrentLiabilities": "4731000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3605000000", "cashAndShortTermInvestments": "1657000000", "commonStockSharesOutstanding": "60500000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "1657000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "50000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2583000000, "cost_of_revenue": 1474000000, "gross_profit": 1109000000, "ebit": -104000000, "ebitda": -15000000, "pretax_income": -131000000, "tax_provision": -155000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1672000000, "total_current_assets": 6080000000, "total_assets": 10617000000, "short_term_debt": 299000000, "long_term_debt": 1491000000, "total_debt": 1790000000, "total_liabilities": 8420000000, "total_equity": 2197000000, "shares_outstanding": 60200000, "goodwill_and_intangibles": 1004000000 }, "cash_flow": { "operating_cash_flow": -156000000, "capital_expenditure": 42000000, "free_cash_flow": -114000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208277, "ticker_id": 52, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-104000000", "ebitda": "-15000000", "netIncome": "24000000", "grossProfit": "1109000000", "depreciation": "None", "totalRevenue": "2583000000", "costOfRevenue": "1474000000", "interestIncome": "27000000", "incomeBeforeTax": "-131000000", "interestExpense": "27000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-155000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "1122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "1122000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "600000000", "inventory": "3731000000", "commonStock": "1007000000", "currentDebt": "None", "investments": "None", "totalAssets": "10617000000", "longTermDebt": "1491000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "4172000000", "totalLiabilities": "8420000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "6080000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4537000000", "currentAccountsPayable": "3425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3450000000", "shortLongTermDebtTotal": "3671000000", "totalShareholderEquity": "2197000000", "capitalLeaseObligations": "1881000000", "otherCurrentLiabilities": "1069000000", "totalCurrentLiabilities": "4793000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "3627000000", "cashAndShortTermInvestments": "1672000000", "commonStockSharesOutstanding": "60200000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "1672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-114000000", "operatingCashflow": "-156000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2583000000, "cost_of_revenue": 1474000000, "gross_profit": 1109000000, "research_and_development": null, "selling_general_admin": 1122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -104000000, "depreciation_amortisation": 89000000, "ebitda": -15000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -131000000, "tax_provision": -155000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1672000000, "short_term_investments": null, "net_receivables": 494000000, "inventory": 3731000000, "other_current_assets": null, "total_current_assets": 6080000000, "net_ppe": null, "goodwill": 600000000, "intangible_assets": 404000000, "goodwill_and_intangibles": 1004000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4537000000, "total_assets": 10617000000, "short_term_debt": 299000000, "accounts_payable": 3425000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4793000000, "long_term_debt": 1491000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3627000000, "total_liabilities": 8420000000, "total_debt": 1790000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4172000000, "total_equity": 2197000000, "shares_outstanding": 60200000, "operating_cash_flow": -156000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17000000, "free_cash_flow": -114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-104000000", "ebitda": "-15000000", "netIncome": "24000000", "grossProfit": "1109000000", "depreciation": "None", "totalRevenue": "2583000000", "costOfRevenue": "1474000000", "interestIncome": "27000000", "incomeBeforeTax": "-131000000", "interestExpense": "27000000", "operatingIncome": "-13000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-155000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "1122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "1122000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "600000000", "inventory": "3731000000", "commonStock": "1007000000", "currentDebt": "None", "investments": "None", "totalAssets": "10617000000", "longTermDebt": "1491000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "4172000000", "totalLiabilities": "8420000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "6080000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4537000000", "currentAccountsPayable": "3425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3450000000", "shortLongTermDebtTotal": "3671000000", "totalShareholderEquity": "2197000000", "capitalLeaseObligations": "1881000000", "otherCurrentLiabilities": "1069000000", "totalCurrentLiabilities": "4793000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "3627000000", "cashAndShortTermInvestments": "1672000000", "commonStockSharesOutstanding": "60200000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "1672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-114000000", "operatingCashflow": "-156000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 1996025000, "cost_of_revenue": 1648909000, "gross_profit": 347116000, "ebit": -806531000, "ebitda": -731748000, "pretax_income": -825437000, "tax_provision": -215906000, "net_income": -414777000, "net_income_to_common": -414777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1869000000, "total_current_assets": 6143000000, "total_assets": 10798000000, "short_term_debt": 461528000, "long_term_debt": 1789161000, "total_debt": 2250689000, "total_liabilities": 8628000000, "total_equity": 2170000000, "shares_outstanding": 59743000, "goodwill_and_intangibles": 1004000000 }, "cash_flow": { "operating_cash_flow": -73303000, "capital_expenditure": 51086000, "free_cash_flow": -22217000, "dividends_paid": 14973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208278, "ticker_id": 52, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-806531000", "ebitda": "-731748000", "netIncome": "-414777000", "grossProfit": "347116000", "depreciation": "None", "totalRevenue": "1996025000", "costOfRevenue": "1648909000", "interestIncome": "18906000", "incomeBeforeTax": "-825437000", "interestExpense": "18906000", "operatingIncome": "-820003000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215906000", "reportedCurrency": "USD", "netInterestIncome": "-18906000", "nonInterestIncome": "None", "operatingExpenses": "1167119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1648909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74783000", "sellingGeneralAndAdministrative": "778616000", "netIncomeFromContinuingOperations": "-609531000" }, "balance": { "goodwill": "598000000", "inventory": "3612000000", "commonStock": "994000000", "currentDebt": "None", "investments": "None", "totalAssets": "10798000000", "longTermDebt": "1789161000", "shortTermDebt": "461528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000000", "reportedCurrency": "USD", "retainedEarnings": "4163000000", "totalLiabilities": "8628000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "6143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "544000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4655000000", "currentAccountsPayable": "3408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576940000", "shortLongTermDebtTotal": "3686000000", "totalShareholderEquity": "2170000000", "capitalLeaseObligations": "1897165000", "otherCurrentLiabilities": "1026705000", "totalCurrentLiabilities": "4665000000", "otherNonCurrentLiabilities": "83813000", "totalNonCurrentLiabilities": "3963000000", "cashAndShortTermInvestments": "1869000000", "commonStockSharesOutstanding": "59743000", "intangibleAssetsExcludingGoodwill": "406000000", "cashAndCashEquivalentsAtCarryingValue": "1869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-609531000", "profitLoss": "None", "dividendPayout": "14973000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "422632000", "operatingCashflow": "-73303000", "capitalExpenditures": "51086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17278000", "cashflowFromInvestment": "1479224000", "stockBasedCompensation": "8383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1996025000, "cost_of_revenue": 1648909000, "gross_profit": 347116000, "research_and_development": null, "selling_general_admin": 778616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -806531000, "depreciation_amortisation": 74783000, "ebitda": -731748000, "interest_expense": 18906000, "interest_income": null, "other_non_operating": null, "pretax_income": -825437000, "tax_provision": -215906000, "effective_tax_rate": null, "net_income": -414777000, "net_income_continuing_ops": -609531000, "net_income_to_common": -414777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1869000000, "short_term_investments": null, "net_receivables": 544000000, "inventory": 3612000000, "other_current_assets": null, "total_current_assets": 6143000000, "net_ppe": null, "goodwill": 598000000, "intangible_assets": 406000000, "goodwill_and_intangibles": 1004000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4655000000, "total_assets": 10798000000, "short_term_debt": 461528000, "accounts_payable": 3408000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4665000000, "long_term_debt": 1789161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3963000000, "total_liabilities": 8628000000, "total_debt": 2250689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4163000000, "total_equity": 2170000000, "shares_outstanding": 59743000, "operating_cash_flow": -73303000, "stock_based_compensation": 8383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1479224000, "dividends_paid": 14973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17278000, "free_cash_flow": -22217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-806531000", "ebitda": "-731748000", "netIncome": "-414777000", "grossProfit": "347116000", "depreciation": "None", "totalRevenue": "1996025000", "costOfRevenue": "1648909000", "interestIncome": "18906000", "incomeBeforeTax": "-825437000", "interestExpense": "18906000", "operatingIncome": "-820003000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-215906000", "reportedCurrency": "USD", "netInterestIncome": "-18906000", "nonInterestIncome": "None", "operatingExpenses": "1167119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1648909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74783000", "sellingGeneralAndAdministrative": "778616000", "netIncomeFromContinuingOperations": "-609531000" }, "balance": { "goodwill": "598000000", "inventory": "3612000000", "commonStock": "994000000", "currentDebt": "None", "investments": "None", "totalAssets": "10798000000", "longTermDebt": "1789161000", "shortTermDebt": "461528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000000", "reportedCurrency": "USD", "retainedEarnings": "4163000000", "totalLiabilities": "8628000000", "otherCurrentAssets": "118000000", "totalCurrentAssets": "6143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "544000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4655000000", "currentAccountsPayable": "3408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576940000", "shortLongTermDebtTotal": "3686000000", "totalShareholderEquity": "2170000000", "capitalLeaseObligations": "1897165000", "otherCurrentLiabilities": "1026705000", "totalCurrentLiabilities": "4665000000", "otherNonCurrentLiabilities": "83813000", "totalNonCurrentLiabilities": "3963000000", "cashAndShortTermInvestments": "1869000000", "commonStockSharesOutstanding": "59743000", "intangibleAssetsExcludingGoodwill": "406000000", "cashAndCashEquivalentsAtCarryingValue": "1869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-609531000", "profitLoss": "None", "dividendPayout": "14973000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "422632000", "operatingCashflow": "-73303000", "capitalExpenditures": "51086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17278000", "cashflowFromInvestment": "1479224000", "stockBasedCompensation": "8383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74783000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2148000000, "cost_of_revenue": 1240000000, "gross_profit": 908000000, "ebit": 2000000, "ebitda": 68000000, "pretax_income": -17000000, "tax_provision": 8000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464492000, "total_current_assets": 