{ "ticker": { "uuid": "13466ee1-2f25-449e-b462-d8ff475a8c02", "symbol": "MICC", "name": "The Magnum Ice Cream Company N.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/13466ee1-2f25-449e-b462-d8ff475a8c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/13466ee1-2f25-449e-b462-d8ff475a8c02/" }, "ticker_metadata": { "id": 2649, "uuid": "13466ee1-2f25-449e-b462-d8ff475a8c02", "symbol": "MICC", "name": "The Magnum Ice Cream Company N.V.", "asset_type": "equity", "market_cap": 10038272000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "The Magnum Ice Cream Company N.V. engages in ice cream business. The company is headquartered in Amsterdam, Noord-Holland, Netherlands.", "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": "13466ee1-2f25-449e-b462-d8ff475a8c02", "symbol": "MICC", "name": "The Magnum Ice Cream Company N.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/13466ee1-2f25-449e-b462-d8ff475a8c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/13466ee1-2f25-449e-b462-d8ff475a8c02/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.26, "quality": 0.85, "momentum": 0.64, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 17.07, "market_cap": 10419812488.62, "pe_ratio": 23.5947, "earnings_yield": 0.0424, "ebitda_to_ev": 0.1083, "shareholder_yield": 0.012, "roe": 0.7068, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.4367 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:51.816407+00:00", "batch_id": "" }, "size": { "price_close": 17.07, "market_cap": 10419812488.62, "market_cap_usd": 10419812488.62, "enterprise_value": 13161915455.62, "shares_outstanding": 610416666, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.5947, "pb_ratio": 16.6768, "ptbv_ratio": null, "ps_ratio": 1.3177, "pcf_ratio": 17.1062, "pfcf_ratio": 9.1063, "ev_ebitda": 9.2364, "ev_ebit": 14.35, "ev_sales": 1.6645, "ev_fcf": 11.5027, "earnings_yield": 0.0424, "fcf_yield": 0.0869, "price_to_sales": 1.3177, "price_to_book": 16.6768, "price_to_cashflow": 17.1062, "ebitda_to_ev": 0.1083, "sales_yield": 0.6008 }, "yield": { "dividend_yield": 0.012, "buyback_yield": 0, "shareholder_yield": 0.012, "debt_paydown_yield": null, "total_yield": 0.012 }, "quality": { "gross_margin": 0.9998, "operating_margin": 0.116, "net_margin": 0.0558, "ebitda_margin": 0.1802, "fcf_margin": 0.1447, "roe": 0.7068, "roa": 0.059, "roic": 0.1441, "roc_greenblatt": null, "asset_turnover": 1.0564, "cash_conversion": 2.591, "accruals_ratio": -0.0224, "sbc_to_revenue": 0.0044, "piotroski_f_score": 5, "altman_z_score": 2.3488, "earnings_stability_5y": 1.5175, "revenue_stability_5y": 0.0279, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.0561, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.968, "net_debt_to_ebitda": 1.9243, "debt_to_assets": 0.4252, "interest_coverage": 6.6011, "current_ratio": 1.0161, "quick_ratio": 0.7351, "net_debt": 2742102967, "local_beta": null, "volatility_252d": 0.4367, "volatility_60d": 0.4632, "max_drawdown_12m": -0.3117, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0175, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.1682, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.7765, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1542, "price_return_3m": 0.1171, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1119, "distance_from_52w_low": 0.2902, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 7907575972, "gross_profit_ttm": 7906022846, "ebit_ttm": 917208998, "ebitda_ttm": 1424999447, "net_income_ttm": 441616262, "eps_diluted_ttm": 0.7235, "operating_cash_flow_ttm": 609124931, "capital_expenditure_ttm": 535122151, "fcf_ttm": 1144247082, "dividends_paid_ttm": 124518001, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 138947939, "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_current_liabilities": 3106047856, "net_ppe": null, "total_assets": 7485705294, "total_debt": 3182967822, "total_equity": 624808468, "net_working_capital": -285912355, "book_value_per_share": 1.0236, "retained_earnings": -172000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -615811225, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 71, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 60, "rank_fcf_yield": 46, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 2, "rank_fcf_margin": 60, "rank_piotroski": 68, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 74, "quality_composite": 15, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 29, "svqf_composite": 80, "vc1_composite": 76, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.4701, "os_score": 0.55, "value_percentile": 0.26, "quality_percentile": 0.85, "momentum_percentile": 0.64, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5089, "ticker_id": 2649, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:51.816407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.07, "market_cap": 10419812488.62, "market_cap_usd": 10419812488.62, "enterprise_value": 13161915455.62, "shares_outstanding": 610416666, "fx_rate_to_usd": null, "pe_ratio": 23.59472099, "pb_ratio": 16.67681061, "ptbv_ratio": null, "ps_ratio": 1.31769995, "pcf_ratio": 17.10619933, "pfcf_ratio": 9.10626092, "ev_ebitda": 9.23643548, "ev_ebit": 14.3499633, "ev_sales": 1.66446905, "ev_fcf": 11.50268649, "earnings_yield": 0.04238236, "fcf_yield": 0.08693621, "dividend_yield": 0.01195012, "buyback_yield": 0, "shareholder_yield": 0.01195012, "debt_paydown_yield": null, "total_yield": 0.01195012, "gross_margin": 0.99980359, "operating_margin": 0.11599117, "net_margin": 0.05584724, "ebitda_margin": 0.18020686, "fcf_margin": 0.14470264, "roe": 0.70680262, "roa": 0.05899461, "roic": 0.1440647, "roc_greenblatt": null, "asset_turnover": 1.05635684, "cash_conversion": 2.59104381, "accruals_ratio": -0.02237714, "sbc_to_revenue": 0.00442478, "debt_to_equity": 10.968, "net_debt_to_ebitda": 1.92428353, "debt_to_assets": 0.42520614, "interest_coverage": 6.60109826, "current_ratio": 1.01609269, "quick_ratio": 0.73511426, "net_debt": 2742102967, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.01752465, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.16822555, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.77645258, "piotroski_f_score": 5, "altman_z_score": 2.34884247, "earnings_stability_5y": 1.517511, "revenue_stability_5y": 0.027942, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15415822, "price_return_3m": 0.1171466, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11186264, "distance_from_52w_low": 0.29024943, "relative_strength": null, "local_beta": null, "volatility_252d": 0.436738, "volatility_60d": 0.463194, "max_drawdown_12m": -0.31165453, "revenue_ttm": 7907575972, "gross_profit_ttm": 7906022846, "ebit_ttm": 917208998, "ebitda_ttm": 1424999447, "net_income_ttm": 441616262, "eps_diluted_ttm": 0.72346691, "operating_cash_flow_ttm": 609124931, "capital_expenditure_ttm": 535122151, "fcf_ttm": 1144247082, "dividends_paid_ttm": 124518001, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 138947939, "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_current_liabilities": 3106047856, "net_ppe": null, "total_assets": 7485705294, "total_debt": 3182967822, "total_equity": 624808468, "net_working_capital": -285912355, "book_value_per_share": 1.02357701, "retained_earnings": -172000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -615811225, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 71, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 60, "rank_fcf_yield": 46, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 2, "rank_fcf_margin": 60, "rank_piotroski": 68, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 15, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 29, "svqf_composite": 80, "vc1_composite": 76, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.07, "os": 0.55, "value": 0.26, "quality": 0.85, "momentum": 0.64, "confidence": 0.731, "coverage": 0.818, "pe_ratio": 23.5947, "earnings_yield": 0.0424, "shareholder_yield": 0.012, "roe": 0.7068, "momentum_12_1": null, "complete_fields": { "id": 5089, "ticker_id": 2649, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:51.816407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.07, "market_cap": 10419812488.62, "market_cap_usd": 10419812488.62, "enterprise_value": 13161915455.62, "shares_outstanding": 610416666, "fx_rate_to_usd": null, "pe_ratio": 23.59472099, "pb_ratio": 16.67681061, "ptbv_ratio": null, "ps_ratio": 1.31769995, "pcf_ratio": 17.10619933, "pfcf_ratio": 9.10626092, "ev_ebitda": 9.23643548, "ev_ebit": 14.3499633, "ev_sales": 1.66446905, "ev_fcf": 11.50268649, "earnings_yield": 0.04238236, "fcf_yield": 0.08693621, "dividend_yield": 0.01195012, "buyback_yield": 0, "shareholder_yield": 0.01195012, "debt_paydown_yield": null, "total_yield": 0.01195012, "gross_margin": 0.99980359, "operating_margin": 0.11599117, "net_margin": 0.05584724, "ebitda_margin": 0.18020686, "fcf_margin": 0.14470264, "roe": 0.70680262, "roa": 0.05899461, "roic": 0.1440647, "roc_greenblatt": null, "asset_turnover": 1.05635684, "cash_conversion": 2.59104381, "accruals_ratio": -0.02237714, "sbc_to_revenue": 0.00442478, "debt_to_equity": 10.968, "net_debt_to_ebitda": 1.92428353, "debt_to_assets": 0.42520614, "interest_coverage": 6.60109826, "current_ratio": 1.01609269, "quick_ratio": 0.73511426, "net_debt": 2742102967, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.01752465, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.16822555, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.77645258, "piotroski_f_score": 5, "altman_z_score": 2.34884247, "earnings_stability_5y": 1.517511, "revenue_stability_5y": 0.027942, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15415822, "price_return_3m": 0.1171466, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11186264, "distance_from_52w_low": 0.29024943, "relative_strength": null, "local_beta": null, "volatility_252d": 0.436738, "volatility_60d": 0.463194, "max_drawdown_12m": -0.31165453, "revenue_ttm": 7907575972, "gross_profit_ttm": 7906022846, "ebit_ttm": 917208998, "ebitda_ttm": 1424999447, "net_income_ttm": 441616262, "eps_diluted_ttm": 0.72346691, "operating_cash_flow_ttm": 609124931, "capital_expenditure_ttm": 535122151, "fcf_ttm": 1144247082, "dividends_paid_ttm": 124518001, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 138947939, "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_current_liabilities": 3106047856, "net_ppe": null, "total_assets": 7485705294, "total_debt": 3182967822, "total_equity": 624808468, "net_working_capital": -285912355, "book_value_per_share": 1.02357701, "retained_earnings": -172000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -615811225, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 60, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 71, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 60, "rank_fcf_yield": 46, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 4, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 2, "rank_fcf_margin": 60, "rank_piotroski": 68, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 15, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 29, "svqf_composite": 80, "vc1_composite": 76, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 3219565122, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296171, "ticker_id": 2649, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580821952", "ebitda": "918718371", "netIncome": "292910209", "grossProfit": "7907575972", "depreciation": "None", "totalRevenue": "7907575972", "costOfRevenue": "5171000000", "interestIncome": "27000000", "incomeBeforeTax": "446863016", "interestExpense": "138947939", "operatingIncome": "598816435", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139957096", "reportedCurrency": "EUR", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "7308759536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5171000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337896419", "sellingGeneralAndAdministrative": "1743000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "509843709", "inventory": "872732468", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485705294", "longTermDebt": "3078000000", "shortTermDebt": "141565122", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "730775984", "reportedCurrency": "EUR", "retainedEarnings": "-172000000", "totalLiabilities": "6852899278", "otherCurrentAssets": "29468235", "totalCurrentAssets": "3156032534", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "7997003", "currentNetReceivables": "1805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4329672760", "currentAccountsPayable": "2920104856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104967822", "totalShareholderEquity": "624808468", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "44377878", "totalCurrentLiabilities": "3106047856", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "3746851421", "cashAndShortTermInvestments": "440864855", "commonStockSharesOutstanding": "616000000", "intangibleAssetsExcludingGoodwill": "730775984", "cashAndCashEquivalentsAtCarryingValue": "440864855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292910209", "profitLoss": "None", "dividendPayout": "82974564", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-48984983", "operatingCashflow": "367862169", "capitalExpenditures": "356890596", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "334874529", "cashflowFromInvestment": "-329876402", "stockBasedCompensation": "34989274", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82974564", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337896419", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "research_and_development": 88000000, "selling_general_admin": 1743000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580821952, "depreciation_amortisation": 337896419, "ebitda": 918718371, "interest_expense": 138947939, "interest_income": null, "other_non_operating": null, "pretax_income": 446863016, "tax_provision": 139957096, "effective_tax_rate": null, "net_income": 292910209, "net_income_continuing_ops": 307000000, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440864855, "short_term_investments": 7997003, "net_receivables": 1805000000, "inventory": 872732468, "other_current_assets": null, "total_current_assets": 3156032534, "net_ppe": null, "goodwill": 509843709, "intangible_assets": 730775984, "goodwill_and_intangibles": 1240619693, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4329672760, "total_assets": 7485705294, "short_term_debt": 141565122, "accounts_payable": 2920104856, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3106047856, "long_term_debt": 3078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3746851421, "total_liabilities": 6852899278, "total_debt": 3219565122, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172000000, "total_equity": 624808468, "shares_outstanding": 616000000, "operating_cash_flow": 367862169, "stock_based_compensation": 34989274, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 356890596, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329876402, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 334874529, "free_cash_flow": 724752765, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580821952", "ebitda": "918718371", "netIncome": "292910209", "grossProfit": "7907575972", "depreciation": "None", "totalRevenue": "7907575972", "costOfRevenue": "5171000000", "interestIncome": "27000000", "incomeBeforeTax": "446863016", "interestExpense": "138947939", "operatingIncome": "598816435", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139957096", "reportedCurrency": "EUR", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "7308759536", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5171000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337896419", "sellingGeneralAndAdministrative": "1743000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "509843709", "inventory": "872732468", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485705294", "longTermDebt": "3078000000", "shortTermDebt": "141565122", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "730775984", "reportedCurrency": "EUR", "retainedEarnings": "-172000000", "totalLiabilities": "6852899278", "otherCurrentAssets": "29468235", "totalCurrentAssets": "3156032534", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "7997003", "currentNetReceivables": "1805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4329672760", "currentAccountsPayable": "2920104856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104967822", "totalShareholderEquity": "624808468", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "44377878", "totalCurrentLiabilities": "3106047856", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "3746851421", "cashAndShortTermInvestments": "440864855", "commonStockSharesOutstanding": "616000000", "intangibleAssetsExcludingGoodwill": "730775984", "cashAndCashEquivalentsAtCarryingValue": "440864855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292910209", "profitLoss": "None", "dividendPayout": "82974564", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "EUR", "changeInInventory": "-48984983", "operatingCashflow": "367862169", "capitalExpenditures": "356890596", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "334874529", "cashflowFromInvestment": "-329876402", "stockBasedCompensation": "34989274", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82974564", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337896419", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 7947000000, "cost_of_revenue": 5173000000, "gross_profit": 2774000000, "ebit": 725000000, "ebitda": 1101000000, "pretax_income": 583000000, "tax_provision": 117000000, "net_income": 450000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 1629000000, "total_assets": 5521000000, "short_term_debt": 85000000, "long_term_debt": 0, "total_debt": 85000000, "total_liabilities": 2720000000, "total_equity": 2778000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1378000000 }, "cash_flow": { "operating_cash_flow": 1140812440, "capital_expenditure": 332305620, "free_cash_flow": 1473118060, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296176, "ticker_id": 2649, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "725000000", "ebitda": "1101000000", "netIncome": "450000000", "grossProfit": "2774000000", "depreciation": "None", "totalRevenue": "7947000000", "costOfRevenue": "5173000000", "interestIncome": "2000000", "incomeBeforeTax": "583000000", "interestExpense": "142000000", "operatingIncome": "735000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "EUR", "netInterestIncome": "-140000000", "nonInterestIncome": "None", "operatingExpenses": "2039000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5173000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376000000", "sellingGeneralAndAdministrative": "1718000000", "netIncomeFromContinuingOperations": "466000000" }, "balance": { "goodwill": "585000000", "inventory": "920000000", "commonStock": "2385000000", "currentDebt": "None", "investments": "None", "totalAssets": "5521000000", "longTermDebt": "0", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "793000000", "reportedCurrency": "EUR", "retainedEarnings": "0", "totalLiabilities": "2720000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "1629000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "109000000", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3892000000", "currentAccountsPayable": "1180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "2778000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "2029000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "691000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "793000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "3105660", "operatingCashflow": "1140812440", "capitalExpenditures": "332305620", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749499280", "cashflowFromInvestment": "-373714420", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7947000000, "cost_of_revenue": 5173000000, "gross_profit": 2774000000, "research_and_development": 92000000, "selling_general_admin": 1718000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 725000000, "depreciation_amortisation": 376000000, "ebitda": 1101000000, "interest_expense": 142000000, "interest_income": null, "other_non_operating": null, "pretax_income": 583000000, "tax_provision": 117000000, "effective_tax_rate": null, "net_income": 450000000, "net_income_continuing_ops": 466000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70000000, "short_term_investments": 109000000, "net_receivables": 413000000, "inventory": 920000000, "other_current_assets": null, "total_current_assets": 1629000000, "net_ppe": null, "goodwill": 585000000, "intangible_assets": 793000000, "goodwill_and_intangibles": 1378000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3892000000, "total_assets": 5521000000, "short_term_debt": 85000000, "accounts_payable": 1180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2029000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691000000, "total_liabilities": 2720000000, "total_debt": 85000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 2778000000, "shares_outstanding": 612259739, "operating_cash_flow": 1140812440, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332305620, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373714420, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -749499280, "free_cash_flow": 1473118060, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "725000000", "ebitda": "1101000000", "netIncome": "450000000", "grossProfit": "2774000000", "depreciation": "None", "totalRevenue": "7947000000", "costOfRevenue": "5173000000", "interestIncome": "2000000", "incomeBeforeTax": "583000000", "interestExpense": "142000000", "operatingIncome": "735000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "EUR", "netInterestIncome": "-140000000", "nonInterestIncome": "None", "operatingExpenses": "2039000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5173000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376000000", "sellingGeneralAndAdministrative": "1718000000", "netIncomeFromContinuingOperations": "466000000" }, "balance": { "goodwill": "585000000", "inventory": "920000000", "commonStock": "2385000000", "currentDebt": "None", "investments": "None", "totalAssets": "5521000000", "longTermDebt": "0", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "793000000", "reportedCurrency": "EUR", "retainedEarnings": "0", "totalLiabilities": "2720000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "1629000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "109000000", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3892000000", "currentAccountsPayable": "1180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "2778000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "2029000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "691000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "793000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "EUR", "changeInInventory": "3105660", "operatingCashflow": "1140812440", "capitalExpenditures": "332305620", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-749499280", "cashflowFromInvestment": "-373714420", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376000000", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 7618000000, "cost_of_revenue": 5022000000, "gross_profit": 2596000000, "ebit": 722000000, "ebitda": 1079000000, "pretax_income": 712000000, "tax_provision": 203000000, "net_income": 492000000, "net_income_to_common": 492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 1513000000, "total_assets": 5273000000, "short_term_debt": 73000000, "long_term_debt": 9000000, "total_debt": 82000000, "total_liabilities": 2738000000, "total_equity": 2510000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1312000000 }, "cash_flow": { "operating_cash_flow": 914000000, "capital_expenditure": 280000000, "free_cash_flow": 1194000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296180, "ticker_id": 2649, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "722000000", "ebitda": "1079000000", "netIncome": "492000000", "grossProfit": "2596000000", "depreciation": "None", "totalRevenue": "7618000000", "costOfRevenue": "5022000000", "interestIncome": "1000000", "incomeBeforeTax": "712000000", "interestExpense": "10000000", "operatingIncome": "742000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "203000000", "reportedCurrency": "EUR", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "1854000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5022000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "1650000000", "netIncomeFromContinuingOperations": "509000000" }, "balance": { "goodwill": "558000000", "inventory": "915000000", "commonStock": "2379000000", "currentDebt": "None", "investments": "None", "totalAssets": "5273000000", "longTermDebt": "9000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "754000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2738000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "1513000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "430000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3760000000", "currentAccountsPayable": "1156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197000000", "totalShareholderEquity": "2510000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "1956000000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "782000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "754000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "54000000", "operatingCashflow": "914000000", "capitalExpenditures": "280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-854000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7618000000, "cost_of_revenue": 5022000000, "gross_profit": 2596000000, "research_and_development": 92000000, "selling_general_admin": 1650000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 722000000, "depreciation_amortisation": 357000000, "ebitda": 1079000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 712000000, "tax_provision": 203000000, "effective_tax_rate": null, "net_income": 492000000, "net_income_continuing_ops": 509000000, "net_income_to_common": 492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000000, "short_term_investments": 7000000, "net_receivables": 430000000, "inventory": 915000000, "other_current_assets": null, "total_current_assets": 1513000000, "net_ppe": null, "goodwill": 558000000, "intangible_assets": 754000000, "goodwill_and_intangibles": 1312000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3760000000, "total_assets": 5273000000, "short_term_debt": 73000000, "accounts_payable": 1156000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1956000000, "long_term_debt": 9000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 782000000, "total_liabilities": 2738000000, "total_debt": 82000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2510000000, "shares_outstanding": 612259739, "operating_cash_flow": 914000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -854000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000000, "free_cash_flow": 1194000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "722000000", "ebitda": "1079000000", "netIncome": "492000000", "grossProfit": "2596000000", "depreciation": "None", "totalRevenue": "7618000000", "costOfRevenue": "5022000000", "interestIncome": "1000000", "incomeBeforeTax": "712000000", "interestExpense": "10000000", "operatingIncome": "742000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "203000000", "reportedCurrency": "EUR", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "1854000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5022000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "1650000000", "netIncomeFromContinuingOperations": "509000000" }, "balance": { "goodwill": "558000000", "inventory": "915000000", "commonStock": "2379000000", "currentDebt": "None", "investments": "None", "totalAssets": "5273000000", "longTermDebt": "9000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "754000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2738000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "1513000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "430000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3760000000", "currentAccountsPayable": "1156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197000000", "totalShareholderEquity": "2510000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "1956000000", "otherNonCurrentLiabilities": "6000000", "totalNonCurrentLiabilities": "782000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "754000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "54000000", "operatingCashflow": "914000000", "capitalExpenditures": "280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-854000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 7506000000, "cost_of_revenue": 4940000000, "gross_profit": 2566000000, "ebit": 729000000, "ebitda": 1101000000, "pretax_income": 700000000, "tax_provision": 173000000, "net_income": 509000000, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44000000, "total_current_assets": 1625000000, "total_assets": 4745000000, "short_term_debt": 73000000, "long_term_debt": 9000000, "total_debt": 82000000, "total_liabilities": 2767000000, "total_equity": 1953000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 653000000 }, "cash_flow": { "operating_cash_flow": 721000000, "capital_expenditure": 295000000, "free_cash_flow": 1016000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296181, "ticker_id": 2649, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "729000000", "ebitda": "1101000000", "netIncome": "509000000", "grossProfit": "2566000000", "depreciation": "None", "totalRevenue": "7506000000", "costOfRevenue": "4940000000", "interestIncome": "1000000", "incomeBeforeTax": "700000000", "interestExpense": "29000000", "operatingIncome": "737000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "173000000", "reportedCurrency": "EUR", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "1829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372000000", "sellingGeneralAndAdministrative": "1598000000", "netIncomeFromContinuingOperations": "527000000" }, "balance": { "goodwill": "272000000", "inventory": "991000000", "commonStock": "1775000000", "currentDebt": "None", "investments": "None", "totalAssets": "4745000000", "longTermDebt": "9000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "381000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2767000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "1625000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "9000000", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3120000000", "currentAccountsPayable": "1212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "1953000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "644000000", "totalCurrentLiabilities": "1995000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "772000000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "381000000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "527000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-228000000", "operatingCashflow": "721000000", "capitalExpenditures": "295000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7506000000, "cost_of_revenue": 4940000000, "gross_profit": 2566000000, "research_and_development": 95000000, "selling_general_admin": 1598000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729000000, "depreciation_amortisation": 372000000, "ebitda": 1101000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 700000000, "tax_provision": 173000000, "effective_tax_rate": null, "net_income": 509000000, "net_income_continuing_ops": 527000000, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44000000, "short_term_investments": 9000000, "net_receivables": 446000000, "inventory": 991000000, "other_current_assets": null, "total_current_assets": 1625000000, "net_ppe": null, "goodwill": 272000000, "intangible_assets": 381000000, "goodwill_and_intangibles": 653000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3120000000, "total_assets": 4745000000, "short_term_debt": 73000000, "accounts_payable": 1212000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1995000000, "long_term_debt": 9000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772000000, "total_liabilities": 2767000000, "total_debt": 82000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1953000000, "shares_outstanding": 612259739, "operating_cash_flow": 721000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470000000, "free_cash_flow": 1016000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "729000000", "ebitda": "1101000000", "netIncome": "509000000", "grossProfit": "2566000000", "depreciation": "None", "totalRevenue": "7506000000", "costOfRevenue": "4940000000", "interestIncome": "1000000", "incomeBeforeTax": "700000000", "interestExpense": "29000000", "operatingIncome": "737000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "173000000", "reportedCurrency": "EUR", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "1829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372000000", "sellingGeneralAndAdministrative": "1598000000", "netIncomeFromContinuingOperations": "527000000" }, "balance": { "goodwill": "272000000", "inventory": "991000000", "commonStock": "1775000000", "currentDebt": "None", "investments": "None", "totalAssets": "4745000000", "longTermDebt": "9000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "381000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2767000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "1625000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "9000000", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3120000000", "currentAccountsPayable": "1212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "1953000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "644000000", "totalCurrentLiabilities": "1995000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "772000000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "381000000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "527000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-228000000", "operatingCashflow": "721000000", "capitalExpenditures": "295000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372000000", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51000000, "total_current_assets": 1229000000, "total_assets": 4252000000, "short_term_debt": 62000000, "long_term_debt": 0, "total_debt": 62000000, "total_liabilities": 2627000000, "total_equity": 1597000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 630000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296182, "ticker_id": 2649, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "264000000", "inventory": "751000000", "commonStock": "1597000000", "currentDebt": "None", "investments": "None", "totalAssets": "4252000000", "longTermDebt": "0", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "366000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2627000000", "otherCurrentAssets": "89000000", "totalCurrentAssets": "1229000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "13000000", "currentNetReceivables": "325000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023000000", "currentAccountsPayable": "1085000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184000000", "totalShareholderEquity": "1597000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "1804000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "823000000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "366000000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51000000, "short_term_investments": 13000000, "net_receivables": 325000000, "inventory": 751000000, "other_current_assets": null, "total_current_assets": 1229000000, "net_ppe": null, "goodwill": 264000000, "intangible_assets": 366000000, "goodwill_and_intangibles": 630000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3023000000, "total_assets": 4252000000, "short_term_debt": 62000000, "accounts_payable": 1085000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1804000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 823000000, "total_liabilities": 2627000000, "total_debt": 62000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1597000000, "shares_outstanding": 612259739, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "264000000", "inventory": "751000000", "commonStock": "1597000000", "currentDebt": "None", "investments": "None", "totalAssets": "4252000000", "longTermDebt": "0", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "366000000", "reportedCurrency": "EUR", "retainedEarnings": "None", "totalLiabilities": "2627000000", "otherCurrentAssets": "89000000", "totalCurrentAssets": "1229000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "13000000", "currentNetReceivables": "325000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023000000", "currentAccountsPayable": "1085000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184000000", "totalShareholderEquity": "1597000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "1804000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "823000000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "366000000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 1704531086, "cost_of_revenue": null, "gross_profit": 1702977960, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 3182967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296170, "ticker_id": 2649, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29988764", "ebitda": "180932208", "netIncome": "-160939699", "grossProfit": "1702977960", "depreciation": "None", "totalRevenue": "1704531086", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-365290765", "interestExpense": "130950935", "operatingIncome": "-272260486", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17993258", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1687982557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150943444", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "509843709", "inventory": "872732468", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485705294", "longTermDebt": "3078000000", "shortTermDebt": "104967822", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "730775984", "reportedCurrency": "EUR", "retainedEarnings": "-172000000", "totalLiabilities": "6852899278", "otherCurrentAssets": "37435211", "totalCurrentAssets": "3156032534", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "7997003", "currentNetReceivables": "1805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4329672760", "currentAccountsPayable": "2920104856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104967822", "totalShareholderEquity": "624808468", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "80975178", "totalCurrentLiabilities": "3106047856", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "3746851421", "cashAndShortTermInvestments": "440864855", "commonStockSharesOutstanding": "610416666", "intangibleAssetsExcludingGoodwill": "730775984", "cashAndCashEquivalentsAtCarryingValue": "440864855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80475330", "profitLoss": "None", "dividendPayout": "72972658", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "148944193", "operatingCashflow": "96963669", "capitalExpenditures": "206922470", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "490816101", "cashflowFromInvestment": "-197925841", "stockBasedCompensation": "7997548", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72972658", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75476862", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1704531086, "cost_of_revenue": null, "gross_profit": 1702977960, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29988764, "depreciation_amortisation": 150943444, "ebitda": 180932208, "interest_expense": 130950935, "interest_income": null, "other_non_operating": null, "pretax_income": -365290765, "tax_provision": 17993258, "effective_tax_rate": null, "net_income": -160939699, "net_income_continuing_ops": null, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440864855, "short_term_investments": 7997003, "net_receivables": 1805000000, "inventory": 872732468, "other_current_assets": null, "total_current_assets": 3156032534, "net_ppe": null, "goodwill": 509843709, "intangible_assets": 730775984, "goodwill_and_intangibles": 1240619693, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4329672760, "total_assets": 7485705294, "short_term_debt": 104967822, "accounts_payable": 2920104856, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3106047856, "long_term_debt": 3078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3746851421, "total_liabilities": 6852899278, "total_debt": 3182967822, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172000000, "total_equity": 624808468, "shares_outstanding": 610416666, "operating_cash_flow": 96963669, "stock_based_compensation": 7997548, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206922470, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197925841, "dividends_paid": 72972658, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 490816101, "free_cash_flow": 303886139, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29988764", "ebitda": "180932208", "netIncome": "-160939699", "grossProfit": "1702977960", "depreciation": "None", "totalRevenue": "1704531086", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-365290765", "interestExpense": "130950935", "operatingIncome": "-272260486", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17993258", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1687982557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150943444", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "509843709", "inventory": "872732468", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485705294", "longTermDebt": "3078000000", "shortTermDebt": "104967822", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "730775984", "reportedCurrency": "EUR", "retainedEarnings": "-172000000", "totalLiabilities": "6852899278", "otherCurrentAssets": "37435211", "totalCurrentAssets": "3156032534", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "7997003", "currentNetReceivables": "1805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4329672760", "currentAccountsPayable": "2920104856", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104967822", "totalShareholderEquity": "624808468", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "80975178", "totalCurrentLiabilities": "3106047856", "otherNonCurrentLiabilities": "174000000", "totalNonCurrentLiabilities": "3746851421", "cashAndShortTermInvestments": "440864855", "commonStockSharesOutstanding": "610416666", "intangibleAssetsExcludingGoodwill": "730775984", "cashAndCashEquivalentsAtCarryingValue": "440864855", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80475330", "profitLoss": "None", "dividendPayout": "72972658", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "148944193", "operatingCashflow": "96963669", "capitalExpenditures": "206922470", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "490816101", "cashflowFromInvestment": "-197925841", "stockBasedCompensation": "7997548", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72972658", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75476862", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296172, "ticker_id": 2649, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8500012", "ebitda": "84000128", "netIncome": "-80500122", "grossProfit": "1703502618", "depreciation": "None", "totalRevenue": "1703502618", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-69500106", "interestExpense": "None", "operatingIncome": "15000023", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9000013", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1688502595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75500116", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "510000784", "inventory": "873001341", "commonStock": "625000960", "currentDebt": "None", "investments": "None", "totalAssets": "7488011512", "longTermDebt": "None", "shortTermDebt": "105000160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "731001123", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "6855010538", "otherCurrentAssets": "53000083", "totalCurrentAssets": "3157004853", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1790002751", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4331006658", "currentAccountsPayable": "2921004490", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105000160", "totalShareholderEquity": "625000960", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81000125", "totalCurrentLiabilities": "3107004776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3748005762", "cashAndShortTermInvestments": "441000677", "commonStockSharesOutstanding": "611338203", "intangibleAssetsExcludingGoodwill": "731001123", "cashAndCashEquivalentsAtCarryingValue": "441000677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80500122", "profitLoss": "None", "dividendPayout": "36500056", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "74500114", "operatingCashflow": "103741799", "capitalExpenditures": "103500158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184931033", "cashflowFromInvestment": "-93217268", "stockBasedCompensation": "8000012", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500056", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75500116", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8500012, "depreciation_amortisation": 75500116, "ebitda": 84000128, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -69500106, "tax_provision": 9000013, "effective_tax_rate": null, "net_income": -80500122, "net_income_continuing_ops": null, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 441000677, "short_term_investments": null, "net_receivables": 1790002751, "inventory": 873001341, "other_current_assets": null, "total_current_assets": 3157004853, "net_ppe": null, "goodwill": 510000784, "intangible_assets": 731001123, "goodwill_and_intangibles": 1241001907, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4331006658, "total_assets": 7488011512, "short_term_debt": 105000160, "accounts_payable": 2921004490, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3107004776, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3748005762, "total_liabilities": 6855010538, "total_debt": 105000160, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 625000960, "shares_outstanding": 611338203, "operating_cash_flow": 103741799, "stock_based_compensation": 8000012, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103500158, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93217268, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184931033, "free_cash_flow": 207241957, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8500012", "ebitda": "84000128", "netIncome": "-80500122", "grossProfit": "1703502618", "depreciation": "None", "totalRevenue": "1703502618", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-69500106", "interestExpense": "None", "operatingIncome": "15000023", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9000013", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1688502595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75500116", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "510000784", "inventory": "873001341", "commonStock": "625000960", "currentDebt": "None", "investments": "None", "totalAssets": "7488011512", "longTermDebt": "None", "shortTermDebt": "105000160", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "731001123", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "6855010538", "otherCurrentAssets": "53000083", "totalCurrentAssets": "3157004853", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1790002751", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4331006658", "currentAccountsPayable": "2921004490", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105000160", "totalShareholderEquity": "625000960", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81000125", "totalCurrentLiabilities": "3107004776", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3748005762", "cashAndShortTermInvestments": "441000677", "commonStockSharesOutstanding": "611338203", "intangibleAssetsExcludingGoodwill": "731001123", "cashAndCashEquivalentsAtCarryingValue": "441000677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80500122", "profitLoss": "None", "dividendPayout": "36500056", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "74500114", "operatingCashflow": "103741799", "capitalExpenditures": "103500158", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184931033", "cashflowFromInvestment": "-93217268", "stockBasedCompensation": "8000012", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36500056", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75500116", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 2252560776, "cost_of_revenue": null, "gross_profit": 2252560776, "ebit": 597286165, "ebitda": 785320698, "pretax_income": 589241906, "tax_provision": 122674936, "net_income": 456511647, "net_income_to_common": 456511647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551000000, "total_current_assets": 4184000000, "total_assets": 8359000000, "short_term_debt": 89000000, "long_term_debt": 3669000000, "total_debt": 3758000000, "total_liabilities": 8228000000, "total_equity": 114000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1247000000 }, "cash_flow": { "operating_cash_flow": 272499243, "capital_expenditure": 150829839, "free_cash_flow": 423329082, "dividends_paid": 10055322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296173, "ticker_id": 2649, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "597286165", "ebitda": "785320698", "netIncome": "456511647", "grossProfit": "2252560776", "depreciation": "None", "totalRevenue": "2252560776", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "589241906", "interestExpense": "8044258", "operatingIncome": "572147858", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "122674936", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1967926737", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188034533", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "531000000", "inventory": "1054000000", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "8359000000", "longTermDebt": "3669000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "716000000", "reportedCurrency": "EUR", "retainedEarnings": "-5000000", "totalLiabilities": "8228000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "4184000000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2568000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4175000000", "currentAccountsPayable": "3799000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3873000000", "totalShareholderEquity": "114000000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "3944000000", "otherNonCurrentLiabilities": "10000000", "totalNonCurrentLiabilities": "4284000000", "cashAndShortTermInvestments": "551000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "551000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456511647", "profitLoss": "None", "dividendPayout": "10055322", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-199095388", "operatingCashflow": "272499243", "capitalExpenditures": "150829839", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156863033", "cashflowFromInvestment": "-132730258", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10055322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188034533", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2252560776, "cost_of_revenue": null, "gross_profit": 2252560776, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 597286165, "depreciation_amortisation": 188034533, "ebitda": 785320698, "interest_expense": 8044258, "interest_income": null, "other_non_operating": null, "pretax_income": 589241906, "tax_provision": 122674936, "effective_tax_rate": null, "net_income": 456511647, "net_income_continuing_ops": null, "net_income_to_common": 456511647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551000000, "short_term_investments": null, "net_receivables": 2568000000, "inventory": 1054000000, "other_current_assets": null, "total_current_assets": 4184000000, "net_ppe": null, "goodwill": 531000000, "intangible_assets": 716000000, "goodwill_and_intangibles": 1247000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4175000000, "total_assets": 8359000000, "short_term_debt": 89000000, "accounts_payable": 3799000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3944000000, "long_term_debt": 3669000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4284000000, "total_liabilities": 8228000000, "total_debt": 3758000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000000, "total_equity": 114000000, "shares_outstanding": 612259739, "operating_cash_flow": 272499243, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150829839, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132730258, "dividends_paid": 10055322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156863033, "free_cash_flow": 423329082, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "597286165", "ebitda": "785320698", "netIncome": "456511647", "grossProfit": "2252560776", "depreciation": "None", "totalRevenue": "2252560776", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "589241906", "interestExpense": "8044258", "operatingIncome": "572147858", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "122674936", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1967926737", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188034533", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "531000000", "inventory": "1054000000", "commonStock": "2143000000", "currentDebt": "None", "investments": "None", "totalAssets": "8359000000", "longTermDebt": "3669000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "716000000", "reportedCurrency": "EUR", "retainedEarnings": "-5000000", "totalLiabilities": "8228000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "4184000000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2568000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4175000000", "currentAccountsPayable": "3799000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3873000000", "totalShareholderEquity": "114000000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "36000000", "totalCurrentLiabilities": "3944000000", "otherNonCurrentLiabilities": "10000000", "totalNonCurrentLiabilities": "4284000000", "cashAndShortTermInvestments": "551000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "551000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456511647", "profitLoss": "None", "dividendPayout": "10055322", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-199095388", "operatingCashflow": "272499243", "capitalExpenditures": "150829839", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156863033", "cashflowFromInvestment": "-132730258", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10055322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188034533", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 2246981492, "cost_of_revenue": null, "gross_profit": 2246981492, "ebit": 281434057, "ebitda": 374746413, "pretax_income": 292411981, "tax_provision": 60877579, "net_income": 226544436, "net_income_to_common": 226544436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48901662, "total_current_assets": 2496978767, "total_assets": 6189553283, "short_term_debt": 88821387, "long_term_debt": null, "total_debt": 88821387, "total_liabilities": 3333296995, "total_equity": 2829310473, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1244497410 }, "cash_flow": { "operating_cash_flow": 135920220, "capital_expenditure": 73869684, "free_cash_flow": 209789904, "dividends_paid": 4989965, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296174, "ticker_id": 2649, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281434057", "ebitda": "374746413", "netIncome": "226544436", "grossProfit": "2246981492", "depreciation": "None", "totalRevenue": "2246981492", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "292411981", "interestExpense": "None", "operatingIncome": "283929040", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60877579", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1963052452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93312356", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "529934342", "inventory": "1051884740", "commonStock": "2829310473", "currentDebt": "None", "investments": "None", "totalAssets": "6189553283", "longTermDebt": "None", "shortTermDebt": "88821387", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "714563068", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3333296995", "otherCurrentAssets": "10977924", "totalCurrentAssets": "2496978767", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1385214440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692574516", "currentAccountsPayable": "2529912540", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203590594", "totalShareholderEquity": "2829310473", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55887614", "totalCurrentLiabilities": "2674621541", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "658675454", "cashAndShortTermInvestments": "48901662", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "714563068", "cashAndCashEquivalentsAtCarryingValue": "48901662", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223578913", "profitLoss": "None", "dividendPayout": "4989965", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-98801318", "operatingCashflow": "135920220", "capitalExpenditures": "73869684", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80764188", "cashflowFromInvestment": "-63527929", "stockBasedCompensation": "9356826", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4989965", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92090873", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2246981492, "cost_of_revenue": null, "gross_profit": 2246981492, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281434057, "depreciation_amortisation": 93312356, "ebitda": 374746413, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 292411981, "tax_provision": 60877579, "effective_tax_rate": null, "net_income": 226544436, "net_income_continuing_ops": null, "net_income_to_common": 226544436, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48901662, "short_term_investments": null, "net_receivables": 1385214440, "inventory": 1051884740, "other_current_assets": null, "total_current_assets": 2496978767, "net_ppe": null, "goodwill": 529934342, "intangible_assets": 714563068, "goodwill_and_intangibles": 1244497410, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692574516, "total_assets": 6189553283, "short_term_debt": 88821387, "accounts_payable": 2529912540, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2674621541, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658675454, "total_liabilities": 3333296995, "total_debt": 88821387, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2829310473, "shares_outstanding": 612259739, "operating_cash_flow": 135920220, "stock_based_compensation": 9356826, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73869684, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63527929, "dividends_paid": 4989965, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80764188, "free_cash_flow": 209789904, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281434057", "ebitda": "374746413", "netIncome": "226544436", "grossProfit": "2246981492", "depreciation": "None", "totalRevenue": "2246981492", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "292411981", "interestExpense": "None", "operatingIncome": "283929040", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "60877579", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1963052452", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93312356", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "529934342", "inventory": "1051884740", "commonStock": "2829310473", "currentDebt": "None", "investments": "None", "totalAssets": "6189553283", "longTermDebt": "None", "shortTermDebt": "88821387", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "714563068", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3333296995", "otherCurrentAssets": "10977924", "totalCurrentAssets": "2496978767", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1385214440", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692574516", "currentAccountsPayable": "2529912540", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203590594", "totalShareholderEquity": "2829310473", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55887614", "totalCurrentLiabilities": "2674621541", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "658675454", "cashAndShortTermInvestments": "48901662", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "714563068", "cashAndCashEquivalentsAtCarryingValue": "48901662", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223578913", "profitLoss": "None", "dividendPayout": "4989965", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-98801318", "operatingCashflow": "135920220", "capitalExpenditures": "73869684", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80764188", "cashflowFromInvestment": "-63527929", "stockBasedCompensation": "9356826", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4989965", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92090873", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 3678136660, "cost_of_revenue": null, "gross_profit": null, "ebit": 139754700, "ebitda": 328164740, "pretax_income": 137684260, "tax_provision": null, "net_income": 131472940, "net_income_to_common": 131472940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 1629000000, "total_assets": 5521000000, "short_term_debt": 85000000, "long_term_debt": 0, "total_debt": 85000000, "total_liabilities": 2720000000, "total_equity": 2778000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1378000000 }, "cash_flow": { "operating_cash_flow": 752604940, "capital_expenditure": 199797460, "free_cash_flow": 952402400, "dividends_paid": 11387420, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296175, "ticker_id": 2649, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139754700", "ebitda": "328164740", "netIncome": "131472940", "grossProfit": "None", "depreciation": "None", "totalRevenue": "3678136660", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "137684260", "interestExpense": "2070440", "operatingIncome": "161494320", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3328232300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188410040", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "585000000", "inventory": "920000000", "commonStock": "2385000000", "currentDebt": "None", "investments": "None", "totalAssets": "5521000000", "longTermDebt": "0", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "793000000", "reportedCurrency": "EUR", "retainedEarnings": "0", "totalLiabilities": "2720000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "1629000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "109000000", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3892000000", "currentAccountsPayable": "1180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "2778000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "2029000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "691000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "793000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131472940", "profitLoss": "None", "dividendPayout": "11387420", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "137684260", "operatingCashflow": "752604940", "capitalExpenditures": "199797460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523821320", "cashflowFromInvestment": "-192550920", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11387420", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188410040", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3678136660, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139754700, "depreciation_amortisation": 188410040, "ebitda": 328164740, "interest_expense": 2070440, "interest_income": null, "other_non_operating": null, "pretax_income": 137684260, "tax_provision": null, "effective_tax_rate": null, "net_income": 131472940, "net_income_continuing_ops": null, "net_income_to_common": 131472940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70000000, "short_term_investments": 109000000, "net_receivables": 413000000, "inventory": 920000000, "other_current_assets": null, "total_current_assets": 1629000000, "net_ppe": null, "goodwill": 585000000, "intangible_assets": 793000000, "goodwill_and_intangibles": 1378000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3892000000, "total_assets": 5521000000, "short_term_debt": 85000000, "accounts_payable": 1180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2029000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691000000, "total_liabilities": 2720000000, "total_debt": 85000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 2778000000, "shares_outstanding": 612259739, "operating_cash_flow": 752604940, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199797460, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192550920, "dividends_paid": 11387420, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -523821320, "free_cash_flow": 952402400, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139754700", "ebitda": "328164740", "netIncome": "131472940", "grossProfit": "None", "depreciation": "None", "totalRevenue": "3678136660", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "137684260", "interestExpense": "2070440", "operatingIncome": "161494320", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3328232300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188410040", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "585000000", "inventory": "920000000", "commonStock": "2385000000", "currentDebt": "None", "investments": "None", "totalAssets": "5521000000", "longTermDebt": "0", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "793000000", "reportedCurrency": "EUR", "retainedEarnings": "0", "totalLiabilities": "2720000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "1629000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "109000000", "currentNetReceivables": "413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3892000000", "currentAccountsPayable": "1180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188000000", "totalShareholderEquity": "2778000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "2029000000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "691000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "793000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131472940", "profitLoss": "None", "dividendPayout": "11387420", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "137684260", "operatingCashflow": "752604940", "capitalExpenditures": "199797460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523821320", "cashflowFromInvestment": "-192550920", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11387420", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188410040", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76771100, "total_current_assets": 1786573170, "total_assets": 6055046330, "short_term_debt": 93222050, "long_term_debt": null, "total_debt": 93222050, "total_liabilities": 2983105600, "total_equity": 3046715940, "shares_outstanding": null, "goodwill_and_intangibles": 1511293940 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296177, "ticker_id": 2649, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "641587050", "inventory": "1008991600", "commonStock": "3046715940", "currentDebt": "None", "investments": "None", "totalAssets": "6055046330", "longTermDebt": "None", "shortTermDebt": "93222050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "869706890", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "2983105600", "otherCurrentAssets": "271989040", "totalCurrentAssets": "1786573170", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428821430", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4268473160", "currentAccountsPayable": "1294141400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206185240", "totalShareholderEquity": "3046715940", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "837901720", "totalCurrentLiabilities": "2225265170", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757840430", "cashAndShortTermInvestments": "76771100", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "869706890", "cashAndCashEquivalentsAtCarryingValue": "76771100", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76771100, "short_term_investments": null, "net_receivables": 428821430, "inventory": 1008991600, "other_current_assets": null, "total_current_assets": 1786573170, "net_ppe": null, "goodwill": 641587050, "intangible_assets": 869706890, "goodwill_and_intangibles": 1511293940, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4268473160, "total_assets": 6055046330, "short_term_debt": 93222050, "accounts_payable": 1294141400, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2225265170, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757840430, "total_liabilities": 2983105600, "total_debt": 93222050, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3046715940, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "641587050", "inventory": "1008991600", "commonStock": "3046715940", "currentDebt": "None", "investments": "None", "totalAssets": "6055046330", "longTermDebt": "None", "shortTermDebt": "93222050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "869706890", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "2983105600", "otherCurrentAssets": "271989040", "totalCurrentAssets": "1786573170", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428821430", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4268473160", "currentAccountsPayable": "1294141400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "206185240", "totalShareholderEquity": "3046715940", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "837901720", "totalCurrentLiabilities": "2225265170", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757840430", "cashAndShortTermInvestments": "76771100", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "869706890", "cashAndCashEquivalentsAtCarryingValue": "76771100", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": 4706501280, "cost_of_revenue": null, "gross_profit": null, "ebit": 663023280, "ebitda": 870820560, "pretax_income": 657667680, "tax_provision": 162810240, "net_income": 484146240, "net_income_to_common": 484146240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38924715, "total_current_assets": 2482199134, "total_assets": 6252906144, "short_term_debt": 103799240, "long_term_debt": null, "total_debt": 103799240, "total_liabilities": 3323571821, "total_equity": 2903384512, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1347393980 }, "cash_flow": { "operating_cash_flow": 401670000, "capital_expenditure": 137103359, "free_cash_flow": 538773359, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296178, "ticker_id": 2649, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "663023280", "ebitda": "870820560", "netIncome": "484146240", "grossProfit": "None", "depreciation": "None", "totalRevenue": "4706501280", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "657667680", "interestExpense": "5355600", "operatingIncome": "651240960", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "162810240", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3847463040", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207797280", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "571893889", "inventory": "1047973096", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6252906144", "longTermDebt": "None", "shortTermDebt": "103799240", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "775500091", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3323571821", "otherCurrentAssets": "None", "totalCurrentAssets": "2482199134", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1395301323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3770707009", "currentAccountsPayable": "2473216508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209594619", "totalShareholderEquity": "2903384512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54893829", "totalCurrentLiabilities": "2631909577", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "691662243", "cashAndShortTermInvestments": "38924715", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "775500091", "cashAndCashEquivalentsAtCarryingValue": "38924715", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484146240", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-139245600", "operatingCashflow": "401670000", "capitalExpenditures": "137103359", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233504160", "cashflowFromInvestment": "-187446000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207797280", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4706501280, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 663023280, "depreciation_amortisation": 207797280, "ebitda": 870820560, "interest_expense": 5355600, "interest_income": null, "other_non_operating": null, "pretax_income": 657667680, "tax_provision": 162810240, "effective_tax_rate": null, "net_income": 484146240, "net_income_continuing_ops": null, "net_income_to_common": 484146240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38924715, "short_term_investments": null, "net_receivables": 1395301323, "inventory": 1047973096, "other_current_assets": null, "total_current_assets": 2482199134, "net_ppe": null, "goodwill": 571893889, "intangible_assets": 775500091, "goodwill_and_intangibles": 1347393980, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3770707009, "total_assets": 6252906144, "short_term_debt": 103799240, "accounts_payable": 2473216508, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2631909577, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691662243, "total_liabilities": 3323571821, "total_debt": 103799240, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2903384512, "shares_outstanding": 612259739, "operating_cash_flow": 401670000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137103359, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233504160, "free_cash_flow": 538773359, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "663023280", "ebitda": "870820560", "netIncome": "484146240", "grossProfit": "None", "depreciation": "None", "totalRevenue": "4706501280", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "657667680", "interestExpense": "5355600", "operatingIncome": "651240960", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "162810240", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3847463040", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207797280", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "571893889", "inventory": "1047973096", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6252906144", "longTermDebt": "None", "shortTermDebt": "103799240", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "775500091", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "3323571821", "otherCurrentAssets": "None", "totalCurrentAssets": "2482199134", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1395301323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3770707009", "currentAccountsPayable": "2473216508", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209594619", "totalShareholderEquity": "2903384512", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54893829", "totalCurrentLiabilities": "2631909577", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "691662243", "cashAndShortTermInvestments": "38924715", "commonStockSharesOutstanding": "612259739", "intangibleAssetsExcludingGoodwill": "775500091", "cashAndCashEquivalentsAtCarryingValue": "38924715", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "484146240", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-139245600", "operatingCashflow": "401670000", "capitalExpenditures": "137103359", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233504160", "cashflowFromInvestment": "-187446000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207797280", "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": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -2723299799, "total_equity": 2723299799, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296179, "ticker_id": 2649, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:30.972148+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-2723299799", "otherCurrentAssets": "-55862559", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2723299799", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-2723299799", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -2723299799, "total_liabilities": -2723299799, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2723299799, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-2723299799", "otherCurrentAssets": "-55862559", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2723299799", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-2723299799", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "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": 5, "quarterly_financial_periods": 8, "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" ] } } }