7493767000, "total_assets": 12468184000, "short_term_debt": 0, "long_term_debt": 1788513000, "total_debt": 1788513000, "total_liabilities": 9870504000, "total_equity": 2597680000, "shares_outstanding": 59902000, "goodwill_and_intangibles": 1009683000 }, "cash_flow": { "operating_cash_flow": 70122000, "capital_expenditure": 42714000, "free_cash_flow": 112836000, "dividends_paid": 14962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208280, "ticker_id": 52, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "68000000", "netIncome": "-6000000", "grossProfit": "908000000", "depreciation": "None", "totalRevenue": "2148000000", "costOfRevenue": "1240000000", "interestIncome": "18805000", "incomeBeforeTax": "-17000000", "interestExpense": "19000000", "operatingIncome": "13000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-18805000", "nonInterestIncome": "None", "operatingExpenses": "895000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "907495000", "netIncomeFromContinuingOperations": "-25363000" }, "balance": { "goodwill": "600182000", "inventory": "4042200000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12468184000", "longTermDebt": "1788513000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "409501000", "reportedCurrency": "USD", "retainedEarnings": "4592416000", "totalLiabilities": "9870504000", "otherCurrentAssets": "2318138000", "totalCurrentAssets": "7493767000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4974417000", "currentAccountsPayable": "3498460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3879368000", "shortLongTermDebtTotal": "3806896000", "totalShareholderEquity": "2597680000", "capitalLeaseObligations": "2018383000", "otherCurrentLiabilities": "2095081000", "totalCurrentLiabilities": "5593541000", "otherNonCurrentLiabilities": "89949000", "totalNonCurrentLiabilities": "4276963000", "cashAndShortTermInvestments": "464492000", "commonStockSharesOutstanding": "59902000", "intangibleAssetsExcludingGoodwill": "409501000", "cashAndCashEquivalentsAtCarryingValue": "464492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25424000", "profitLoss": "None", "dividendPayout": "14962000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-96229000", "operatingCashflow": "70122000", "capitalExpenditures": "42714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14739000", "cashflowFromInvestment": "-44845000", "stockBasedCompensation": "8810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2148000000, "cost_of_revenue": 1240000000, "gross_profit": 908000000, "research_and_development": null, "selling_general_admin": 907495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 66000000, "ebitda": 68000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": -17000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -6000000, "net_income_continuing_ops": -25363000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464492000, "short_term_investments": null, "net_receivables": 668937000, "inventory": 4042200000, "other_current_assets": null, "total_current_assets": 7493767000, "net_ppe": null, "goodwill": 600182000, "intangible_assets": 409501000, "goodwill_and_intangibles": 1009683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4974417000, "total_assets": 12468184000, "short_term_debt": 0, "accounts_payable": 3498460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5593541000, "long_term_debt": 1788513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4276963000, "total_liabilities": 9870504000, "total_debt": 1788513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4592416000, "total_equity": 2597680000, "shares_outstanding": 59902000, "operating_cash_flow": 70122000, "stock_based_compensation": 8810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44845000, "dividends_paid": 14962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14739000, "free_cash_flow": 112836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "68000000", "netIncome": "-6000000", "grossProfit": "908000000", "depreciation": "None", "totalRevenue": "2148000000", "costOfRevenue": "1240000000", "interestIncome": "18805000", "incomeBeforeTax": "-17000000", "interestExpense": "19000000", "operatingIncome": "13000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-18805000", "nonInterestIncome": "None", "operatingExpenses": "895000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "907495000", "netIncomeFromContinuingOperations": "-25363000" }, "balance": { "goodwill": "600182000", "inventory": "4042200000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12468184000", "longTermDebt": "1788513000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "409501000", "reportedCurrency": "USD", "retainedEarnings": "4592416000", "totalLiabilities": "9870504000", "otherCurrentAssets": "2318138000", "totalCurrentAssets": "7493767000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "668937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4974417000", "currentAccountsPayable": "3498460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3879368000", "shortLongTermDebtTotal": "3806896000", "totalShareholderEquity": "2597680000", "capitalLeaseObligations": "2018383000", "otherCurrentLiabilities": "2095081000", "totalCurrentLiabilities": "5593541000", "otherNonCurrentLiabilities": "89949000", "totalNonCurrentLiabilities": "4276963000", "cashAndShortTermInvestments": "464492000", "commonStockSharesOutstanding": "59902000", "intangibleAssetsExcludingGoodwill": "409501000", "cashAndCashEquivalentsAtCarryingValue": "464492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25424000", "profitLoss": "None", "dividendPayout": "14962000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-96229000", "operatingCashflow": "70122000", "capitalExpenditures": "42714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14739000", "cashflowFromInvestment": "-44845000", "stockBasedCompensation": "8810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66197000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2178000000, "cost_of_revenue": 1228000000, "gross_profit": 950000000, "ebit": 63000000, "ebitda": 131000000, "pretax_income": 44000000, "tax_provision": 13000000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479418000, "total_current_assets": 6460140000, "total_assets": 12289806000, "short_term_debt": null, "long_term_debt": 1787867000, "total_debt": 1787867000, "total_liabilities": 9683054000, "total_equity": 2606752000, "shares_outstanding": 59905000, "goodwill_and_intangibles": 1567541000 }, "cash_flow": { "operating_cash_flow": 85000000, "capital_expenditure": 41000000, "free_cash_flow": 126000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208281, "ticker_id": 52, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63000000", "ebitda": "131000000", "netIncome": "45000000", "grossProfit": "950000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1228000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "19000000", "operatingIncome": "54000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-18668000", "nonInterestIncome": "None", "operatingExpenses": "896000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "1042557000", "netIncomeFromContinuingOperations": "44991000" }, "balance": { "goodwill": "990266000", "inventory": "4903490000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12289806000", "longTermDebt": "1787867000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "577275000", "reportedCurrency": "USD", "retainedEarnings": "4613638000", "totalLiabilities": "9683054000", "otherCurrentAssets": "229623000", "totalCurrentAssets": "6460140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "847609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5829666000", "currentAccountsPayable": "4048321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3964941000", "totalShareholderEquity": "2606752000", "capitalLeaseObligations": "2177074000", "otherCurrentLiabilities": "1208453000", "totalCurrentLiabilities": "5256774000", "otherNonCurrentLiabilities": "85681000", "totalNonCurrentLiabilities": "4426280000", "cashAndShortTermInvestments": "479418000", "commonStockSharesOutstanding": "59905000", "intangibleAssetsExcludingGoodwill": "577275000", "cashAndCashEquivalentsAtCarryingValue": "479418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "85000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2178000000, "cost_of_revenue": 1228000000, "gross_profit": 950000000, "research_and_development": null, "selling_general_admin": 1042557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63000000, "depreciation_amortisation": 68000000, "ebitda": 131000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 44000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": 44991000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479418000, "short_term_investments": null, "net_receivables": 847609000, "inventory": 4903490000, "other_current_assets": null, "total_current_assets": 6460140000, "net_ppe": null, "goodwill": 990266000, "intangible_assets": 577275000, "goodwill_and_intangibles": 1567541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5829666000, "total_assets": 12289806000, "short_term_debt": null, "accounts_payable": 4048321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5256774000, "long_term_debt": 1787867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4426280000, "total_liabilities": 9683054000, "total_debt": 1787867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4613638000, "total_equity": 2606752000, "shares_outstanding": 59905000, "operating_cash_flow": 85000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18000000, "free_cash_flow": 126000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63000000", "ebitda": "131000000", "netIncome": "45000000", "grossProfit": "950000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1228000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "19000000", "operatingIncome": "54000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-18668000", "nonInterestIncome": "None", "operatingExpenses": "896000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "1042557000", "netIncomeFromContinuingOperations": "44991000" }, "balance": { "goodwill": "990266000", "inventory": "4903490000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12289806000", "longTermDebt": "1787867000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "577275000", "reportedCurrency": "USD", "retainedEarnings": "4613638000", "totalLiabilities": "9683054000", "otherCurrentAssets": "229623000", "totalCurrentAssets": "6460140000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "847609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5829666000", "currentAccountsPayable": "4048321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3964941000", "totalShareholderEquity": "2606752000", "capitalLeaseObligations": "2177074000", "otherCurrentLiabilities": "1208453000", "totalCurrentLiabilities": "5256774000", "otherNonCurrentLiabilities": "85681000", "totalNonCurrentLiabilities": "4426280000", "cashAndShortTermInvestments": "479418000", "commonStockSharesOutstanding": "59905000", "intangibleAssetsExcludingGoodwill": "577275000", "cashAndCashEquivalentsAtCarryingValue": "479418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "85000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2772000000, "cost_of_revenue": 1568000000, "gross_profit": 1204000000, "ebit": 54000000, "ebitda": 137000000, "pretax_income": 29000000, "tax_provision": 12000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451003000, "total_current_assets": 6341208000, "total_assets": 12201110000, "short_term_debt": 445061000, "long_term_debt": 1787221000, "total_debt": 2232282000, "total_liabilities": 9636460000, "total_equity": 2564650000, "shares_outstanding": 59841000, "goodwill_and_intangibles": 1573468000 }, "cash_flow": { "operating_cash_flow": 2688000, "capital_expenditure": 48957000, "free_cash_flow": 51645000, "dividends_paid": 14966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208282, "ticker_id": 52, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54000000", "ebitda": "137000000", "netIncome": "40000000", "grossProfit": "1204000000", "depreciation": "None", "totalRevenue": "2772000000", "costOfRevenue": "1568000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "25000000", "operatingIncome": "53000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-24875000", "nonInterestIncome": "None", "operatingExpenses": "1151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "847607000", "netIncomeFromContinuingOperations": "40012000" }, "balance": { "goodwill": "989921000", "inventory": "4828314000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12201110000", "longTermDebt": "1787221000", "shortTermDebt": "445061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "583547000", "reportedCurrency": "USD", "retainedEarnings": "4583975000", "totalLiabilities": "9636460000", "otherCurrentAssets": "236507000", "totalCurrentAssets": "6341208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "825384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5859902000", "currentAccountsPayable": "4031299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3978422000", "totalShareholderEquity": "2564650000", "capitalLeaseObligations": "2191201000", "otherCurrentLiabilities": "1178550000", "totalCurrentLiabilities": "5209849000", "otherNonCurrentLiabilities": "83625000", "totalNonCurrentLiabilities": "4426611000", "cashAndShortTermInvestments": "451003000", "commonStockSharesOutstanding": "59841000", "intangibleAssetsExcludingGoodwill": "583547000", "cashAndCashEquivalentsAtCarryingValue": "451003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40012000", "profitLoss": "None", "dividendPayout": "14966000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20017000", "operatingCashflow": "2688000", "capitalExpenditures": "48957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18495000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "16696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2772000000, "cost_of_revenue": 1568000000, "gross_profit": 1204000000, "research_and_development": null, "selling_general_admin": 847607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54000000, "depreciation_amortisation": 83000000, "ebitda": 137000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 29000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 40000000, "net_income_continuing_ops": 40012000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451003000, "short_term_investments": null, "net_receivables": 825384000, "inventory": 4828314000, "other_current_assets": null, "total_current_assets": 6341208000, "net_ppe": null, "goodwill": 989921000, "intangible_assets": 583547000, "goodwill_and_intangibles": 1573468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5859902000, "total_assets": 12201110000, "short_term_debt": 445061000, "accounts_payable": 4031299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5209849000, "long_term_debt": 1787221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4426611000, "total_liabilities": 9636460000, "total_debt": 2232282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4583975000, "total_equity": 2564650000, "shares_outstanding": 59841000, "operating_cash_flow": 2688000, "stock_based_compensation": 16696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50289000, "dividends_paid": 14966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18495000, "free_cash_flow": 51645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54000000", "ebitda": "137000000", "netIncome": "40000000", "grossProfit": "1204000000", "depreciation": "None", "totalRevenue": "2772000000", "costOfRevenue": "1568000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "25000000", "operatingIncome": "53000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-24875000", "nonInterestIncome": "None", "operatingExpenses": "1151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "847607000", "netIncomeFromContinuingOperations": "40012000" }, "balance": { "goodwill": "989921000", "inventory": "4828314000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12201110000", "longTermDebt": "1787221000", "shortTermDebt": "445061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "583547000", "reportedCurrency": "USD", "retainedEarnings": "4583975000", "totalLiabilities": "9636460000", "otherCurrentAssets": "236507000", "totalCurrentAssets": "6341208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "825384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5859902000", "currentAccountsPayable": "4031299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3978422000", "totalShareholderEquity": "2564650000", "capitalLeaseObligations": "2191201000", "otherCurrentLiabilities": "1178550000", "totalCurrentLiabilities": "5209849000", "otherNonCurrentLiabilities": "83625000", "totalNonCurrentLiabilities": "4426611000", "cashAndShortTermInvestments": "451003000", "commonStockSharesOutstanding": "59841000", "intangibleAssetsExcludingGoodwill": "583547000", "cashAndCashEquivalentsAtCarryingValue": "451003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40012000", "profitLoss": "None", "dividendPayout": "14966000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20017000", "operatingCashflow": "2688000", "capitalExpenditures": "48957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18495000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "16696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94711000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2464869000, "cost_of_revenue": 1543905000, "gross_profit": 920964000, "ebit": -74985000, "ebitda": -3507000, "pretax_income": -93047000, "tax_provision": -32537000, "net_income": -60510000, "net_income_to_common": -60510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488049000, "total_current_assets": 6377021000, "total_assets": 12276326000, "short_term_debt": 383275000, "long_term_debt": 1786361000, "total_debt": 2169636000, "total_liabilities": 9756598000, "total_equity": 2519728000, "shares_outstanding": 59675000, "goodwill_and_intangibles": 1020320000 }, "cash_flow": { "operating_cash_flow": 258541000, "capital_expenditure": 51486000, "free_cash_flow": 310027000, "dividends_paid": 14971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208283, "ticker_id": 52, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74985000", "ebitda": "-3507000", "netIncome": "-60510000", "grossProfit": "920964000", "depreciation": "None", "totalRevenue": "2464869000", "costOfRevenue": "1543905000", "interestIncome": "None", "incomeBeforeTax": "-93047000", "interestExpense": "18062000", "operatingIncome": "-80716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32537000", "reportedCurrency": "USD", "netInterestIncome": "-18062000", "nonInterestIncome": "None", "operatingExpenses": "1001680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71478000", "sellingGeneralAndAdministrative": "696397000", "netIncomeFromContinuingOperations": "-60510000" }, "balance": { "goodwill": "601159000", "inventory": "3893569000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12276326000", "longTermDebt": "1786361000", "shortTermDebt": "383275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419161000", "reportedCurrency": "USD", "retainedEarnings": "4559139000", "totalLiabilities": "9756598000", "otherCurrentAssets": "1385875000", "totalCurrentAssets": "6377021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5899305000", "currentAccountsPayable": "3526079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3826269000", "totalShareholderEquity": "2519728000", "capitalLeaseObligations": "2215766000", "otherCurrentLiabilities": "1662535000", "totalCurrentLiabilities": "5307405000", "otherNonCurrentLiabilities": "84524000", "totalNonCurrentLiabilities": "4449193000", "cashAndShortTermInvestments": "488049000", "commonStockSharesOutstanding": "59675000", "intangibleAssetsExcludingGoodwill": "419161000", "cashAndCashEquivalentsAtCarryingValue": "488049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60510000", "profitLoss": "None", "dividendPayout": "14971000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "85846000", "operatingCashflow": "258541000", "capitalExpenditures": "51486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15717000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "8212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2464869000, "cost_of_revenue": 1543905000, "gross_profit": 920964000, "research_and_development": null, "selling_general_admin": 696397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74985000, "depreciation_amortisation": 71478000, "ebitda": -3507000, "interest_expense": 18062000, "interest_income": null, "other_non_operating": null, "pretax_income": -93047000, "tax_provision": -32537000, "effective_tax_rate": null, "net_income": -60510000, "net_income_continuing_ops": -60510000, "net_income_to_common": -60510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488049000, "short_term_investments": null, "net_receivables": 609528000, "inventory": 3893569000, "other_current_assets": null, "total_current_assets": 6377021000, "net_ppe": null, "goodwill": 601159000, "intangible_assets": 419161000, "goodwill_and_intangibles": 1020320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5899305000, "total_assets": 12276326000, "short_term_debt": 383275000, "accounts_payable": 3526079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5307405000, "long_term_debt": 1786361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4449193000, "total_liabilities": 9756598000, "total_debt": 2169636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4559139000, "total_equity": 2519728000, "shares_outstanding": 59675000, "operating_cash_flow": 258541000, "stock_based_compensation": 8212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50289000, "dividends_paid": 14971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15717000, "free_cash_flow": 310027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74985000", "ebitda": "-3507000", "netIncome": "-60510000", "grossProfit": "920964000", "depreciation": "None", "totalRevenue": "2464869000", "costOfRevenue": "1543905000", "interestIncome": "None", "incomeBeforeTax": "-93047000", "interestExpense": "18062000", "operatingIncome": "-80716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32537000", "reportedCurrency": "USD", "netInterestIncome": "-18062000", "nonInterestIncome": "None", "operatingExpenses": "1001680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71478000", "sellingGeneralAndAdministrative": "696397000", "netIncomeFromContinuingOperations": "-60510000" }, "balance": { "goodwill": "601159000", "inventory": "3893569000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12276326000", "longTermDebt": "1786361000", "shortTermDebt": "383275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "419161000", "reportedCurrency": "USD", "retainedEarnings": "4559139000", "totalLiabilities": "9756598000", "otherCurrentAssets": "1385875000", "totalCurrentAssets": "6377021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5899305000", "currentAccountsPayable": "3526079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3826269000", "totalShareholderEquity": "2519728000", "capitalLeaseObligations": "2215766000", "otherCurrentLiabilities": "1662535000", "totalCurrentLiabilities": "5307405000", "otherNonCurrentLiabilities": "84524000", "totalNonCurrentLiabilities": "4449193000", "cashAndShortTermInvestments": "488049000", "commonStockSharesOutstanding": "59675000", "intangibleAssetsExcludingGoodwill": "419161000", "cashAndCashEquivalentsAtCarryingValue": "488049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60510000", "profitLoss": "None", "dividendPayout": "14971000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "85846000", "operatingCashflow": "258541000", "capitalExpenditures": "51486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15717000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "8212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71478000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2218205000, "cost_of_revenue": 1400638000, "gross_profit": 817567000, "ebit": -78883000, "ebitda": -35199000, "pretax_income": -98258000, "tax_provision": -24072000, "net_income": -62037000, "net_income_to_common": -62037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317528000, "total_current_assets": 6320464000, "total_assets": 12248932000, "short_term_debt": null, "long_term_debt": 1785717000, "total_debt": 1785717000, "total_liabilities": 9602064000, "total_equity": 2646868000, "shares_outstanding": 59474000, "goodwill_and_intangibles": 1588633000 }, "cash_flow": { "operating_cash_flow": 194963000, "capital_expenditure": 42327000, "free_cash_flow": 237290000, "dividends_paid": 14975000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208285, "ticker_id": 52, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78883000", "ebitda": "-35199000", "netIncome": "-62037000", "grossProfit": "817567000", "depreciation": "None", "totalRevenue": "2218205000", "costOfRevenue": "1400638000", "interestIncome": "None", "incomeBeforeTax": "-98258000", "interestExpense": "19375000", "operatingIncome": "-78578000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24072000", "reportedCurrency": "USD", "netInterestIncome": "-19407000", "nonInterestIncome": "None", "operatingExpenses": "896145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43684000", "sellingGeneralAndAdministrative": "1030355000", "netIncomeFromContinuingOperations": "-48633000" }, "balance": { "goodwill": "989934000", "inventory": "4949382000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12248932000", "longTermDebt": "1785717000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "598699000", "reportedCurrency": "USD", "retainedEarnings": "4690424000", "totalLiabilities": "9602064000", "otherCurrentAssets": "185249000", "totalCurrentAssets": "6320464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5928468000", "currentAccountsPayable": "3943019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4264026000", "shortLongTermDebtTotal": "3995616000", "totalShareholderEquity": "2646868000", "capitalLeaseObligations": "2209899000", "otherCurrentLiabilities": "1192920000", "totalCurrentLiabilities": "5135939000", "otherNonCurrentLiabilities": "87669000", "totalNonCurrentLiabilities": "4466125000", "cashAndShortTermInvestments": "317528000", "commonStockSharesOutstanding": "59474000", "intangibleAssetsExcludingGoodwill": "598699000", "cashAndCashEquivalentsAtCarryingValue": "317528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37768000", "profitLoss": "None", "dividendPayout": "14975000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "104123000", "operatingCashflow": "194963000", "capitalExpenditures": "42327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109419000", "cashflowFromInvestment": "-41858000", "stockBasedCompensation": "10644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14975000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2218205000, "cost_of_revenue": 1400638000, "gross_profit": 817567000, "research_and_development": null, "selling_general_admin": 1030355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78883000, "depreciation_amortisation": 43684000, "ebitda": -35199000, "interest_expense": 19375000, "interest_income": null, "other_non_operating": null, "pretax_income": -98258000, "tax_provision": -24072000, "effective_tax_rate": null, "net_income": -62037000, "net_income_continuing_ops": -48633000, "net_income_to_common": -62037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317528000, "short_term_investments": null, "net_receivables": 868305000, "inventory": 4949382000, "other_current_assets": null, "total_current_assets": 6320464000, "net_ppe": null, "goodwill": 989934000, "intangible_assets": 598699000, "goodwill_and_intangibles": 1588633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5928468000, "total_assets": 12248932000, "short_term_debt": null, "accounts_payable": 3943019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5135939000, "long_term_debt": 1785717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4466125000, "total_liabilities": 9602064000, "total_debt": 1785717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4690424000, "total_equity": 2646868000, "shares_outstanding": 59474000, "operating_cash_flow": 194963000, "stock_based_compensation": 10644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41858000, "dividends_paid": 14975000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109419000, "free_cash_flow": 237290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78883000", "ebitda": "-35199000", "netIncome": "-62037000", "grossProfit": "817567000", "depreciation": "None", "totalRevenue": "2218205000", "costOfRevenue": "1400638000", "interestIncome": "None", "incomeBeforeTax": "-98258000", "interestExpense": "19375000", "operatingIncome": "-78578000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-24072000", "reportedCurrency": "USD", "netInterestIncome": "-19407000", "nonInterestIncome": "None", "operatingExpenses": "896145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43684000", "sellingGeneralAndAdministrative": "1030355000", "netIncomeFromContinuingOperations": "-48633000" }, "balance": { "goodwill": "989934000", "inventory": "4949382000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12248932000", "longTermDebt": "1785717000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "598699000", "reportedCurrency": "USD", "retainedEarnings": "4690424000", "totalLiabilities": "9602064000", "otherCurrentAssets": "185249000", "totalCurrentAssets": "6320464000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5928468000", "currentAccountsPayable": "3943019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4264026000", "shortLongTermDebtTotal": "3995616000", "totalShareholderEquity": "2646868000", "capitalLeaseObligations": "2209899000", "otherCurrentLiabilities": "1192920000", "totalCurrentLiabilities": "5135939000", "otherNonCurrentLiabilities": "87669000", "totalNonCurrentLiabilities": "4466125000", "cashAndShortTermInvestments": "317528000", "commonStockSharesOutstanding": "59474000", "intangibleAssetsExcludingGoodwill": "598699000", "cashAndCashEquivalentsAtCarryingValue": "317528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37768000", "profitLoss": "None", "dividendPayout": "14975000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "104123000", "operatingCashflow": "194963000", "capitalExpenditures": "42327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109419000", "cashflowFromInvestment": "-41858000", "stockBasedCompensation": "10644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14975000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-429000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72002000", "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": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "income_statement": { "revenue": 2686066000, "cost_of_revenue": 1545611000, "gross_profit": 1140455000, "ebit": 127644000, "ebitda": 198064000, "pretax_income": 106775000, "tax_provision": 28198000, "net_income": 78577000, "net_income_to_common": 78577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277064000, "total_current_assets": 6326472000, "total_assets": 12304376000, "short_term_debt": 95000000, "long_term_debt": 1785074000, "total_debt": 1880074000, "total_liabilities": 9581189000, "total_equity": 2723187000, "shares_outstanding": 59604000, "goodwill_and_intangibles": 1598321000 }, "cash_flow": { "operating_cash_flow": 214306000, "capital_expenditure": 54878000, "free_cash_flow": 269184000, "dividends_paid": 89860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208286, "ticker_id": 52, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:04.446849+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127644000", "ebitda": "198064000", "netIncome": "78577000", "grossProfit": "1140455000", "depreciation": "None", "totalRevenue": "2686066000", "costOfRevenue": "1545611000", "interestIncome": "20869000", "incomeBeforeTax": "106775000", "interestExpense": "20869000", "operatingIncome": "125960000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28198000", "reportedCurrency": "USD", "netInterestIncome": "-20869000", "nonInterestIncome": "None", "operatingExpenses": "1014495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1684000", "costofGoodsAndServicesSold": "1545611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70420000", "sellingGeneralAndAdministrative": "1013701000", "netIncomeFromContinuingOperations": "85362000" }, "balance": { "goodwill": "991871000", "inventory": "5067467000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12304376000", "longTermDebt": "1785074000", "shortTermDebt": "95000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "606450000", "reportedCurrency": "USD", "retainedEarnings": "4767168000", "totalLiabilities": "9581189000", "otherCurrentAssets": "188169000", "totalCurrentAssets": "6326472000", "currentLongTermDebt": "95000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "793772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5977904000", "currentAccountsPayable": "3780215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688891000", "shortLongTermDebtTotal": "4130068000", "totalShareholderEquity": "2723187000", "capitalLeaseObligations": "2249994000", "otherCurrentLiabilities": "1151163000", "totalCurrentLiabilities": "5026378000", "otherNonCurrentLiabilities": "87063000", "totalNonCurrentLiabilities": "4554811000", "cashAndShortTermInvestments": "277064000", "commonStockSharesOutstanding": "59604000", "intangibleAssetsExcludingGoodwill": "606450000", "cashAndCashEquivalentsAtCarryingValue": "277064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85362000", "profitLoss": "None", "dividendPayout": "89860000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-44970000", "operatingCashflow": "214306000", "capitalExpenditures": "54878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111257000", "cashflowFromInvestment": "-143342000", "stockBasedCompensation": "10267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2686066000, "cost_of_revenue": 1545611000, "gross_profit": 1140455000, "research_and_development": null, "selling_general_admin": 1013701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127644000, "depreciation_amortisation": 70420000, "ebitda": 198064000, "interest_expense": 20869000, "interest_income": null, "other_non_operating": null, "pretax_income": 106775000, "tax_provision": 28198000, "effective_tax_rate": null, "net_income": 78577000, "net_income_continuing_ops": 85362000, "net_income_to_common": 78577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277064000, "short_term_investments": null, "net_receivables": 793772000, "inventory": 5067467000, "other_current_assets": null, "total_current_assets": 6326472000, "net_ppe": null, "goodwill": 991871000, "intangible_assets": 606450000, "goodwill_and_intangibles": 1598321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5977904000, "total_assets": 12304376000, "short_term_debt": 95000000, "accounts_payable": 3780215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5026378000, "long_term_debt": 1785074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4554811000, "total_liabilities": 9581189000, "total_debt": 1880074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4767168000, "total_equity": 2723187000, "shares_outstanding": 59604000, "operating_cash_flow": 214306000, "stock_based_compensation": 10267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143342000, "dividends_paid": 89860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111257000, "free_cash_flow": 269184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127644000", "ebitda": "198064000", "netIncome": "78577000", "grossProfit": "1140455000", "depreciation": "None", "totalRevenue": "2686066000", "costOfRevenue": "1545611000", "interestIncome": "20869000", "incomeBeforeTax": "106775000", "interestExpense": "20869000", "operatingIncome": "125960000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28198000", "reportedCurrency": "USD", "netInterestIncome": "-20869000", "nonInterestIncome": "None", "operatingExpenses": "1014495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1684000", "costofGoodsAndServicesSold": "1545611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70420000", "sellingGeneralAndAdministrative": "1013701000", "netIncomeFromContinuingOperations": "85362000" }, "balance": { "goodwill": "991871000", "inventory": "5067467000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "12304376000", "longTermDebt": "1785074000", "shortTermDebt": "95000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "606450000", "reportedCurrency": "USD", "retainedEarnings": "4767168000", "totalLiabilities": "9581189000", "otherCurrentAssets": "188169000", "totalCurrentAssets": "6326472000", "currentLongTermDebt": "95000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "793772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5977904000", "currentAccountsPayable": "3780215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688891000", "shortLongTermDebtTotal": "4130068000", "totalShareholderEquity": "2723187000", "capitalLeaseObligations": "2249994000", "otherCurrentLiabilities": "1151163000", "totalCurrentLiabilities": "5026378000", "otherNonCurrentLiabilities": "87063000", "totalNonCurrentLiabilities": "4554811000", "cashAndShortTermInvestments": "277064000", "commonStockSharesOutstanding": "59604000", "intangibleAssetsExcludingGoodwill": "606450000", "cashAndCashEquivalentsAtCarryingValue": "277064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85362000", "profitLoss": "None", "dividendPayout": "89860000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-44970000", "operatingCashflow": "214306000", "capitalExpenditures": "54878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111257000", "cashflowFromInvestment": "-143342000", "stockBasedCompensation": "10267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70420000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }