{ "ticker": { "uuid": "2a647473-5a55-4724-9fa8-7577e3d17f2f", "symbol": "GPI", "name": "Group 1 Automotive Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/2a647473-5a55-4724-9fa8-7577e3d17f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a647473-5a55-4724-9fa8-7577e3d17f2f/" }, "ticker_metadata": { "id": 1800, "uuid": "2a647473-5a55-4724-9fa8-7577e3d17f2f", "symbol": "GPI", "name": "Group 1 Automotive Inc", "asset_type": "equity", "market_cap": 3946631000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Group 1 Automotive, Inc., operates in the automotive retail industry. The company is headquartered in Houston, Texas.", "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": "2a647473-5a55-4724-9fa8-7577e3d17f2f", "symbol": "GPI", "name": "Group 1 Automotive Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/2a647473-5a55-4724-9fa8-7577e3d17f2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a647473-5a55-4724-9fa8-7577e3d17f2f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.9, "quality": 0.2, "momentum": 0.12, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 311, "market_cap": 3732000000, "pe_ratio": 11.4443, "earnings_yield": 0.0874, "ebitda_to_ev": 0.1184, "shareholder_yield": 0.0069, "roe": 0.1148, "piotroski_f_score": 6, "momentum_12_1": -0.1519, "volatility_252d": 0.3309 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.048712+00:00", "batch_id": "" }, "size": { "price_close": 311, "market_cap": 3732000000, "market_cap_usd": 3732000000, "enterprise_value": 9120500000, "shares_outstanding": 12000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.4443, "pb_ratio": 1.3143, "ptbv_ratio": null, "ps_ratio": 0.1661, "pcf_ratio": 6.4356, "pfcf_ratio": 4.2327, "ev_ebitda": 8.4473, "ev_ebit": 9.5323, "ev_sales": 0.4058, "ev_fcf": 10.3442, "earnings_yield": 0.0874, "fcf_yield": 0.0967, "price_to_sales": 0.1661, "price_to_book": 1.3143, "price_to_cashflow": 6.4356, "ebitda_to_ev": 0.1184, "sales_yield": 2.464 }, "yield": { "dividend_yield": 0.0069, "buyback_yield": 0, "shareholder_yield": 0.0069, "debt_paydown_yield": null, "total_yield": 0.0069 }, "quality": { "gross_margin": 0.1551, "operating_margin": 0.0426, "net_margin": 0.0145, "ebitda_margin": 0.048, "fcf_margin": 0.0392, "roe": 0.1148, "roa": 0.0324, "roic": 0.0837, "roc_greenblatt": null, "asset_turnover": 2.2334, "cash_conversion": 2.7038, "accruals_ratio": -0.0252, "sbc_to_revenue": 0.0014, "piotroski_f_score": 6, "altman_z_score": 3.4665, "earnings_stability_5y": 0.4734, "revenue_stability_5y": 0.2754, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3463, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5436, "net_debt_to_ebitda": 4.9907, "debt_to_assets": 0.5397, "interest_coverage": 3.1546, "current_ratio": 0.9476, "quick_ratio": 0.2106, "net_debt": 5388500000, "local_beta": 0.0016, "volatility_252d": 0.3309, "volatility_60d": 0.6325, "max_drawdown_12m": -0.3784, "risk_adjusted_momentum": -0.4591 }, "growth": { "revenue_growth_1y": 0.0717, "revenue_growth_3y_cagr": 0.1164, "revenue_growth_5y_cagr": 0.1632, "eps_growth_1y": -0.3178, "eps_growth_3y_cagr": -0.2448, "eps_growth_5y_cagr": 0.0247, "fcf_growth_1y": 0.2349, "book_value_growth_1y": -0.0224, "revenue_growth": 0.0717, "earnings_growth": -0.3178 }, "momentum": { "price_return_1m": -0.1293, "price_return_3m": -0.0246, "price_return_6m": -0.2293, "price_return_9m": -0.3554, "price_return_12m": -0.2616, "price_return_12m_ex1m": -0.1519, "momentum_6m": -0.2293, "momentum_12m": -0.2616, "momentum_12_1": -0.1519, "distance_from_52w_high": -0.3554, "distance_from_52w_low": 0.037, "relative_strength": -0.3616 }, "raw_ttm": { "revenue_ttm": 22473200000, "gross_profit_ttm": 3484800000, "ebit_ttm": 956800000, "ebitda_ttm": 1079700000, "net_income_ttm": 326100000, "eps_diluted_ttm": 27.175, "operating_cash_flow_ttm": 579900000, "capital_expenditure_ttm": 301800000, "fcf_ttm": 881700000, "dividends_paid_ttm": 25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 303300000, "cash_and_equivalents": 41700000, "total_current_assets": 3507300000, "total_current_liabilities": 3701100000, "net_ppe": null, "total_assets": 10062400000, "total_debt": 5430200000, "total_equity": 2839600000, "net_working_capital": 2343200000, "book_value_per_share": 236.6333, "retained_earnings": 4545500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 26, "rank_pb": 32, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 24, "rank_ev_ebitda": 29, "rank_ev_ebit": 39, "rank_earnings_yield": 26, "rank_fcf_yield": 41, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 38, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 88, "rank_fcf_margin": 82, "rank_piotroski": 37, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82 }, "composites": { "value_composite": 10, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 92, "yield_composite": 34, "svqf_composite": 13, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 82, "overall_composite": 40, "quality_value_composite": 0.4243, "os_score": 0.6, "value_percentile": 0.9, "quality_percentile": 0.2, "momentum_percentile": 0.12, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 82, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4224, "ticker_id": 1800, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.048712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 311, "market_cap": 3732000000, "market_cap_usd": 3732000000, "enterprise_value": 9120500000, "shares_outstanding": 12000000, "fx_rate_to_usd": null, "pe_ratio": 11.44434223, "pb_ratio": 1.31426962, "ptbv_ratio": null, "ps_ratio": 0.16606447, "pcf_ratio": 6.43559234, "pfcf_ratio": 4.23273222, "ev_ebitda": 8.44725387, "ev_ebit": 9.53229515, "ev_sales": 0.40583895, "ev_fcf": 10.34422139, "earnings_yield": 0.08737942, "fcf_yield": 0.09667233, "dividend_yield": 0.00685959, "buyback_yield": 0, "shareholder_yield": 0.00685959, "debt_paydown_yield": null, "total_yield": 0.00685959, "gross_margin": 0.1550647, "operating_margin": 0.04257516, "net_margin": 0.01451062, "ebitda_margin": 0.04804389, "fcf_margin": 0.0392334, "roe": 0.11484012, "roa": 0.03240778, "roic": 0.0837022, "roc_greenblatt": null, "asset_turnover": 2.23338369, "cash_conversion": 2.70377185, "accruals_ratio": -0.02522261, "sbc_to_revenue": 0.00143727, "debt_to_equity": 2.54363291, "net_debt_to_ebitda": 4.99073817, "debt_to_assets": 0.53965257, "interest_coverage": 3.15463238, "current_ratio": 0.94763719, "quick_ratio": 0.21061306, "net_debt": 5388500000, "revenue_growth_1y": 0.07172424, "revenue_growth_3y_cagr": 0.11639309, "revenue_growth_5y_cagr": 0.16318525, "eps_growth_1y": -0.31778243, "eps_growth_3y_cagr": -0.2447839, "eps_growth_5y_cagr": 0.02471623, "fcf_growth_1y": 0.23487395, "book_value_growth_1y": -0.02238102, "piotroski_f_score": 6, "altman_z_score": 3.46649554, "earnings_stability_5y": 0.473381, "revenue_stability_5y": 0.275405, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1293376, "price_return_3m": -0.02458914, "price_return_6m": -0.22927678, "price_return_9m": -0.35535678, "price_return_12m": -0.26161099, "price_return_12m_ex1m": -0.15192271, "distance_from_52w_high": -0.35535678, "distance_from_52w_low": 0.03701234, "relative_strength": -0.36157457, "local_beta": 0.0016, "volatility_252d": 0.330881, "volatility_60d": 0.632539, "max_drawdown_12m": -0.37836494, "revenue_ttm": 22473200000, "gross_profit_ttm": 3484800000, "ebit_ttm": 956800000, "ebitda_ttm": 1079700000, "net_income_ttm": 326100000, "eps_diluted_ttm": 27.175, "operating_cash_flow_ttm": 579900000, "capital_expenditure_ttm": 301800000, "fcf_ttm": 881700000, "dividends_paid_ttm": 25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 303300000, "cash_and_equivalents": 41700000, "total_current_assets": 3507300000, "total_current_liabilities": 3701100000, "net_ppe": null, "total_assets": 10062400000, "total_debt": 5430200000, "total_equity": 2839600000, "net_working_capital": 2343200000, "book_value_per_share": 236.63333333, "retained_earnings": 4545500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 26, "rank_pb": 32, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 24, "rank_ev_ebitda": 29, "rank_ev_ebit": 39, "rank_earnings_yield": 26, "rank_fcf_yield": 41, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 38, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 88, "rank_fcf_margin": 82, "rank_piotroski": 37, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82, "value_composite": 10, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 92, "yield_composite": 34, "svqf_composite": 13, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 82, "overall_composite": 40, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 311, "os": 0.6, "value": 0.9, "quality": 0.2, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.4443, "earnings_yield": 0.0874, "shareholder_yield": 0.0069, "roe": 0.1148, "momentum_12_1": -0.1519, "complete_fields": { "id": 4224, "ticker_id": 1800, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:16.048712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 311, "market_cap": 3732000000, "market_cap_usd": 3732000000, "enterprise_value": 9120500000, "shares_outstanding": 12000000, "fx_rate_to_usd": null, "pe_ratio": 11.44434223, "pb_ratio": 1.31426962, "ptbv_ratio": null, "ps_ratio": 0.16606447, "pcf_ratio": 6.43559234, "pfcf_ratio": 4.23273222, "ev_ebitda": 8.44725387, "ev_ebit": 9.53229515, "ev_sales": 0.40583895, "ev_fcf": 10.34422139, "earnings_yield": 0.08737942, "fcf_yield": 0.09667233, "dividend_yield": 0.00685959, "buyback_yield": 0, "shareholder_yield": 0.00685959, "debt_paydown_yield": null, "total_yield": 0.00685959, "gross_margin": 0.1550647, "operating_margin": 0.04257516, "net_margin": 0.01451062, "ebitda_margin": 0.04804389, "fcf_margin": 0.0392334, "roe": 0.11484012, "roa": 0.03240778, "roic": 0.0837022, "roc_greenblatt": null, "asset_turnover": 2.23338369, "cash_conversion": 2.70377185, "accruals_ratio": -0.02522261, "sbc_to_revenue": 0.00143727, "debt_to_equity": 2.54363291, "net_debt_to_ebitda": 4.99073817, "debt_to_assets": 0.53965257, "interest_coverage": 3.15463238, "current_ratio": 0.94763719, "quick_ratio": 0.21061306, "net_debt": 5388500000, "revenue_growth_1y": 0.07172424, "revenue_growth_3y_cagr": 0.11639309, "revenue_growth_5y_cagr": 0.16318525, "eps_growth_1y": -0.31778243, "eps_growth_3y_cagr": -0.2447839, "eps_growth_5y_cagr": 0.02471623, "fcf_growth_1y": 0.23487395, "book_value_growth_1y": -0.02238102, "piotroski_f_score": 6, "altman_z_score": 3.46649554, "earnings_stability_5y": 0.473381, "revenue_stability_5y": 0.275405, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1293376, "price_return_3m": -0.02458914, "price_return_6m": -0.22927678, "price_return_9m": -0.35535678, "price_return_12m": -0.26161099, "price_return_12m_ex1m": -0.15192271, "distance_from_52w_high": -0.35535678, "distance_from_52w_low": 0.03701234, "relative_strength": -0.36157457, "local_beta": 0.0016, "volatility_252d": 0.330881, "volatility_60d": 0.632539, "max_drawdown_12m": -0.37836494, "revenue_ttm": 22473200000, "gross_profit_ttm": 3484800000, "ebit_ttm": 956800000, "ebitda_ttm": 1079700000, "net_income_ttm": 326100000, "eps_diluted_ttm": 27.175, "operating_cash_flow_ttm": 579900000, "capital_expenditure_ttm": 301800000, "fcf_ttm": 881700000, "dividends_paid_ttm": 25600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 303300000, "cash_and_equivalents": 41700000, "total_current_assets": 3507300000, "total_current_liabilities": 3701100000, "net_ppe": null, "total_assets": 10062400000, "total_debt": 5430200000, "total_equity": 2839600000, "net_working_capital": 2343200000, "book_value_per_share": 236.63333333, "retained_earnings": 4545500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -204500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 26, "rank_pb": 32, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 24, "rank_ev_ebitda": 29, "rank_ev_ebit": 39, "rank_earnings_yield": 26, "rank_fcf_yield": 41, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 38, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 88, "rank_fcf_margin": 82, "rank_piotroski": 37, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 82, "value_composite": 10, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 92, "yield_composite": 34, "svqf_composite": 13, "vc1_composite": 7, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 82, "overall_composite": 40, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 22571400000, "cost_of_revenue": 19070600000, "gross_profit": 3500800000, "ebit": 948700000, "ebitda": 1069800000, "pretax_income": 449900000, "tax_provision": 126200000, "net_income": 323700000, "net_income_to_common": 323700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32500000, "total_current_assets": 3662600000, "total_assets": 10349600000, "short_term_debt": 2199900000, "long_term_debt": 3440500000, "total_debt": 5640400000, "total_liabilities": 7560600000, "total_equity": 2789100000, "shares_outstanding": 12737232, "goodwill_and_intangibles": 3138700000 }, "cash_flow": { "operating_cash_flow": 694500000, "capital_expenditure": 270000000, "free_cash_flow": 964500000, "dividends_paid": 25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270334, "ticker_id": 1800, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "948700000", "ebitda": "1069800000", "netIncome": "323700000", "grossProfit": "3500800000", "depreciation": "None", "totalRevenue": "22571400000", "costOfRevenue": "19070600000", "interestIncome": "284400000", "incomeBeforeTax": "449900000", "interestExpense": "310900000", "operatingIncome": "948700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "126200000", "reportedCurrency": "USD", "netInterestIncome": "-284400000", "nonInterestIncome": "None", "operatingExpenses": "2552100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19070600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121100000", "sellingGeneralAndAdministrative": "2541000000", "netIncomeFromContinuingOperations": "323700000" }, "balance": { "goodwill": "2204900000", "inventory": "2741300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10349600000", "longTermDebt": "3440500000", "shortTermDebt": "2199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933800000", "reportedCurrency": "USD", "retainedEarnings": "4421900000", "totalLiabilities": "7560600000", "otherCurrentAssets": "2995300000", "totalCurrentAssets": "3662600000", "currentLongTermDebt": "2174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6687200000", "currentAccountsPayable": "732800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3413400000", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "2789100000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "470400000", "totalCurrentLiabilities": "3403100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "4157400000", "cashAndShortTermInvestments": "32500000", "commonStockSharesOutstanding": "12737232", "intangibleAssetsExcludingGoodwill": "933800000", "cashAndCashEquivalentsAtCarryingValue": "32500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325200000", "profitLoss": "None", "dividendPayout": "25600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-47700000", "operatingCashflow": "694500000", "capitalExpenditures": "270000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31100000", "cashflowFromInvestment": "-671300000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-554800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22571400000, "cost_of_revenue": 19070600000, "gross_profit": 3500800000, "research_and_development": null, "selling_general_admin": 2541000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 948700000, "depreciation_amortisation": 121100000, "ebitda": 1069800000, "interest_expense": 310900000, "interest_income": null, "other_non_operating": null, "pretax_income": 449900000, "tax_provision": 126200000, "effective_tax_rate": null, "net_income": 323700000, "net_income_continuing_ops": 323700000, "net_income_to_common": 323700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32500000, "short_term_investments": null, "net_receivables": 634800000, "inventory": 2741300000, "other_current_assets": null, "total_current_assets": 3662600000, "net_ppe": null, "goodwill": 2204900000, "intangible_assets": 933800000, "goodwill_and_intangibles": 3138700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6687200000, "total_assets": 10349600000, "short_term_debt": 2199900000, "accounts_payable": 732800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3403100000, "long_term_debt": 3440500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4157400000, "total_liabilities": 7560600000, "total_debt": 5640400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4421900000, "total_equity": 2789100000, "shares_outstanding": 12737232, "operating_cash_flow": 694500000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -671300000, "dividends_paid": 25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31100000, "free_cash_flow": 964500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "948700000", "ebitda": "1069800000", "netIncome": "323700000", "grossProfit": "3500800000", "depreciation": "None", "totalRevenue": "22571400000", "costOfRevenue": "19070600000", "interestIncome": "284400000", "incomeBeforeTax": "449900000", "interestExpense": "310900000", "operatingIncome": "948700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "126200000", "reportedCurrency": "USD", "netInterestIncome": "-284400000", "nonInterestIncome": "None", "operatingExpenses": "2552100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19070600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121100000", "sellingGeneralAndAdministrative": "2541000000", "netIncomeFromContinuingOperations": "323700000" }, "balance": { "goodwill": "2204900000", "inventory": "2741300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10349600000", "longTermDebt": "3440500000", "shortTermDebt": "2199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933800000", "reportedCurrency": "USD", "retainedEarnings": "4421900000", "totalLiabilities": "7560600000", "otherCurrentAssets": "2995300000", "totalCurrentAssets": "3662600000", "currentLongTermDebt": "2174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6687200000", "currentAccountsPayable": "732800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3413400000", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "2789100000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "470400000", "totalCurrentLiabilities": "3403100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "4157400000", "cashAndShortTermInvestments": "32500000", "commonStockSharesOutstanding": "12737232", "intangibleAssetsExcludingGoodwill": "933800000", "cashAndCashEquivalentsAtCarryingValue": "32500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "325200000", "profitLoss": "None", "dividendPayout": "25600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-47700000", "operatingCashflow": "694500000", "capitalExpenditures": "270000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31100000", "cashflowFromInvestment": "-671300000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-554800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121100000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 19934400000, "cost_of_revenue": 16693300000, "gross_profit": 3241000000, "ebit": 908300000, "ebitda": 1021400000, "pretax_income": 658500000, "tax_provision": 161500000, "net_income": 498200000, "net_income_to_common": 498200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 3497300000, "total_assets": 9824200000, "short_term_debt": 2248900000, "long_term_debt": 2737900000, "total_debt": 4986800000, "total_liabilities": 6849900000, "total_equity": 2974300000, "shares_outstanding": 13279000, "goodwill_and_intangibles": 3006000000 }, "cash_flow": { "operating_cash_flow": 586300000, "capital_expenditure": 245100000, "free_cash_flow": 831400000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270339, "ticker_id": 1800, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "908300000", "ebitda": "1021400000", "netIncome": "498200000", "grossProfit": "3241000000", "depreciation": "None", "totalRevenue": "19934400000", "costOfRevenue": "16693300000", "interestIncome": "249800000", "incomeBeforeTax": "658500000", "interestExpense": "249800000", "operatingIncome": "909100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161500000", "reportedCurrency": "USD", "netInterestIncome": "-249800000", "nonInterestIncome": "None", "operatingExpenses": "2332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16693300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "2059000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "2057900000", "inventory": "2636800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9824200000", "longTermDebt": "2737900000", "shortTermDebt": "2248900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "4122600000", "totalLiabilities": "6849900000", "otherCurrentAssets": "162900000", "totalCurrentAssets": "3497300000", "currentLongTermDebt": "2197300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6326900000", "currentAccountsPayable": "738000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171800000", "shortLongTermDebtTotal": "5237200000", "totalShareholderEquity": "2974300000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "409900000", "totalCurrentLiabilities": "3396800000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3453300000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "13279000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498100000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-254400000", "operatingCashflow": "586300000", "capitalExpenditures": "245100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "681100000", "cashflowFromInvestment": "-1282600000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19934400000, "cost_of_revenue": 16693300000, "gross_profit": 3241000000, "research_and_development": null, "selling_general_admin": 2059000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 908300000, "depreciation_amortisation": 113100000, "ebitda": 1021400000, "interest_expense": 249800000, "interest_income": null, "other_non_operating": null, "pretax_income": 658500000, "tax_provision": 161500000, "effective_tax_rate": null, "net_income": 498200000, "net_income_continuing_ops": 497000000, "net_income_to_common": 498200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": 663200000, "inventory": 2636800000, "other_current_assets": null, "total_current_assets": 3497300000, "net_ppe": null, "goodwill": 2057900000, "intangible_assets": 948100000, "goodwill_and_intangibles": 3006000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6326900000, "total_assets": 9824200000, "short_term_debt": 2248900000, "accounts_payable": 738000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3396800000, "long_term_debt": 2737900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3453300000, "total_liabilities": 6849900000, "total_debt": 4986800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4122600000, "total_equity": 2974300000, "shares_outstanding": 13279000, "operating_cash_flow": 586300000, "stock_based_compensation": 25200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1282600000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 681100000, "free_cash_flow": 831400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "908300000", "ebitda": "1021400000", "netIncome": "498200000", "grossProfit": "3241000000", "depreciation": "None", "totalRevenue": "19934400000", "costOfRevenue": "16693300000", "interestIncome": "249800000", "incomeBeforeTax": "658500000", "interestExpense": "249800000", "operatingIncome": "909100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161500000", "reportedCurrency": "USD", "netInterestIncome": "-249800000", "nonInterestIncome": "None", "operatingExpenses": "2332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16693300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113100000", "sellingGeneralAndAdministrative": "2059000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "2057900000", "inventory": "2636800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9824200000", "longTermDebt": "2737900000", "shortTermDebt": "2248900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "4122600000", "totalLiabilities": "6849900000", "otherCurrentAssets": "162900000", "totalCurrentAssets": "3497300000", "currentLongTermDebt": "2197300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6326900000", "currentAccountsPayable": "738000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171800000", "shortLongTermDebtTotal": "5237200000", "totalShareholderEquity": "2974300000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "409900000", "totalCurrentLiabilities": "3396800000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3453300000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "13279000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "498100000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-254400000", "operatingCashflow": "586300000", "capitalExpenditures": "245100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "681100000", "cashflowFromInvestment": "-1282600000", "stockBasedCompensation": "25200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113100000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 17873700000, "cost_of_revenue": 14853400000, "gross_profit": 3020300000, "ebit": 964100000, "ebitda": 1056100000, "pretax_income": 800200000, "tax_provision": 198200000, "net_income": 601600000, "net_income_to_common": 601600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57200000, "total_current_assets": 2791300000, "total_assets": 7774100000, "short_term_debt": 1695700000, "long_term_debt": 1989400000, "total_debt": 3685100000, "total_liabilities": 5099700000, "total_equity": 2674400000, "shares_outstanding": 13734799, "goodwill_and_intangibles": 2353100000 }, "cash_flow": { "operating_cash_flow": 63500000, "capital_expenditure": 185400000, "free_cash_flow": 248900000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270344, "ticker_id": 1800, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "964100000", "ebitda": "1056100000", "netIncome": "601600000", "grossProfit": "3020300000", "depreciation": "None", "totalRevenue": "17873700000", "costOfRevenue": "14853400000", "interestIncome": "163900000", "incomeBeforeTax": "800200000", "interestExpense": "163900000", "operatingIncome": "968600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "198200000", "reportedCurrency": "USD", "netInterestIncome": "-148400000", "nonInterestIncome": "None", "operatingExpenses": "2051700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14853400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "1840400000", "netIncomeFromContinuingOperations": "649900000" }, "balance": { "goodwill": "1651900000", "inventory": "1963400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7774100000", "longTermDebt": "1989400000", "shortTermDebt": "1695700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "701200000", "reportedCurrency": "USD", "retainedEarnings": "3649800000", "totalLiabilities": "5099700000", "otherCurrentAssets": "163200000", "totalCurrentAssets": "2791300000", "currentLongTermDebt": "1674800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "607500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982800000", "currentAccountsPayable": "499300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2465200000", "shortLongTermDebtTotal": "3894500000", "totalShareholderEquity": "2674400000", "capitalLeaseObligations": "230300000", "otherCurrentLiabilities": "310700000", "totalCurrentLiabilities": "2505700000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "57200000", "commonStockSharesOutstanding": "13734799", "intangibleAssetsExcludingGoodwill": "701200000", "cashAndCashEquivalentsAtCarryingValue": "57200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587200000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-567600000", "operatingCashflow": "63500000", "capitalExpenditures": "185400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311900000", "cashflowFromInvestment": "-366100000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17873700000, "cost_of_revenue": 14853400000, "gross_profit": 3020300000, "research_and_development": null, "selling_general_admin": 1840400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 964100000, "depreciation_amortisation": 92000000, "ebitda": 1056100000, "interest_expense": 163900000, "interest_income": null, "other_non_operating": null, "pretax_income": 800200000, "tax_provision": 198200000, "effective_tax_rate": null, "net_income": 601600000, "net_income_continuing_ops": 649900000, "net_income_to_common": 601600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57200000, "short_term_investments": 1200000, "net_receivables": 607500000, "inventory": 1963400000, "other_current_assets": null, "total_current_assets": 2791300000, "net_ppe": null, "goodwill": 1651900000, "intangible_assets": 701200000, "goodwill_and_intangibles": 2353100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4982800000, "total_assets": 7774100000, "short_term_debt": 1695700000, "accounts_payable": 499300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505700000, "long_term_debt": 1989400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2594000000, "total_liabilities": 5099700000, "total_debt": 3685100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3649800000, "total_equity": 2674400000, "shares_outstanding": 13734799, "operating_cash_flow": 63500000, "stock_based_compensation": 20100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366100000, "dividends_paid": 25200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 311900000, "free_cash_flow": 248900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "964100000", "ebitda": "1056100000", "netIncome": "601600000", "grossProfit": "3020300000", "depreciation": "None", "totalRevenue": "17873700000", "costOfRevenue": "14853400000", "interestIncome": "163900000", "incomeBeforeTax": "800200000", "interestExpense": "163900000", "operatingIncome": "968600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "198200000", "reportedCurrency": "USD", "netInterestIncome": "-148400000", "nonInterestIncome": "None", "operatingExpenses": "2051700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14853400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "1840400000", "netIncomeFromContinuingOperations": "649900000" }, "balance": { "goodwill": "1651900000", "inventory": "1963400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7774100000", "longTermDebt": "1989400000", "shortTermDebt": "1695700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "701200000", "reportedCurrency": "USD", "retainedEarnings": "3649800000", "totalLiabilities": "5099700000", "otherCurrentAssets": "163200000", "totalCurrentAssets": "2791300000", "currentLongTermDebt": "1674800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "607500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982800000", "currentAccountsPayable": "499300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2465200000", "shortLongTermDebtTotal": "3894500000", "totalShareholderEquity": "2674400000", "capitalLeaseObligations": "230300000", "otherCurrentLiabilities": "310700000", "totalCurrentLiabilities": "2505700000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "57200000", "commonStockSharesOutstanding": "13734799", "intangibleAssetsExcludingGoodwill": "701200000", "cashAndCashEquivalentsAtCarryingValue": "57200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587200000", "profitLoss": "None", "dividendPayout": "25200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-567600000", "operatingCashflow": "63500000", "capitalExpenditures": "185400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "311900000", "cashflowFromInvestment": "-366100000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 16222100000, "cost_of_revenue": 13256900000, "gross_profit": 2965200000, "ebit": 1090100000, "ebitda": 1179400000, "pretax_income": 985300000, "tax_provision": 231100000, "net_income": 751500000, "net_income_to_common": 751500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47900000, "total_current_assets": 1985300000, "total_assets": 6717500000, "short_term_debt": 1157300000, "long_term_debt": 1952200000, "total_debt": 3109500000, "total_liabilities": 4480000000, "total_equity": 2237500000, "shares_outstanding": 15493616, "goodwill_and_intangibles": 2178100000 }, "cash_flow": { "operating_cash_flow": 585900000, "capital_expenditure": 155500000, "free_cash_flow": 741400000, "dividends_paid": 23700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270349, "ticker_id": 1800, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1090100000", "ebitda": "1179400000", "netIncome": "751500000", "grossProfit": "2965200000", "depreciation": "None", "totalRevenue": "16222100000", "costOfRevenue": "13256900000", "interestIncome": "104800000", "incomeBeforeTax": "985300000", "interestExpense": "104800000", "operatingIncome": "1091400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "231100000", "reportedCurrency": "USD", "netInterestIncome": "-104800000", "nonInterestIncome": "None", "operatingExpenses": "1873800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13256900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89300000", "sellingGeneralAndAdministrative": "1706500000", "netIncomeFromContinuingOperations": "754200000" }, "balance": { "goodwill": "1661800000", "inventory": "1356600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "6717500000", "longTermDebt": "1952200000", "shortTermDebt": "1157300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "516300000", "reportedCurrency": "USD", "retainedEarnings": "3073600000", "totalLiabilities": "4480000000", "otherCurrentAssets": "103100000", "totalCurrentAssets": "1985300000", "currentLongTermDebt": "1135500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "477700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4732200000", "currentAccountsPayable": "488000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2377300000", "shortLongTermDebtTotal": "3347900000", "totalShareholderEquity": "2237500000", "capitalLeaseObligations": "260200000", "otherCurrentLiabilities": "297900000", "totalCurrentLiabilities": "1921400000", "otherNonCurrentLiabilities": "129800000", "totalNonCurrentLiabilities": "2558600000", "cashAndShortTermInvestments": "47900000", "commonStockSharesOutstanding": "15493616", "intangibleAssetsExcludingGoodwill": "516300000", "cashAndCashEquivalentsAtCarryingValue": "47900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "751500000", "profitLoss": "None", "dividendPayout": "23700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-282100000", "operatingCashflow": "585900000", "capitalExpenditures": "155500000", "changeInReceivables": "-72800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67300000", "cashflowFromInvestment": "-484600000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-521200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16222100000, "cost_of_revenue": 13256900000, "gross_profit": 2965200000, "research_and_development": null, "selling_general_admin": 1706500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1090100000, "depreciation_amortisation": 89300000, "ebitda": 1179400000, "interest_expense": 104800000, "interest_income": null, "other_non_operating": null, "pretax_income": 985300000, "tax_provision": 231100000, "effective_tax_rate": null, "net_income": 751500000, "net_income_continuing_ops": 754200000, "net_income_to_common": 751500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47900000, "short_term_investments": 100000, "net_receivables": 477700000, "inventory": 1356600000, "other_current_assets": null, "total_current_assets": 1985300000, "net_ppe": null, "goodwill": 1661800000, "intangible_assets": 516300000, "goodwill_and_intangibles": 2178100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4732200000, "total_assets": 6717500000, "short_term_debt": 1157300000, "accounts_payable": 488000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1921400000, "long_term_debt": 1952200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558600000, "total_liabilities": 4480000000, "total_debt": 3109500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3073600000, "total_equity": 2237500000, "shares_outstanding": 15493616, "operating_cash_flow": 585900000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484600000, "dividends_paid": 23700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67300000, "free_cash_flow": 741400000, "net_change_in_cash": 34000000 }, "raw_data": { "income": { "ebit": "1090100000", "ebitda": "1179400000", "netIncome": "751500000", "grossProfit": "2965200000", "depreciation": "None", "totalRevenue": "16222100000", "costOfRevenue": "13256900000", "interestIncome": "104800000", "incomeBeforeTax": "985300000", "interestExpense": "104800000", "operatingIncome": "1091400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "231100000", "reportedCurrency": "USD", "netInterestIncome": "-104800000", "nonInterestIncome": "None", "operatingExpenses": "1873800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13256900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89300000", "sellingGeneralAndAdministrative": "1706500000", "netIncomeFromContinuingOperations": "754200000" }, "balance": { "goodwill": "1661800000", "inventory": "1356600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "6717500000", "longTermDebt": "1952200000", "shortTermDebt": "1157300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "516300000", "reportedCurrency": "USD", "retainedEarnings": "3073600000", "totalLiabilities": "4480000000", "otherCurrentAssets": "103100000", "totalCurrentAssets": "1985300000", "currentLongTermDebt": "1135500000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "477700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4732200000", "currentAccountsPayable": "488000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2377300000", "shortLongTermDebtTotal": "3347900000", "totalShareholderEquity": "2237500000", "capitalLeaseObligations": "260200000", "otherCurrentLiabilities": "297900000", "totalCurrentLiabilities": "1921400000", "otherNonCurrentLiabilities": "129800000", "totalNonCurrentLiabilities": "2558600000", "cashAndShortTermInvestments": "47900000", "commonStockSharesOutstanding": "15493616", "intangibleAssetsExcludingGoodwill": "516300000", "cashAndCashEquivalentsAtCarryingValue": "47900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "751500000", "profitLoss": "None", "dividendPayout": "23700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-282100000", "operatingCashflow": "585900000", "capitalExpenditures": "155500000", "changeInReceivables": "-72800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67300000", "cashflowFromInvestment": "-484600000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-521200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89300000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 13481900000, "cost_of_revenue": 11041200000, "gross_profit": 2440700000, "ebit": 884300000, "ebitda": 963200000, "pretax_income": 800900000, "tax_provision": 175500000, "net_income": 552100000, "net_income_to_common": 552100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14900000, "total_current_assets": 1666200000, "total_assets": 5749400000, "short_term_debt": 777300000, "long_term_debt": 1815300000, "total_debt": 2592600000, "total_liabilities": 3924200000, "total_equity": 1825200000, "shares_outstanding": 17722212, "goodwill_and_intangibles": 1812500000 }, "cash_flow": { "operating_cash_flow": 1259600000, "capital_expenditure": 143600000, "free_cash_flow": 1403200000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270354, "ticker_id": 1800, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "884300000", "ebitda": "963200000", "netIncome": "552100000", "grossProfit": "2440700000", "depreciation": "None", "totalRevenue": "13481900000", "costOfRevenue": "11041200000", "interestIncome": "83400000", "incomeBeforeTax": "800900000", "interestExpense": "83400000", "operatingIncome": "884400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "175500000", "reportedCurrency": "USD", "netInterestIncome": "-83400000", "nonInterestIncome": "None", "operatingExpenses": "1556300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11041200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78900000", "sellingGeneralAndAdministrative": "1398400000", "netIncomeFromContinuingOperations": "625400000" }, "balance": { "goodwill": "1420200000", "inventory": "1073100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5749400000", "longTermDebt": "1815300000", "shortTermDebt": "777300000", "treasuryStock": "-690400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "392300000", "reportedCurrency": "USD", "retainedEarnings": "2345900000", "totalLiabilities": "3924200000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1666200000", "currentLongTermDebt": "751400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083200000", "currentAccountsPayable": "457800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2225600000", "shortLongTermDebtTotal": "2849200000", "totalShareholderEquity": "1825200000", "capitalLeaseObligations": "282500000", "otherCurrentLiabilities": "308500000", "totalCurrentLiabilities": "1543600000", "otherNonCurrentLiabilities": "127700000", "totalNonCurrentLiabilities": "2380600000", "cashAndShortTermInvestments": "14900000", "commonStockSharesOutstanding": "17722212", "intangibleAssetsExcludingGoodwill": "392300000", "cashAndCashEquivalentsAtCarryingValue": "14900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "552100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "529800000", "operatingCashflow": "1259600000", "capitalExpenditures": "143600000", "changeInReceivables": "4800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-1251700000", "stockBasedCompensation": "28300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13481900000, "cost_of_revenue": 11041200000, "gross_profit": 2440700000, "research_and_development": null, "selling_general_admin": 1398400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 884300000, "depreciation_amortisation": 78900000, "ebitda": 963200000, "interest_expense": 83400000, "interest_income": null, "other_non_operating": null, "pretax_income": 800900000, "tax_provision": 175500000, "effective_tax_rate": null, "net_income": 552100000, "net_income_continuing_ops": 625400000, "net_income_to_common": 552100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14900000, "short_term_investments": null, "net_receivables": 396800000, "inventory": 1073100000, "other_current_assets": null, "total_current_assets": 1666200000, "net_ppe": null, "goodwill": 1420200000, "intangible_assets": 392300000, "goodwill_and_intangibles": 1812500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4083200000, "total_assets": 5749400000, "short_term_debt": 777300000, "accounts_payable": 457800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1543600000, "long_term_debt": 1815300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2380600000, "total_liabilities": 3924200000, "total_debt": 2592600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2345900000, "total_equity": 1825200000, "shares_outstanding": 17722212, "operating_cash_flow": 1259600000, "stock_based_compensation": 28300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1251700000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74000000, "free_cash_flow": 1403200000, "net_change_in_cash": -66100000 }, "raw_data": { "income": { "ebit": "884300000", "ebitda": "963200000", "netIncome": "552100000", "grossProfit": "2440700000", "depreciation": "None", "totalRevenue": "13481900000", "costOfRevenue": "11041200000", "interestIncome": "83400000", "incomeBeforeTax": "800900000", "interestExpense": "83400000", "operatingIncome": "884400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "175500000", "reportedCurrency": "USD", "netInterestIncome": "-83400000", "nonInterestIncome": "None", "operatingExpenses": "1556300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11041200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78900000", "sellingGeneralAndAdministrative": "1398400000", "netIncomeFromContinuingOperations": "625400000" }, "balance": { "goodwill": "1420200000", "inventory": "1073100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5749400000", "longTermDebt": "1815300000", "shortTermDebt": "777300000", "treasuryStock": "-690400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "392300000", "reportedCurrency": "USD", "retainedEarnings": "2345900000", "totalLiabilities": "3924200000", "otherCurrentAssets": "181400000", "totalCurrentAssets": "1666200000", "currentLongTermDebt": "751400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "396800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4083200000", "currentAccountsPayable": "457800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2225600000", "shortLongTermDebtTotal": "2849200000", "totalShareholderEquity": "1825200000", "capitalLeaseObligations": "282500000", "otherCurrentLiabilities": "308500000", "totalCurrentLiabilities": "1543600000", "otherNonCurrentLiabilities": "127700000", "totalNonCurrentLiabilities": "2380600000", "cashAndShortTermInvestments": "14900000", "commonStockSharesOutstanding": "17722212", "intangibleAssetsExcludingGoodwill": "392300000", "cashAndCashEquivalentsAtCarryingValue": "14900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "552100000", "profitLoss": "None", "dividendPayout": "23900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "529800000", "operatingCashflow": "1259600000", "capitalExpenditures": "143600000", "changeInReceivables": "4800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-1251700000", "stockBasedCompensation": "28300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 10600200000, "cost_of_revenue": 8866100000, "gross_profit": 1734100000, "ebit": 481900000, "ebitda": 557700000, "pretax_income": 380800000, "tax_provision": 84200000, "net_income": 286500000, "net_income_to_common": 286500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69000000, "total_current_assets": 2004200000, "total_assets": 5089400000, "short_term_debt": 1163200000, "long_term_debt": 1294700000, "total_debt": 2457900000, "total_liabilities": 3639800000, "total_equity": 1449600000, "shares_outstanding": 17806578, "goodwill_and_intangibles": 1229900000 }, "cash_flow": { "operating_cash_flow": 805400000, "capital_expenditure": 103200000, "free_cash_flow": 908600000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270359, "ticker_id": 1800, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "481900000", "ebitda": "557700000", "netIncome": "286500000", "grossProfit": "1734100000", "depreciation": "None", "totalRevenue": "10600200000", "costOfRevenue": "8866100000", "interestIncome": "102100000", "incomeBeforeTax": "380800000", "interestExpense": "101100000", "operatingIncome": "495700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84200000", "reportedCurrency": "USD", "netInterestIncome": "-102100000", "nonInterestIncome": "None", "operatingExpenses": "1238400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13700000", "costofGoodsAndServicesSold": "8866100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75800000", "sellingGeneralAndAdministrative": "1088300000", "netIncomeFromContinuingOperations": "286500000" }, "balance": { "goodwill": "997100000", "inventory": "1446400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5089400000", "longTermDebt": "1294700000", "shortTermDebt": "1163200000", "treasuryStock": "-492800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "232800000", "reportedCurrency": "USD", "retainedEarnings": "1817900000", "totalLiabilities": "3639800000", "otherCurrentAssets": "86100000", "totalCurrentAssets": "2004200000", "currentLongTermDebt": "1151800000", "longTermInvestments": "None", "shortTermInvestments": "1900000", "currentNetReceivables": "402700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085200000", "currentAccountsPayable": "430400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1818100000", "shortLongTermDebtTotal": "2649800000", "totalShareholderEquity": "1449600000", "capitalLeaseObligations": "229100000", "otherCurrentLiabilities": "249100000", "totalCurrentLiabilities": "1842700000", "otherNonCurrentLiabilities": "113200000", "totalNonCurrentLiabilities": "1797100000", "cashAndShortTermInvestments": "69000000", "commonStockSharesOutstanding": "17806578", "intangibleAssetsExcludingGoodwill": "232800000", "cashAndCashEquivalentsAtCarryingValue": "69000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286500000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "416100000", "operatingCashflow": "805400000", "capitalExpenditures": "103200000", "changeInReceivables": "64700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-668100000", "cashflowFromInvestment": "-74700000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10600200000, "cost_of_revenue": 8866100000, "gross_profit": 1734100000, "research_and_development": null, "selling_general_admin": 1088300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 481900000, "depreciation_amortisation": 75800000, "ebitda": 557700000, "interest_expense": 101100000, "interest_income": null, "other_non_operating": null, "pretax_income": 380800000, "tax_provision": 84200000, "effective_tax_rate": null, "net_income": 286500000, "net_income_continuing_ops": 286500000, "net_income_to_common": 286500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69000000, "short_term_investments": 1900000, "net_receivables": 402700000, "inventory": 1446400000, "other_current_assets": null, "total_current_assets": 2004200000, "net_ppe": null, "goodwill": 997100000, "intangible_assets": 232800000, "goodwill_and_intangibles": 1229900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3085200000, "total_assets": 5089400000, "short_term_debt": 1163200000, "accounts_payable": 430400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1842700000, "long_term_debt": 1294700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1797100000, "total_liabilities": 3639800000, "total_debt": 2457900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1817900000, "total_equity": 1449600000, "shares_outstanding": 17806578, "operating_cash_flow": 805400000, "stock_based_compensation": 32300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74700000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -668100000, "free_cash_flow": 908600000, "net_change_in_cash": 62600000 }, "raw_data": { "income": { "ebit": "481900000", "ebitda": "557700000", "netIncome": "286500000", "grossProfit": "1734100000", "depreciation": "None", "totalRevenue": "10600200000", "costOfRevenue": "8866100000", "interestIncome": "102100000", "incomeBeforeTax": "380800000", "interestExpense": "101100000", "operatingIncome": "495700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84200000", "reportedCurrency": "USD", "netInterestIncome": "-102100000", "nonInterestIncome": "None", "operatingExpenses": "1238400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13700000", "costofGoodsAndServicesSold": "8866100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75800000", "sellingGeneralAndAdministrative": "1088300000", "netIncomeFromContinuingOperations": "286500000" }, "balance": { "goodwill": "997100000", "inventory": "1446400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5089400000", "longTermDebt": "1294700000", "shortTermDebt": "1163200000", "treasuryStock": "-492800000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "232800000", "reportedCurrency": "USD", "retainedEarnings": "1817900000", "totalLiabilities": "3639800000", "otherCurrentAssets": "86100000", "totalCurrentAssets": "2004200000", "currentLongTermDebt": "1151800000", "longTermInvestments": "None", "shortTermInvestments": "1900000", "currentNetReceivables": "402700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085200000", "currentAccountsPayable": "430400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1818100000", "shortLongTermDebtTotal": "2649800000", "totalShareholderEquity": "1449600000", "capitalLeaseObligations": "229100000", "otherCurrentLiabilities": "249100000", "totalCurrentLiabilities": "1842700000", "otherNonCurrentLiabilities": "113200000", "totalNonCurrentLiabilities": "1797100000", "cashAndShortTermInvestments": "69000000", "commonStockSharesOutstanding": "17806578", "intangibleAssetsExcludingGoodwill": "232800000", "cashAndCashEquivalentsAtCarryingValue": "69000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286500000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "416100000", "operatingCashflow": "805400000", "capitalExpenditures": "103200000", "changeInReceivables": "64700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-668100000", "cashflowFromInvestment": "-74700000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 11597900000, "cost_of_revenue": 9835500000, "gross_profit": 1762400000, "ebit": 358400000, "ebitda": 430000000, "pretax_income": 222700000, "tax_provision": 53700000, "net_income": 174000000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23800000, "total_current_assets": 2516300000, "total_assets": 5570200000, "short_term_debt": 1688000000, "long_term_debt": 1432100000, "total_debt": 3120100000, "total_liabilities": 4314500000, "total_equity": 1255700000, "shares_outstanding": 17936074, "goodwill_and_intangibles": 1261800000 }, "cash_flow": { "operating_cash_flow": 370900000, "capital_expenditure": 191800000, "free_cash_flow": 562700000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270364, "ticker_id": 1800, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358400000", "ebitda": "430000000", "netIncome": "174000000", "grossProfit": "1762400000", "depreciation": "None", "totalRevenue": "11597900000", "costOfRevenue": "9835500000", "interestIncome": "136500000", "incomeBeforeTax": "222700000", "interestExpense": "135700000", "operatingIncome": "358300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-136500000", "nonInterestIncome": "None", "operatingExpenses": "1404100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9835500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71600000", "sellingGeneralAndAdministrative": "1220500000", "netIncomeFromContinuingOperations": "280600000" }, "balance": { "goodwill": "1008300000", "inventory": "1901700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5570200000", "longTermDebt": "1432100000", "shortTermDebt": "1688000000", "treasuryStock": "-435300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "253500000", "reportedCurrency": "USD", "retainedEarnings": "1542400000", "totalLiabilities": "4314500000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "2516300000", "currentLongTermDebt": "1663400000", "longTermInvestments": "1900000", "shortTermInvestments": "198100000", "currentNetReceivables": "478900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053700000", "currentAccountsPayable": "527500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1547100000", "shortLongTermDebtTotal": "3330800000", "totalShareholderEquity": "1255700000", "capitalLeaseObligations": "235300000", "otherCurrentLiabilities": "206800000", "totalCurrentLiabilities": "2422300000", "otherNonCurrentLiabilities": "103600000", "totalNonCurrentLiabilities": "1892200000", "cashAndShortTermInvestments": "23800000", "commonStockSharesOutstanding": "17936074", "intangibleAssetsExcludingGoodwill": "253500000", "cashAndCashEquivalentsAtCarryingValue": "23800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174000000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28800000", "operatingCashflow": "370900000", "capitalExpenditures": "191800000", "changeInReceivables": "-19800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "-291600000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11597900000, "cost_of_revenue": 9835500000, "gross_profit": 1762400000, "research_and_development": null, "selling_general_admin": 1220500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358400000, "depreciation_amortisation": 71600000, "ebitda": 430000000, "interest_expense": 135700000, "interest_income": null, "other_non_operating": null, "pretax_income": 222700000, "tax_provision": 53700000, "effective_tax_rate": null, "net_income": 174000000, "net_income_continuing_ops": 280600000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23800000, "short_term_investments": 198100000, "net_receivables": 478900000, "inventory": 1901700000, "other_current_assets": null, "total_current_assets": 2516300000, "net_ppe": null, "goodwill": 1008300000, "intangible_assets": 253500000, "goodwill_and_intangibles": 1261800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3053700000, "total_assets": 5570200000, "short_term_debt": 1688000000, "accounts_payable": 527500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2422300000, "long_term_debt": 1432100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1892200000, "total_liabilities": 4314500000, "total_debt": 3120100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1542400000, "total_equity": 1255700000, "shares_outstanding": 17936074, "operating_cash_flow": 370900000, "stock_based_compensation": 18800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291600000, "dividends_paid": 20300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67000000, "free_cash_flow": 562700000, "net_change_in_cash": 12300000 }, "raw_data": { "income": { "ebit": "358400000", "ebitda": "430000000", "netIncome": "174000000", "grossProfit": "1762400000", "depreciation": "None", "totalRevenue": "11597900000", "costOfRevenue": "9835500000", "interestIncome": "136500000", "incomeBeforeTax": "222700000", "interestExpense": "135700000", "operatingIncome": "358300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "53700000", "reportedCurrency": "USD", "netInterestIncome": "-136500000", "nonInterestIncome": "None", "operatingExpenses": "1404100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9835500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71600000", "sellingGeneralAndAdministrative": "1220500000", "netIncomeFromContinuingOperations": "280600000" }, "balance": { "goodwill": "1008300000", "inventory": "1901700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5570200000", "longTermDebt": "1432100000", "shortTermDebt": "1688000000", "treasuryStock": "-435300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "253500000", "reportedCurrency": "USD", "retainedEarnings": "1542400000", "totalLiabilities": "4314500000", "otherCurrentAssets": "111900000", "totalCurrentAssets": "2516300000", "currentLongTermDebt": "1663400000", "longTermInvestments": "1900000", "shortTermInvestments": "198100000", "currentNetReceivables": "478900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053700000", "currentAccountsPayable": "527500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1547100000", "shortLongTermDebtTotal": "3330800000", "totalShareholderEquity": "1255700000", "capitalLeaseObligations": "235300000", "otherCurrentLiabilities": "206800000", "totalCurrentLiabilities": "2422300000", "otherNonCurrentLiabilities": "103600000", "totalNonCurrentLiabilities": "1892200000", "cashAndShortTermInvestments": "23800000", "commonStockSharesOutstanding": "17936074", "intangibleAssetsExcludingGoodwill": "253500000", "cashAndCashEquivalentsAtCarryingValue": "23800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174000000", "profitLoss": "None", "dividendPayout": "20300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28800000", "operatingCashflow": "370900000", "capitalExpenditures": "191800000", "changeInReceivables": "-19800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "-291600000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 11601500000, "cost_of_revenue": 9876300000, "gross_profit": 1725100000, "ebit": 341100000, "ebitda": 408200000, "pretax_income": 205400000, "tax_provision": 47600000, "net_income": 157800000, "net_income_to_common": 157800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15932000, "total_current_assets": 2402366000, "total_assets": 5001075000, "short_term_debt": 1769600000, "long_term_debt": 1281489000, "total_debt": 3051089000, "total_liabilities": 3905381000, "total_equity": 1095694000, "shares_outstanding": 19461052, "goodwill_and_intangibles": 1223555000 }, "cash_flow": { "operating_cash_flow": 269978000, "capital_expenditure": 141033000, "free_cash_flow": 411011000, "dividends_paid": 20872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270369, "ticker_id": 1800, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341100000", "ebitda": "408200000", "netIncome": "157800000", "grossProfit": "1725100000", "depreciation": "None", "totalRevenue": "11601500000", "costOfRevenue": "9876300000", "interestIncome": "135680000", "incomeBeforeTax": "205400000", "interestExpense": "135700000", "operatingIncome": "341100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47600000", "reportedCurrency": "USD", "netInterestIncome": "-135680000", "nonInterestIncome": "None", "operatingExpenses": "1384100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9876300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67100000", "sellingGeneralAndAdministrative": "1191500000", "netIncomeFromContinuingOperations": "253034000" }, "balance": { "goodwill": "963925000", "inventory": "1844059000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "5001075000", "longTermDebt": "1281489000", "shortTermDebt": "1769600000", "treasuryStock": "-454380000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "259630000", "reportedCurrency": "USD", "retainedEarnings": "1394817000", "totalLiabilities": "3905381000", "otherCurrentAssets": "82700000", "totalCurrentAssets": "2402366000", "currentLongTermDebt": "1769606000", "longTermInvestments": "13100000", "shortTermInvestments": "400000", "currentNetReceivables": "459700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2598709000", "currentAccountsPayable": "419350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347835000", "shortLongTermDebtTotal": "3051100000", "totalShareholderEquity": "1095694000", "capitalLeaseObligations": "42459000", "otherCurrentLiabilities": "197615000", "totalCurrentLiabilities": "2386565000", "otherNonCurrentLiabilities": "100948000", "totalNonCurrentLiabilities": "1518816000", "cashAndShortTermInvestments": "15932000", "commonStockSharesOutstanding": "19461052", "intangibleAssetsExcludingGoodwill": "259630000", "cashAndCashEquivalentsAtCarryingValue": "15932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157800000", "profitLoss": "None", "dividendPayout": "20872000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-80612000", "operatingCashflow": "269978000", "capitalExpenditures": "141033000", "changeInReceivables": "42443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109500000", "cashflowFromInvestment": "-168001000", "stockBasedCompensation": "18714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7566000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11601500000, "cost_of_revenue": 9876300000, "gross_profit": 1725100000, "research_and_development": 0, "selling_general_admin": 1191500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341100000, "depreciation_amortisation": 67100000, "ebitda": 408200000, "interest_expense": 135700000, "interest_income": null, "other_non_operating": null, "pretax_income": 205400000, "tax_provision": 47600000, "effective_tax_rate": null, "net_income": 157800000, "net_income_continuing_ops": 253034000, "net_income_to_common": 157800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15932000, "short_term_investments": 400000, "net_receivables": 459700000, "inventory": 1844059000, "other_current_assets": null, "total_current_assets": 2402366000, "net_ppe": null, "goodwill": 963925000, "intangible_assets": 259630000, "goodwill_and_intangibles": 1223555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2598709000, "total_assets": 5001075000, "short_term_debt": 1769600000, "accounts_payable": 419350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2386565000, "long_term_debt": 1281489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1518816000, "total_liabilities": 3905381000, "total_debt": 3051089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1394817000, "total_equity": 1095694000, "shares_outstanding": 19461052, "operating_cash_flow": 269978000, "stock_based_compensation": 18714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168001000, "dividends_paid": 20872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109500000, "free_cash_flow": 411011000, "net_change_in_cash": -7566000 }, "raw_data": { "income": { "ebit": "341100000", "ebitda": "408200000", "netIncome": "157800000", "grossProfit": "1725100000", "depreciation": "None", "totalRevenue": "11601500000", "costOfRevenue": "9876300000", "interestIncome": "135680000", "incomeBeforeTax": "205400000", "interestExpense": "135700000", "operatingIncome": "341100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "47600000", "reportedCurrency": "USD", "netInterestIncome": "-135680000", "nonInterestIncome": "None", "operatingExpenses": "1384100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9876300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67100000", "sellingGeneralAndAdministrative": "1191500000", "netIncomeFromContinuingOperations": "253034000" }, "balance": { "goodwill": "963925000", "inventory": "1844059000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "5001075000", "longTermDebt": "1281489000", "shortTermDebt": "1769600000", "treasuryStock": "-454380000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "259630000", "reportedCurrency": "USD", "retainedEarnings": "1394817000", "totalLiabilities": "3905381000", "otherCurrentAssets": "82700000", "totalCurrentAssets": "2402366000", "currentLongTermDebt": "1769606000", "longTermInvestments": "13100000", "shortTermInvestments": "400000", "currentNetReceivables": "459700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2598709000", "currentAccountsPayable": "419350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347835000", "shortLongTermDebtTotal": "3051100000", "totalShareholderEquity": "1095694000", "capitalLeaseObligations": "42459000", "otherCurrentLiabilities": "197615000", "totalCurrentLiabilities": "2386565000", "otherNonCurrentLiabilities": "100948000", "totalNonCurrentLiabilities": "1518816000", "cashAndShortTermInvestments": "15932000", "commonStockSharesOutstanding": "19461052", "intangibleAssetsExcludingGoodwill": "259630000", "cashAndCashEquivalentsAtCarryingValue": "15932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157800000", "profitLoss": "None", "dividendPayout": "20872000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-80612000", "operatingCashflow": "269978000", "capitalExpenditures": "141033000", "changeInReceivables": "42443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109500000", "cashflowFromInvestment": "-168001000", "stockBasedCompensation": "18714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7566000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5407100000, "cost_of_revenue": 4560300000, "gross_profit": 846800000, "ebit": 246200000, "ebitda": 277300000, "pretax_income": 170500000, "tax_provision": 40600000, "net_income": 130200000, "net_income_to_common": 130200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41700000, "total_current_assets": 3507300000, "total_assets": 10062400000, "short_term_debt": 2578700000, "long_term_debt": 2851500000, "total_debt": 5430200000, "total_liabilities": 7222900000, "total_equity": 2839600000, "shares_outstanding": 12000000, "goodwill_and_intangibles": 3044100000 }, "cash_flow": { "operating_cash_flow": 82400000, "capital_expenditure": 84000000, "free_cash_flow": 166400000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270332, "ticker_id": 1800, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246200000", "ebitda": "277300000", "netIncome": "130200000", "grossProfit": "846800000", "depreciation": "None", "totalRevenue": "5407100000", "costOfRevenue": "4560300000", "interestIncome": "None", "incomeBeforeTax": "170500000", "interestExpense": "72100000", "operatingIncome": "246200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40600000", "reportedCurrency": "USD", "netInterestIncome": "-72100000", "nonInterestIncome": "None", "operatingExpenses": "600600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "600600000", "netIncomeFromContinuingOperations": "129900000" }, "balance": { "goodwill": "2126500000", "inventory": "2727800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10062400000", "longTermDebt": "2851500000", "shortTermDebt": "2578700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "917600000", "reportedCurrency": "USD", "retainedEarnings": "4545500000", "totalLiabilities": "7222900000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "3507300000", "currentLongTermDebt": "2528500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6555100000", "currentAccountsPayable": "719900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5611900000", "totalShareholderEquity": "2839600000", "capitalLeaseObligations": "231900000", "otherCurrentLiabilities": "402500000", "totalCurrentLiabilities": "3701100000", "otherNonCurrentLiabilities": "149300000", "totalNonCurrentLiabilities": "3521800000", "cashAndShortTermInvestments": "41700000", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "917600000", "cashAndCashEquivalentsAtCarryingValue": "41700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130199999", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40100000", "operatingCashflow": "82400000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254400000", "cashflowFromInvestment": "181800000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5407100000, "cost_of_revenue": 4560300000, "gross_profit": 846800000, "research_and_development": null, "selling_general_admin": 600600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246200000, "depreciation_amortisation": 31100000, "ebitda": 277300000, "interest_expense": 72100000, "interest_income": null, "other_non_operating": null, "pretax_income": 170500000, "tax_provision": 40600000, "effective_tax_rate": null, "net_income": 130200000, "net_income_continuing_ops": 129900000, "net_income_to_common": 130200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41700000, "short_term_investments": null, "net_receivables": 679000000, "inventory": 2727800000, "other_current_assets": null, "total_current_assets": 3507300000, "net_ppe": null, "goodwill": 2126500000, "intangible_assets": 917600000, "goodwill_and_intangibles": 3044100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6555100000, "total_assets": 10062400000, "short_term_debt": 2578700000, "accounts_payable": 719900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3701100000, "long_term_debt": 2851500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3521800000, "total_liabilities": 7222900000, "total_debt": 5430200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4545500000, "total_equity": 2839600000, "shares_outstanding": 12000000, "operating_cash_flow": 82400000, "stock_based_compensation": 10900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 181800000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254400000, "free_cash_flow": 166400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246200000", "ebitda": "277300000", "netIncome": "130200000", "grossProfit": "846800000", "depreciation": "None", "totalRevenue": "5407100000", "costOfRevenue": "4560300000", "interestIncome": "None", "incomeBeforeTax": "170500000", "interestExpense": "72100000", "operatingIncome": "246200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40600000", "reportedCurrency": "USD", "netInterestIncome": "-72100000", "nonInterestIncome": "None", "operatingExpenses": "600600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4560300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "600600000", "netIncomeFromContinuingOperations": "129900000" }, "balance": { "goodwill": "2126500000", "inventory": "2727800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10062400000", "longTermDebt": "2851500000", "shortTermDebt": "2578700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "917600000", "reportedCurrency": "USD", "retainedEarnings": "4545500000", "totalLiabilities": "7222900000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "3507300000", "currentLongTermDebt": "2528500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6555100000", "currentAccountsPayable": "719900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5611900000", "totalShareholderEquity": "2839600000", "capitalLeaseObligations": "231900000", "otherCurrentLiabilities": "402500000", "totalCurrentLiabilities": "3701100000", "otherNonCurrentLiabilities": "149300000", "totalNonCurrentLiabilities": "3521800000", "cashAndShortTermInvestments": "41700000", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "917600000", "cashAndCashEquivalentsAtCarryingValue": "41700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130199999", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40100000", "operatingCashflow": "82400000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254400000", "cashflowFromInvestment": "181800000", "stockBasedCompensation": "10900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5579900000, "cost_of_revenue": 4737000000, "gross_profit": 842900000, "ebit": 215600000, "ebitda": 247100000, "pretax_income": 62300000, "tax_provision": 19300000, "net_income": 43000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32500000, "total_current_assets": 3662600000, "total_assets": 10349600000, "short_term_debt": 2199900000, "long_term_debt": 3440500000, "total_debt": 5640400000, "total_liabilities": 7560600000, "total_equity": 2789100000, "shares_outstanding": 12043409, "goodwill_and_intangibles": 3138700000 }, "cash_flow": { "operating_cash_flow": 90100000, "capital_expenditure": 77800000, "free_cash_flow": 167900000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270333, "ticker_id": 1800, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215600000", "ebitda": "247100000", "netIncome": "43000000", "grossProfit": "842900000", "depreciation": "None", "totalRevenue": "5579900000", "costOfRevenue": "4737000000", "interestIncome": "76900000", "incomeBeforeTax": "62300000", "interestExpense": "76900000", "operatingIncome": "215600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19300000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "627300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "633300000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "2204900000", "inventory": "2741300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10349600000", "longTermDebt": "3440500000", "shortTermDebt": "2199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933800000", "reportedCurrency": "USD", "retainedEarnings": "4421900000", "totalLiabilities": "7560600000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "3662600000", "currentLongTermDebt": "2174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6687000000", "currentAccountsPayable": "732800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3413400000", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "2789100000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "470400000", "totalCurrentLiabilities": "3403100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "4157400000", "cashAndShortTermInvestments": "32500000", "commonStockSharesOutstanding": "12043409", "intangibleAssetsExcludingGoodwill": "933800000", "cashAndCashEquivalentsAtCarryingValue": "32500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43600000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-64099999", "operatingCashflow": "90100000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5579900000, "cost_of_revenue": 4737000000, "gross_profit": 842900000, "research_and_development": null, "selling_general_admin": 633300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215600000, "depreciation_amortisation": 31500000, "ebitda": 247100000, "interest_expense": 76900000, "interest_income": null, "other_non_operating": null, "pretax_income": 62300000, "tax_provision": 19300000, "effective_tax_rate": null, "net_income": 43000000, "net_income_continuing_ops": 43000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32500000, "short_term_investments": null, "net_receivables": 634800000, "inventory": 2741300000, "other_current_assets": null, "total_current_assets": 3662600000, "net_ppe": null, "goodwill": 2204900000, "intangible_assets": 933800000, "goodwill_and_intangibles": 3138700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6687000000, "total_assets": 10349600000, "short_term_debt": 2199900000, "accounts_payable": 732800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3403100000, "long_term_debt": 3440500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4157400000, "total_liabilities": 7560600000, "total_debt": 5640400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4421900000, "total_equity": 2789100000, "shares_outstanding": 12043409, "operating_cash_flow": 90100000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12200000, "dividends_paid": 6100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76400000, "free_cash_flow": 167900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215600000", "ebitda": "247100000", "netIncome": "43000000", "grossProfit": "842900000", "depreciation": "None", "totalRevenue": "5579900000", "costOfRevenue": "4737000000", "interestIncome": "76900000", "incomeBeforeTax": "62300000", "interestExpense": "76900000", "operatingIncome": "215600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19300000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "627300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "633300000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "2204900000", "inventory": "2741300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10349600000", "longTermDebt": "3440500000", "shortTermDebt": "2199900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933800000", "reportedCurrency": "USD", "retainedEarnings": "4421900000", "totalLiabilities": "7560600000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "3662600000", "currentLongTermDebt": "2174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "634800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6687000000", "currentAccountsPayable": "732800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3413400000", "shortLongTermDebtTotal": "5870300000", "totalShareholderEquity": "2789100000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "470400000", "totalCurrentLiabilities": "3403100000", "otherNonCurrentLiabilities": "156000000", "totalNonCurrentLiabilities": "4157400000", "cashAndShortTermInvestments": "32500000", "commonStockSharesOutstanding": "12043409", "intangibleAssetsExcludingGoodwill": "933800000", "cashAndCashEquivalentsAtCarryingValue": "32500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43600000", "profitLoss": "None", "dividendPayout": "6100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-64099999", "operatingCashflow": "90100000", "capitalExpenditures": "77800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76400000", "cashflowFromInvestment": "-12200000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5782700000, "cost_of_revenue": 4894600000, "gross_profit": 888100000, "ebit": 233200000, "ebitda": 264800000, "pretax_income": 36200000, "tax_provision": 23000000, "net_income": 13100000, "net_income_to_common": 13100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30800000, "total_current_assets": 3550100000, "total_assets": 10390600000, "short_term_debt": 2158300000, "long_term_debt": 3250000000, "total_debt": 5408300000, "total_liabilities": 7337600000, "total_equity": 3053000000, "shares_outstanding": 12793961, "goodwill_and_intangibles": 3253300000 }, "cash_flow": { "operating_cash_flow": 155000000, "capital_expenditure": 68300000, "free_cash_flow": 223300000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270335, "ticker_id": 1800, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233200000", "ebitda": "264800000", "netIncome": "13100000", "grossProfit": "888100000", "depreciation": "None", "totalRevenue": "5782700000", "costOfRevenue": "4894600000", "interestIncome": "71700000", "incomeBeforeTax": "36200000", "interestExpense": "78500000", "operatingIncome": "233200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-71700000", "nonInterestIncome": "None", "operatingExpenses": "654900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4894600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "654900000", "netIncomeFromContinuingOperations": "13100000" }, "balance": { "goodwill": "2241900000", "inventory": "2732900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10390600000", "longTermDebt": "3250000000", "shortTermDebt": "2158300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1011400000", "reportedCurrency": "USD", "retainedEarnings": "4384400000", "totalLiabilities": "7337600000", "otherCurrentAssets": "138800000", "totalCurrentAssets": "3550100000", "currentLongTermDebt": "2131400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6840500000", "currentAccountsPayable": "737200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3453800000", "shortLongTermDebtTotal": "5680700000", "totalShareholderEquity": "3053000000", "capitalLeaseObligations": "299300000", "otherCurrentLiabilities": "439700000", "totalCurrentLiabilities": "3335200000", "otherNonCurrentLiabilities": "151900000", "totalNonCurrentLiabilities": "4002400000", "cashAndShortTermInvestments": "30800000", "commonStockSharesOutstanding": "12793961", "intangibleAssetsExcludingGoodwill": "1011400000", "cashAndCashEquivalentsAtCarryingValue": "30800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-75000000", "operatingCashflow": "155000000", "capitalExpenditures": "68300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111700000", "cashflowFromInvestment": "-287800000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5782700000, "cost_of_revenue": 4894600000, "gross_profit": 888100000, "research_and_development": null, "selling_general_admin": 654900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233200000, "depreciation_amortisation": 31600000, "ebitda": 264800000, "interest_expense": 78500000, "interest_income": null, "other_non_operating": null, "pretax_income": 36200000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 13100000, "net_income_continuing_ops": 13100000, "net_income_to_common": 13100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30800000, "short_term_investments": null, "net_receivables": 647600000, "inventory": 2732900000, "other_current_assets": null, "total_current_assets": 3550100000, "net_ppe": null, "goodwill": 2241900000, "intangible_assets": 1011400000, "goodwill_and_intangibles": 3253300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6840500000, "total_assets": 10390600000, "short_term_debt": 2158300000, "accounts_payable": 737200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3335200000, "long_term_debt": 3250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4002400000, "total_liabilities": 7337600000, "total_debt": 5408300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4384400000, "total_equity": 3053000000, "shares_outstanding": 12793961, "operating_cash_flow": 155000000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287800000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111700000, "free_cash_flow": 223300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233200000", "ebitda": "264800000", "netIncome": "13100000", "grossProfit": "888100000", "depreciation": "None", "totalRevenue": "5782700000", "costOfRevenue": "4894600000", "interestIncome": "71700000", "incomeBeforeTax": "36200000", "interestExpense": "78500000", "operatingIncome": "233200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-71700000", "nonInterestIncome": "None", "operatingExpenses": "654900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4894600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "654900000", "netIncomeFromContinuingOperations": "13100000" }, "balance": { "goodwill": "2241900000", "inventory": "2732900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10390600000", "longTermDebt": "3250000000", "shortTermDebt": "2158300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1011400000", "reportedCurrency": "USD", "retainedEarnings": "4384400000", "totalLiabilities": "7337600000", "otherCurrentAssets": "138800000", "totalCurrentAssets": "3550100000", "currentLongTermDebt": "2131400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "647600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6840500000", "currentAccountsPayable": "737200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3453800000", "shortLongTermDebtTotal": "5680700000", "totalShareholderEquity": "3053000000", "capitalLeaseObligations": "299300000", "otherCurrentLiabilities": "439700000", "totalCurrentLiabilities": "3335200000", "otherNonCurrentLiabilities": "151900000", "totalNonCurrentLiabilities": "4002400000", "cashAndShortTermInvestments": "30800000", "commonStockSharesOutstanding": "12793961", "intangibleAssetsExcludingGoodwill": "1011400000", "cashAndCashEquivalentsAtCarryingValue": "30800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-75000000", "operatingCashflow": "155000000", "capitalExpenditures": "68300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111700000", "cashflowFromInvestment": "-287800000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31600000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5703500000, "cost_of_revenue": 4796500000, "gross_profit": 907000000, "ebit": 261800000, "ebitda": 290500000, "pretax_income": 183900000, "tax_provision": 44000000, "net_income": 139800000, "net_income_to_common": 139800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52700000, "total_current_assets": 3433700000, "total_assets": 10229900000, "short_term_debt": 2131900000, "long_term_debt": 3056500000, "total_debt": 5188400000, "total_liabilities": 7094000000, "total_equity": 3135900000, "shares_outstanding": 12842691, "goodwill_and_intangibles": 3284600000 }, "cash_flow": { "operating_cash_flow": 252400000, "capital_expenditure": 71700000, "free_cash_flow": 324100000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270336, "ticker_id": 1800, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261800000", "ebitda": "290500000", "netIncome": "139800000", "grossProfit": "907000000", "depreciation": "None", "totalRevenue": "5703500000", "costOfRevenue": "4796500000", "interestIncome": "69100000", "incomeBeforeTax": "183900000", "interestExpense": "75800000", "operatingIncome": "261800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "645200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4796500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "644000000", "netIncomeFromContinuingOperations": "139800000" }, "balance": { "goodwill": "2268800000", "inventory": "2658200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10229900000", "longTermDebt": "3056500000", "shortTermDebt": "2131900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1015800000", "reportedCurrency": "USD", "retainedEarnings": "4377900000", "totalLiabilities": "7094000000", "otherCurrentAssets": "75900000", "totalCurrentAssets": "3433700000", "currentLongTermDebt": "2104300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "646900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6796200000", "currentAccountsPayable": "733100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3375400000", "shortLongTermDebtTotal": "5468400000", "totalShareholderEquity": "3135900000", "capitalLeaseObligations": "307600000", "otherCurrentLiabilities": "414300000", "totalCurrentLiabilities": "3279300000", "otherNonCurrentLiabilities": "145900000", "totalNonCurrentLiabilities": "3814700000", "cashAndShortTermInvestments": "52700000", "commonStockSharesOutstanding": "12842691", "intangibleAssetsExcludingGoodwill": "1015800000", "cashAndCashEquivalentsAtCarryingValue": "52700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138200000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16600000", "operatingCashflow": "252400000", "capitalExpenditures": "71700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55800000", "cashflowFromInvestment": "-330300000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5703500000, "cost_of_revenue": 4796500000, "gross_profit": 907000000, "research_and_development": null, "selling_general_admin": 644000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261800000, "depreciation_amortisation": 28700000, "ebitda": 290500000, "interest_expense": 75800000, "interest_income": null, "other_non_operating": null, "pretax_income": 183900000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 139800000, "net_income_continuing_ops": 139800000, "net_income_to_common": 139800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52700000, "short_term_investments": null, "net_receivables": 646900000, "inventory": 2658200000, "other_current_assets": null, "total_current_assets": 3433700000, "net_ppe": null, "goodwill": 2268800000, "intangible_assets": 1015800000, "goodwill_and_intangibles": 3284600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6796200000, "total_assets": 10229900000, "short_term_debt": 2131900000, "accounts_payable": 733100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3279300000, "long_term_debt": 3056500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3814700000, "total_liabilities": 7094000000, "total_debt": 5188400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4377900000, "total_equity": 3135900000, "shares_outstanding": 12842691, "operating_cash_flow": 252400000, "stock_based_compensation": 8200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330300000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55800000, "free_cash_flow": 324100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261800000", "ebitda": "290500000", "netIncome": "139800000", "grossProfit": "907000000", "depreciation": "None", "totalRevenue": "5703500000", "costOfRevenue": "4796500000", "interestIncome": "69100000", "incomeBeforeTax": "183900000", "interestExpense": "75800000", "operatingIncome": "261800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "645200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4796500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28700000", "sellingGeneralAndAdministrative": "644000000", "netIncomeFromContinuingOperations": "139800000" }, "balance": { "goodwill": "2268800000", "inventory": "2658200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "10229900000", "longTermDebt": "3056500000", "shortTermDebt": "2131900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1015800000", "reportedCurrency": "USD", "retainedEarnings": "4377900000", "totalLiabilities": "7094000000", "otherCurrentAssets": "75900000", "totalCurrentAssets": "3433700000", "currentLongTermDebt": "2104300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "646900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6796200000", "currentAccountsPayable": "733100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3375400000", "shortLongTermDebtTotal": "5468400000", "totalShareholderEquity": "3135900000", "capitalLeaseObligations": "307600000", "otherCurrentLiabilities": "414300000", "totalCurrentLiabilities": "3279300000", "otherNonCurrentLiabilities": "145900000", "totalNonCurrentLiabilities": "3814700000", "cashAndShortTermInvestments": "52700000", "commonStockSharesOutstanding": "12842691", "intangibleAssetsExcludingGoodwill": "1015800000", "cashAndCashEquivalentsAtCarryingValue": "52700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138200000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-16600000", "operatingCashflow": "252400000", "capitalExpenditures": "71700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55800000", "cashflowFromInvestment": "-330300000", "stockBasedCompensation": "8200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28700000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5505300000, "cost_of_revenue": 4642600000, "gross_profit": 862700000, "ebit": 244000000, "ebitda": 273300000, "pretax_income": 167500000, "tax_provision": 39700000, "net_income": 127700000, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70500000, "total_current_assets": 3508800000, "total_assets": 9887000000, "short_term_debt": 2328300000, "long_term_debt": 2661100000, "total_debt": 4989400000, "total_liabilities": 6894500000, "total_equity": 2992500000, "shares_outstanding": 13083383, "goodwill_and_intangibles": 3025400000 }, "cash_flow": { "operating_cash_flow": 158700000, "capital_expenditure": 52200000, "free_cash_flow": 210900000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270337, "ticker_id": 1800, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244000000", "ebitda": "273300000", "netIncome": "127700000", "grossProfit": "862700000", "depreciation": "None", "totalRevenue": "5505300000", "costOfRevenue": "4642600000", "interestIncome": "66700000", "incomeBeforeTax": "167500000", "interestExpense": "73600000", "operatingIncome": "244000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39700000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "618700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4642600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "617300000", "netIncomeFromContinuingOperations": "127700000" }, "balance": { "goodwill": "2076500000", "inventory": "2558400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9887000000", "longTermDebt": "2661100000", "shortTermDebt": "2328300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "948900000", "reportedCurrency": "USD", "retainedEarnings": "4243900000", "totalLiabilities": "6894500000", "otherCurrentAssets": "129500000", "totalCurrentAssets": "3508800000", "currentLongTermDebt": "2302300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6378200000", "currentAccountsPayable": "727900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3211600000", "shortLongTermDebtTotal": "5268200000", "totalShareholderEquity": "2992500000", "capitalLeaseObligations": "304800000", "otherCurrentLiabilities": "447700000", "totalCurrentLiabilities": "3503900000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3390600000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "13083383", "intangibleAssetsExcludingGoodwill": "948900000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128100000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "108000000", "operatingCashflow": "158700000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83600000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5505300000, "cost_of_revenue": 4642600000, "gross_profit": 862700000, "research_and_development": null, "selling_general_admin": 617300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244000000, "depreciation_amortisation": 29300000, "ebitda": 273300000, "interest_expense": 73600000, "interest_income": null, "other_non_operating": null, "pretax_income": 167500000, "tax_provision": 39700000, "effective_tax_rate": null, "net_income": 127700000, "net_income_continuing_ops": 127700000, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70500000, "short_term_investments": null, "net_receivables": 750400000, "inventory": 2558400000, "other_current_assets": null, "total_current_assets": 3508800000, "net_ppe": null, "goodwill": 2076500000, "intangible_assets": 948900000, "goodwill_and_intangibles": 3025400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6378200000, "total_assets": 9887000000, "short_term_debt": 2328300000, "accounts_payable": 727900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3503900000, "long_term_debt": 2661100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3390600000, "total_liabilities": 6894500000, "total_debt": 4989400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4243900000, "total_equity": 2992500000, "shares_outstanding": 13083383, "operating_cash_flow": 158700000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83600000, "free_cash_flow": 210900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "244000000", "ebitda": "273300000", "netIncome": "127700000", "grossProfit": "862700000", "depreciation": "None", "totalRevenue": "5505300000", "costOfRevenue": "4642600000", "interestIncome": "66700000", "incomeBeforeTax": "167500000", "interestExpense": "73600000", "operatingIncome": "244000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39700000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "618700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4642600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29300000", "sellingGeneralAndAdministrative": "617300000", "netIncomeFromContinuingOperations": "127700000" }, "balance": { "goodwill": "2076500000", "inventory": "2558400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9887000000", "longTermDebt": "2661100000", "shortTermDebt": "2328300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "948900000", "reportedCurrency": "USD", "retainedEarnings": "4243900000", "totalLiabilities": "6894500000", "otherCurrentAssets": "129500000", "totalCurrentAssets": "3508800000", "currentLongTermDebt": "2302300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "750400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6378200000", "currentAccountsPayable": "727900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3211600000", "shortLongTermDebtTotal": "5268200000", "totalShareholderEquity": "2992500000", "capitalLeaseObligations": "304800000", "otherCurrentLiabilities": "447700000", "totalCurrentLiabilities": "3503900000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3390600000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "13083383", "intangibleAssetsExcludingGoodwill": "948900000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128100000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "108000000", "operatingCashflow": "158700000", "capitalExpenditures": "52200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83600000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29300000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5546200000, "cost_of_revenue": 4666800000, "gross_profit": 879200000, "ebit": 193700000, "ebitda": 225200000, "pretax_income": 122700000, "tax_provision": 28000000, "net_income": 94800000, "net_income_to_common": 94800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34400000, "total_current_assets": 3497300000, "total_assets": 9824200000, "short_term_debt": 2223100000, "long_term_debt": 2737900000, "total_debt": 4961000000, "total_liabilities": 6850100000, "total_equity": 2974100000, "shares_outstanding": 13279000, "goodwill_and_intangibles": 3006000000 }, "cash_flow": { "operating_cash_flow": 212600000, "capital_expenditure": 92500000, "free_cash_flow": 305100000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270338, "ticker_id": 1800, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193700000", "ebitda": "225200000", "netIncome": "94800000", "grossProfit": "879200000", "depreciation": "None", "totalRevenue": "5546200000", "costOfRevenue": "4666800000", "interestIncome": "71000000", "incomeBeforeTax": "122700000", "interestExpense": "71000000", "operatingIncome": "193700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "685700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4666800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "514800000", "netIncomeFromContinuingOperations": "94600000" }, "balance": { "goodwill": "2057900000", "inventory": "2636800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9824200000", "longTermDebt": "2737900000", "shortTermDebt": "2223100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "4122400000", "totalLiabilities": "6850100000", "otherCurrentAssets": "162900000", "totalCurrentAssets": "3497300000", "currentLongTermDebt": "2197300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6326800000", "currentAccountsPayable": "738000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171800000", "shortLongTermDebtTotal": "5237200000", "totalShareholderEquity": "2974100000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "435700000", "totalCurrentLiabilities": "3396800000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3453300000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "13279000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94800000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64400000", "operatingCashflow": "212600000", "capitalExpenditures": "92500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159800000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5546200000, "cost_of_revenue": 4666800000, "gross_profit": 879200000, "research_and_development": null, "selling_general_admin": 514800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193700000, "depreciation_amortisation": 31500000, "ebitda": 225200000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": 122700000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 94800000, "net_income_continuing_ops": 94600000, "net_income_to_common": 94800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34400000, "short_term_investments": null, "net_receivables": 663200000, "inventory": 2636800000, "other_current_assets": null, "total_current_assets": 3497300000, "net_ppe": null, "goodwill": 2057900000, "intangible_assets": 948100000, "goodwill_and_intangibles": 3006000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6326800000, "total_assets": 9824200000, "short_term_debt": 2223100000, "accounts_payable": 738000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3396800000, "long_term_debt": 2737900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3453300000, "total_liabilities": 6850100000, "total_debt": 4961000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4122400000, "total_equity": 2974100000, "shares_outstanding": 13279000, "operating_cash_flow": 212600000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73300000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159800000, "free_cash_flow": 305100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193700000", "ebitda": "225200000", "netIncome": "94800000", "grossProfit": "879200000", "depreciation": "None", "totalRevenue": "5546200000", "costOfRevenue": "4666800000", "interestIncome": "71000000", "incomeBeforeTax": "122700000", "interestExpense": "71000000", "operatingIncome": "193700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "685700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4666800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "514800000", "netIncomeFromContinuingOperations": "94600000" }, "balance": { "goodwill": "2057900000", "inventory": "2636800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "9824200000", "longTermDebt": "2737900000", "shortTermDebt": "2223100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "948100000", "reportedCurrency": "USD", "retainedEarnings": "4122400000", "totalLiabilities": "6850100000", "otherCurrentAssets": "162900000", "totalCurrentAssets": "3497300000", "currentLongTermDebt": "2197300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "663200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6326800000", "currentAccountsPayable": "738000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171800000", "shortLongTermDebtTotal": "5237200000", "totalShareholderEquity": "2974100000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "435700000", "totalCurrentLiabilities": "3396800000", "otherNonCurrentLiabilities": "143400000", "totalNonCurrentLiabilities": "3453300000", "cashAndShortTermInvestments": "34400000", "commonStockSharesOutstanding": "13279000", "intangibleAssetsExcludingGoodwill": "948100000", "cashAndCashEquivalentsAtCarryingValue": "34400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94800000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "64400000", "operatingCashflow": "212600000", "capitalExpenditures": "92500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159800000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 5221400000, "cost_of_revenue": 4368700000, "gross_profit": 852700000, "ebit": 230500000, "ebitda": 260100000, "pretax_income": 159600000, "tax_provision": 42500000, "net_income": 117300000, "net_income_to_common": 117300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58700000, "total_current_assets": 3625700000, "total_assets": 9976500000, "short_term_debt": 2516100000, "long_term_debt": 2695100000, "total_debt": 5211200000, "total_liabilities": 7000300000, "total_equity": 2976200000, "shares_outstanding": 13300000, "goodwill_and_intangibles": 3006100000 }, "cash_flow": { "operating_cash_flow": 232700000, "capital_expenditure": 49700000, "free_cash_flow": 282400000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270340, "ticker_id": 1800, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230500000", "ebitda": "260100000", "netIncome": "117300000", "grossProfit": "852700000", "depreciation": "None", "totalRevenue": "5221400000", "costOfRevenue": "4368700000", "interestIncome": "70900000", "incomeBeforeTax": "159600000", "interestExpense": "70900000", "operatingIncome": "231600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42500000", "reportedCurrency": "USD", "netInterestIncome": "-70900000", "nonInterestIncome": "None", "operatingExpenses": "621100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4368700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "591600000", "netIncomeFromContinuingOperations": "117100000" }, "balance": { "goodwill": "2140700000", "inventory": "2752200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "9976500000", "longTermDebt": "2695100000", "shortTermDebt": "2516100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "865400000", "reportedCurrency": "USD", "retainedEarnings": "4033900000", "totalLiabilities": "7000300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "3625700000", "currentLongTermDebt": "2465500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350800000", "currentAccountsPayable": "737000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3184500000", "shortLongTermDebtTotal": "5470800000", "totalShareholderEquity": "2976200000", "capitalLeaseObligations": "310200000", "otherCurrentLiabilities": "370800000", "totalCurrentLiabilities": "3623900000", "otherNonCurrentLiabilities": "140300000", "totalNonCurrentLiabilities": "3376400000", "cashAndShortTermInvestments": "58700000", "commonStockSharesOutstanding": "13300000", "intangibleAssetsExcludingGoodwill": "865400000", "cashAndCashEquivalentsAtCarryingValue": "58700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114700000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10200000", "operatingCashflow": "232700000", "capitalExpenditures": "49700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305900000", "cashflowFromInvestment": "-540300000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5221400000, "cost_of_revenue": 4368700000, "gross_profit": 852700000, "research_and_development": null, "selling_general_admin": 591600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230500000, "depreciation_amortisation": 29600000, "ebitda": 260100000, "interest_expense": 70900000, "interest_income": null, "other_non_operating": null, "pretax_income": 159600000, "tax_provision": 42500000, "effective_tax_rate": null, "net_income": 117300000, "net_income_continuing_ops": 117100000, "net_income_to_common": 117300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58700000, "short_term_investments": null, "net_receivables": 638800000, "inventory": 2752200000, "other_current_assets": null, "total_current_assets": 3625700000, "net_ppe": null, "goodwill": 2140700000, "intangible_assets": 865400000, "goodwill_and_intangibles": 3006100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6350800000, "total_assets": 9976500000, "short_term_debt": 2516100000, "accounts_payable": 737000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3623900000, "long_term_debt": 2695100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3376400000, "total_liabilities": 7000300000, "total_debt": 5211200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4033900000, "total_equity": 2976200000, "shares_outstanding": 13300000, "operating_cash_flow": 232700000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -540300000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305900000, "free_cash_flow": 282400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230500000", "ebitda": "260100000", "netIncome": "117300000", "grossProfit": "852700000", "depreciation": "None", "totalRevenue": "5221400000", "costOfRevenue": "4368700000", "interestIncome": "70900000", "incomeBeforeTax": "159600000", "interestExpense": "70900000", "operatingIncome": "231600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42500000", "reportedCurrency": "USD", "netInterestIncome": "-70900000", "nonInterestIncome": "None", "operatingExpenses": "621100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4368700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "591600000", "netIncomeFromContinuingOperations": "117100000" }, "balance": { "goodwill": "2140700000", "inventory": "2752200000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "9976500000", "longTermDebt": "2695100000", "shortTermDebt": "2516100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "865400000", "reportedCurrency": "USD", "retainedEarnings": "4033900000", "totalLiabilities": "7000300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "3625700000", "currentLongTermDebt": "2465500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "638800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6350800000", "currentAccountsPayable": "737000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3184500000", "shortLongTermDebtTotal": "5470800000", "totalShareholderEquity": "2976200000", "capitalLeaseObligations": "310200000", "otherCurrentLiabilities": "370800000", "totalCurrentLiabilities": "3623900000", "otherNonCurrentLiabilities": "140300000", "totalNonCurrentLiabilities": "3376400000", "cashAndShortTermInvestments": "58700000", "commonStockSharesOutstanding": "13300000", "intangibleAssetsExcludingGoodwill": "865400000", "cashAndCashEquivalentsAtCarryingValue": "58700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114700000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10200000", "operatingCashflow": "232700000", "capitalExpenditures": "49700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "305900000", "cashflowFromInvestment": "-540300000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 4696300000, "cost_of_revenue": 3929800000, "gross_profit": 766500000, "ebit": 241100000, "ebitda": 269300000, "pretax_income": 183000000, "tax_provision": 45200000, "net_income": 138200000, "net_income_to_common": 138200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64400000, "total_current_assets": 3170700000, "total_assets": 8850300000, "short_term_debt": 2290800000, "long_term_debt": 2279300000, "total_debt": 4570100000, "total_liabilities": 5984000000, "total_equity": 2866300000, "shares_outstanding": 13294056, "goodwill_and_intangibles": 2788000000 }, "cash_flow": { "operating_cash_flow": -124100000, "capital_expenditure": 39700000, "free_cash_flow": -84400000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270341, "ticker_id": 1800, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241100000", "ebitda": "269300000", "netIncome": "138200000", "grossProfit": "766500000", "depreciation": "None", "totalRevenue": "4696300000", "costOfRevenue": "3929800000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "58100000", "operatingIncome": "241100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45200000", "reportedCurrency": "USD", "netInterestIncome": "-58100000", "nonInterestIncome": "None", "operatingExpenses": "525400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3929800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "497200000", "netIncomeFromContinuingOperations": "137900000" }, "balance": { "goodwill": "1915700000", "inventory": "2356800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "8850300000", "longTermDebt": "2279300000", "shortTermDebt": "2290800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "872300000", "reportedCurrency": "USD", "retainedEarnings": "3923000000", "totalLiabilities": "5984000000", "otherCurrentAssets": "140100000", "totalCurrentAssets": "3170700000", "currentLongTermDebt": "2270500000", "longTermInvestments": "None", "shortTermInvestments": "1300000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5679600000", "currentAccountsPayable": "490600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4784400000", "totalShareholderEquity": "2866300000", "capitalLeaseObligations": "234600000", "otherCurrentLiabilities": "336600000", "totalCurrentLiabilities": "3097700000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "2886300000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "13294056", "intangibleAssetsExcludingGoodwill": "872300000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138200000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-254200000", "operatingCashflow": "-124100000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197000000", "cashflowFromInvestment": "-50800000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4696300000, "cost_of_revenue": 3929800000, "gross_profit": 766500000, "research_and_development": null, "selling_general_admin": 497200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241100000, "depreciation_amortisation": 28200000, "ebitda": 269300000, "interest_expense": 58100000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000000, "tax_provision": 45200000, "effective_tax_rate": null, "net_income": 138200000, "net_income_continuing_ops": 137900000, "net_income_to_common": 138200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64400000, "short_term_investments": 1300000, "net_receivables": 609400000, "inventory": 2356800000, "other_current_assets": null, "total_current_assets": 3170700000, "net_ppe": null, "goodwill": 1915700000, "intangible_assets": 872300000, "goodwill_and_intangibles": 2788000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5679600000, "total_assets": 8850300000, "short_term_debt": 2290800000, "accounts_payable": 490600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3097700000, "long_term_debt": 2279300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2886300000, "total_liabilities": 5984000000, "total_debt": 4570100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3923000000, "total_equity": 2866300000, "shares_outstanding": 13294056, "operating_cash_flow": -124100000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50800000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197000000, "free_cash_flow": -84400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241100000", "ebitda": "269300000", "netIncome": "138200000", "grossProfit": "766500000", "depreciation": "None", "totalRevenue": "4696300000", "costOfRevenue": "3929800000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "58100000", "operatingIncome": "241100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45200000", "reportedCurrency": "USD", "netInterestIncome": "-58100000", "nonInterestIncome": "None", "operatingExpenses": "525400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3929800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "497200000", "netIncomeFromContinuingOperations": "137900000" }, "balance": { "goodwill": "1915700000", "inventory": "2356800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "8850300000", "longTermDebt": "2279300000", "shortTermDebt": "2290800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "872300000", "reportedCurrency": "USD", "retainedEarnings": "3923000000", "totalLiabilities": "5984000000", "otherCurrentAssets": "140100000", "totalCurrentAssets": "3170700000", "currentLongTermDebt": "2270500000", "longTermInvestments": "None", "shortTermInvestments": "1300000", "currentNetReceivables": "609400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5679600000", "currentAccountsPayable": "490600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4784400000", "totalShareholderEquity": "2866300000", "capitalLeaseObligations": "234600000", "otherCurrentLiabilities": "336600000", "totalCurrentLiabilities": "3097700000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "2886300000", "cashAndShortTermInvestments": "64400000", "commonStockSharesOutstanding": "13294056", "intangibleAssetsExcludingGoodwill": "872300000", "cashAndCashEquivalentsAtCarryingValue": "64400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138200000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-254200000", "operatingCashflow": "-124100000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197000000", "cashflowFromInvestment": "-50800000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "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": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 4470500000, "cost_of_revenue": 3727900000, "gross_profit": 742600000, "ebit": 243100000, "ebitda": 266900000, "pretax_income": 193300000, "tax_provision": 45800000, "net_income": 147900000, "net_income_to_common": 147900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41900000, "total_current_assets": 2834800000, "total_assets": 8509900000, "short_term_debt": 1806400000, "long_term_debt": 2416100000, "total_debt": 4222500000, "total_liabilities": 5737500000, "total_equity": 2772400000, "shares_outstanding": 13388769, "goodwill_and_intangibles": 2788200000 }, "cash_flow": { "operating_cash_flow": 198000000, "capital_expenditure": 63200000, "free_cash_flow": 261200000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270342, "ticker_id": 1800, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243100000", "ebitda": "266900000", "netIncome": "147900000", "grossProfit": "742600000", "depreciation": "None", "totalRevenue": "4470500000", "costOfRevenue": "3727900000", "interestIncome": "None", "incomeBeforeTax": "193300000", "interestExpense": "49800000", "operatingIncome": "242600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "45800000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3727900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "476100000", "netIncomeFromContinuingOperations": "147400000" }, "balance": { "goodwill": "1842000000", "inventory": "2101400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "8509900000", "longTermDebt": "2416100000", "shortTermDebt": "1806400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "946200000", "reportedCurrency": "USD", "retainedEarnings": "3791300000", "totalLiabilities": "5737500000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "2834800000", "currentLongTermDebt": "1786400000", "longTermInvestments": "None", "shortTermInvestments": "1800000", "currentNetReceivables": "601500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5675100000", "currentAccountsPayable": "588600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4428000000", "totalShareholderEquity": "2772400000", "capitalLeaseObligations": "225500000", "otherCurrentLiabilities": "327000000", "totalCurrentLiabilities": "2722000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "3015700000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "13388769", "intangibleAssetsExcludingGoodwill": "946200000", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144100000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-74800000", "operatingCashflow": "198000000", "capitalExpenditures": "63200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "405300000", "cashflowFromInvestment": "-618200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4470500000, "cost_of_revenue": 3727900000, "gross_profit": 742600000, "research_and_development": null, "selling_general_admin": 476100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243100000, "depreciation_amortisation": 23800000, "ebitda": 266900000, "interest_expense": 49800000, "interest_income": null, "other_non_operating": null, "pretax_income": 193300000, "tax_provision": 45800000, "effective_tax_rate": null, "net_income": 147900000, "net_income_continuing_ops": 147400000, "net_income_to_common": 147900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41900000, "short_term_investments": 1800000, "net_receivables": 601500000, "inventory": 2101400000, "other_current_assets": null, "total_current_assets": 2834800000, "net_ppe": null, "goodwill": 1842000000, "intangible_assets": 946200000, "goodwill_and_intangibles": 2788200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5675100000, "total_assets": 8509900000, "short_term_debt": 1806400000, "accounts_payable": 588600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2722000000, "long_term_debt": 2416100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3015700000, "total_liabilities": 5737500000, "total_debt": 4222500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3791300000, "total_equity": 2772400000, "shares_outstanding": 13388769, "operating_cash_flow": 198000000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -618200000, "dividends_paid": 6400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 405300000, "free_cash_flow": 261200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "243100000", "ebitda": "266900000", "netIncome": "147900000", "grossProfit": "742600000", "depreciation": "None", "totalRevenue": "4470500000", "costOfRevenue": "3727900000", "interestIncome": "None", "incomeBeforeTax": "193300000", "interestExpense": "49800000", "operatingIncome": "242600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "45800000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3727900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23800000", "sellingGeneralAndAdministrative": "476100000", "netIncomeFromContinuingOperations": "147400000" }, "balance": { "goodwill": "1842000000", "inventory": "2101400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "8509900000", "longTermDebt": "2416100000", "shortTermDebt": "1806400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "946200000", "reportedCurrency": "USD", "retainedEarnings": "3791300000", "totalLiabilities": "5737500000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "2834800000", "currentLongTermDebt": "1786400000", "longTermInvestments": "None", "shortTermInvestments": "1800000", "currentNetReceivables": "601500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5675100000", "currentAccountsPayable": "588600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4428000000", "totalShareholderEquity": "2772400000", "capitalLeaseObligations": "225500000", "otherCurrentLiabilities": "327000000", "totalCurrentLiabilities": "2722000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "3015700000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "13388769", "intangibleAssetsExcludingGoodwill": "946200000", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144100000", "profitLoss": "None", "dividendPayout": "6400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-74800000", "operatingCashflow": "198000000", "capitalExpenditures": "63200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "405300000", "cashflowFromInvestment": "-618200000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 4480000000, "cost_of_revenue": 3749400000, "gross_profit": 730600000, "ebit": 192500000, "ebitda": 215900000, "pretax_income": 145400000, "tax_provision": 36600000, "net_income": 108700000, "net_income_to_common": 108700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57200000, "total_current_assets": 2791300000, "total_assets": 7774100000, "short_term_debt": 1695700000, "long_term_debt": 1989400000, "total_debt": 3685100000, "total_liabilities": 5099700000, "total_equity": 2674400000, "shares_outstanding": 13700000, "goodwill_and_intangibles": 2353100000 }, "cash_flow": { "operating_cash_flow": -202300000, "capital_expenditure": 48000000, "free_cash_flow": -154300000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270343, "ticker_id": 1800, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192500000", "ebitda": "215900000", "netIncome": "108700000", "grossProfit": "730600000", "depreciation": "None", "totalRevenue": "4480000000", "costOfRevenue": "3749400000", "interestIncome": "None", "incomeBeforeTax": "145400000", "interestExpense": "47100000", "operatingIncome": "194700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "535900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3749400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "401000000", "netIncomeFromContinuingOperations": "108800000" }, "balance": { "goodwill": "1651900000", "inventory": "1963400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7774100000", "longTermDebt": "1989400000", "shortTermDebt": "1695700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "701200000", "reportedCurrency": "USD", "retainedEarnings": "3649800000", "totalLiabilities": "5099700000", "otherCurrentAssets": "163200000", "totalCurrentAssets": "2791300000", "currentLongTermDebt": "1674800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "607500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982800000", "currentAccountsPayable": "499300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3894500000", "totalShareholderEquity": "2674400000", "capitalLeaseObligations": "230300000", "otherCurrentLiabilities": "304200000", "totalCurrentLiabilities": "2505700000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "57200000", "commonStockSharesOutstanding": "13700000", "intangibleAssetsExcludingGoodwill": "701200000", "cashAndCashEquivalentsAtCarryingValue": "57200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-253300000", "operatingCashflow": "-202300000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226900000", "cashflowFromInvestment": "-20300000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4480000000, "cost_of_revenue": 3749400000, "gross_profit": 730600000, "research_and_development": null, "selling_general_admin": 401000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192500000, "depreciation_amortisation": 23400000, "ebitda": 215900000, "interest_expense": 47100000, "interest_income": null, "other_non_operating": null, "pretax_income": 145400000, "tax_provision": 36600000, "effective_tax_rate": null, "net_income": 108700000, "net_income_continuing_ops": 108800000, "net_income_to_common": 108700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57200000, "short_term_investments": 1200000, "net_receivables": 607500000, "inventory": 1963400000, "other_current_assets": null, "total_current_assets": 2791300000, "net_ppe": null, "goodwill": 1651900000, "intangible_assets": 701200000, "goodwill_and_intangibles": 2353100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4982800000, "total_assets": 7774100000, "short_term_debt": 1695700000, "accounts_payable": 499300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505700000, "long_term_debt": 1989400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2594000000, "total_liabilities": 5099700000, "total_debt": 3685100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3649800000, "total_equity": 2674400000, "shares_outstanding": 13700000, "operating_cash_flow": -202300000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20300000, "dividends_paid": 6200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226900000, "free_cash_flow": -154300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192500000", "ebitda": "215900000", "netIncome": "108700000", "grossProfit": "730600000", "depreciation": "None", "totalRevenue": "4480000000", "costOfRevenue": "3749400000", "interestIncome": "None", "incomeBeforeTax": "145400000", "interestExpense": "47100000", "operatingIncome": "194700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36600000", "reportedCurrency": "USD", "netInterestIncome": "-47100000", "nonInterestIncome": "None", "operatingExpenses": "535900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3749400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "401000000", "netIncomeFromContinuingOperations": "108800000" }, "balance": { "goodwill": "1651900000", "inventory": "1963400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7774100000", "longTermDebt": "1989400000", "shortTermDebt": "1695700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "701200000", "reportedCurrency": "USD", "retainedEarnings": "3649800000", "totalLiabilities": "5099700000", "otherCurrentAssets": "163200000", "totalCurrentAssets": "2791300000", "currentLongTermDebt": "1674800000", "longTermInvestments": "None", "shortTermInvestments": "1200000", "currentNetReceivables": "607500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4982800000", "currentAccountsPayable": "499300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3894500000", "totalShareholderEquity": "2674400000", "capitalLeaseObligations": "230300000", "otherCurrentLiabilities": "304200000", "totalCurrentLiabilities": "2505700000", "otherNonCurrentLiabilities": "138500000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "57200000", "commonStockSharesOutstanding": "13700000", "intangibleAssetsExcludingGoodwill": "701200000", "cashAndCashEquivalentsAtCarryingValue": "57200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "6200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-253300000", "operatingCashflow": "-202300000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "226900000", "cashflowFromInvestment": "-20300000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 4705100000, "cost_of_revenue": 3918900000, "gross_profit": 786200000, "ebit": 263500000, "ebitda": 286600000, "pretax_income": 220500000, "tax_provision": 56400000, "net_income": 163900000, "net_income_to_common": 163900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52900000, "total_current_assets": 1775200000, "total_assets": 1775200000, "short_term_debt": 1339400000, "long_term_debt": 3360600000, "total_debt": 4700000000, "total_liabilities": 3360600000, "total_equity": 2611400000, "shares_outstanding": 13718728, "goodwill_and_intangibles": 2415700000 }, "cash_flow": { "operating_cash_flow": 153500000, "capital_expenditure": 50700000, "free_cash_flow": 204200000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270345, "ticker_id": 1800, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263500000", "ebitda": "286600000", "netIncome": "163900000", "grossProfit": "786200000", "depreciation": "None", "totalRevenue": "4705100000", "costOfRevenue": "3918900000", "interestIncome": "43000000", "incomeBeforeTax": "220500000", "interestExpense": "43000000", "operatingIncome": "261600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "524600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3918900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "496700000", "netIncomeFromContinuingOperations": "164100000" }, "balance": { "goodwill": "1695900000", "inventory": "1722300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1775200000", "longTermDebt": "3360600000", "shortTermDebt": "1339400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "719800000", "reportedCurrency": "USD", "retainedEarnings": "3547200000", "totalLiabilities": "3360600000", "otherCurrentAssets": "300200000", "totalCurrentAssets": "1775200000", "currentLongTermDebt": "1318000000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5064500000", "currentAccountsPayable": "533400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2451600000", "shortLongTermDebtTotal": "3381900000", "totalShareholderEquity": "2611400000", "capitalLeaseObligations": "239900000", "otherCurrentLiabilities": "301800000", "totalCurrentLiabilities": "2174600000", "otherNonCurrentLiabilities": "137700000", "totalNonCurrentLiabilities": "3360600000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "13718728", "intangibleAssetsExcludingGoodwill": "719800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163900000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-30500000", "operatingCashflow": "153500000", "capitalExpenditures": "50700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144700000", "cashflowFromInvestment": "-345800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4705100000, "cost_of_revenue": 3918900000, "gross_profit": 786200000, "research_and_development": null, "selling_general_admin": 496700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263500000, "depreciation_amortisation": 23100000, "ebitda": 286600000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 220500000, "tax_provision": 56400000, "effective_tax_rate": null, "net_income": 163900000, "net_income_continuing_ops": 164100000, "net_income_to_common": 163900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52900000, "short_term_investments": 400000, "net_receivables": 299700000, "inventory": 1722300000, "other_current_assets": null, "total_current_assets": 1775200000, "net_ppe": null, "goodwill": 1695900000, "intangible_assets": 719800000, "goodwill_and_intangibles": 2415700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5064500000, "total_assets": 1775200000, "short_term_debt": 1339400000, "accounts_payable": 533400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2174600000, "long_term_debt": 3360600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3360600000, "total_liabilities": 3360600000, "total_debt": 4700000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3547200000, "total_equity": 2611400000, "shares_outstanding": 13718728, "operating_cash_flow": 153500000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345800000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144700000, "free_cash_flow": 204200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263500000", "ebitda": "286600000", "netIncome": "163900000", "grossProfit": "786200000", "depreciation": "None", "totalRevenue": "4705100000", "costOfRevenue": "3918900000", "interestIncome": "43000000", "incomeBeforeTax": "220500000", "interestExpense": "43000000", "operatingIncome": "261600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56400000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "524600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3918900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "496700000", "netIncomeFromContinuingOperations": "164100000" }, "balance": { "goodwill": "1695900000", "inventory": "1722300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1775200000", "longTermDebt": "3360600000", "shortTermDebt": "1339400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "719800000", "reportedCurrency": "USD", "retainedEarnings": "3547200000", "totalLiabilities": "3360600000", "otherCurrentAssets": "300200000", "totalCurrentAssets": "1775200000", "currentLongTermDebt": "1318000000", "longTermInvestments": "None", "shortTermInvestments": "400000", "currentNetReceivables": "299700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5064500000", "currentAccountsPayable": "533400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2451600000", "shortLongTermDebtTotal": "3381900000", "totalShareholderEquity": "2611400000", "capitalLeaseObligations": "239900000", "otherCurrentLiabilities": "301800000", "totalCurrentLiabilities": "2174600000", "otherNonCurrentLiabilities": "137700000", "totalNonCurrentLiabilities": "3360600000", "cashAndShortTermInvestments": "52900000", "commonStockSharesOutstanding": "13718728", "intangibleAssetsExcludingGoodwill": "719800000", "cashAndCashEquivalentsAtCarryingValue": "52900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163900000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-30500000", "operatingCashflow": "153500000", "capitalExpenditures": "50700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144700000", "cashflowFromInvestment": "-345800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "income_statement": { "revenue": 4558600000, "cost_of_revenue": 3783000000, "gross_profit": 775500000, "ebit": 269400000, "ebitda": 292500000, "pretax_income": 227900000, "tax_provision": 57600000, "net_income": 170500000, "net_income_to_common": 170500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22800000, "total_current_assets": 2348900000, "total_assets": 7424600000, "short_term_debt": 1257100000, "long_term_debt": 2174200000, "total_debt": 3431300000, "total_liabilities": 4905700000, "total_equity": 2518900000, "shares_outstanding": 13817283, "goodwill_and_intangibles": 2430800000 }, "cash_flow": { "operating_cash_flow": 95600000, "capital_expenditure": 50900000, "free_cash_flow": 146500000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270346, "ticker_id": 1800, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:20.483174+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269400000", "ebitda": "292500000", "netIncome": "170500000", "grossProfit": "775500000", "depreciation": "None", "totalRevenue": "4558600000", "costOfRevenue": "3783000000", "interestIncome": "41500000", "incomeBeforeTax": "227900000", "interestExpense": "41500000", "operatingIncome": "270800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57600000", "reportedCurrency": "USD", "netInterestIncome": "-41500000", "nonInterestIncome": "None", "operatingExpenses": "504800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3783000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "479900000", "netIncomeFromContinuingOperations": "170300000" }, "balance": { "goodwill": "1691000000", "inventory": "1718000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7424600000", "longTermDebt": "2174200000", "shortTermDebt": "1257100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "739800000", "reportedCurrency": "USD", "retainedEarnings": "3389700000", "totalLiabilities": "4905700000", "otherCurrentAssets": "121900000", "totalCurrentAssets": "2348900000", "currentLongTermDebt": "1235900000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "486200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5075700000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2461800000", "shortLongTermDebtTotal": "3659400000", "totalShareholderEquity": "2518900000", "capitalLeaseObligations": "249300000", "otherCurrentLiabilities": "316200000", "totalCurrentLiabilities": "2122300000", "otherNonCurrentLiabilities": "134400000", "totalNonCurrentLiabilities": "2783400000", "cashAndShortTermInvestments": "22800000", "commonStockSharesOutstanding": "13817283", "intangibleAssetsExcludingGoodwill": "739800000", "cashAndCashEquivalentsAtCarryingValue": "22800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170600000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-111200000", "operatingCashflow": "95600000", "capitalExpenditures": "50900000", "changeInReceivables": "-42600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "170000000", "cashflowFromInvestment": "-264500000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4558600000, "cost_of_revenue": 3783000000, "gross_profit": 775500000, "research_and_development": null, "selling_general_admin": 479900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269400000, "depreciation_amortisation": 23100000, "ebitda": 292500000, "interest_expense": 41500000, "interest_income": null, "other_non_operating": null, "pretax_income": 227900000, "tax_provision": 57600000, "effective_tax_rate": null, "net_income": 170500000, "net_income_continuing_ops": 170300000, "net_income_to_common": 170500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22800000, "short_term_investments": 100000, "net_receivables": 486200000, "inventory": 1718000000, "other_current_assets": null, "total_current_assets": 2348900000, "net_ppe": null, "goodwill": 1691000000, "intangible_assets": 739800000, "goodwill_and_intangibles": 2430800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5075700000, "total_assets": 7424600000, "short_term_debt": 1257100000, "accounts_payable": 549000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2122300000, "long_term_debt": 2174200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2783400000, "total_liabilities": 4905700000, "total_debt": 3431300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3389700000, "total_equity": 2518900000, "shares_outstanding": 13817283, "operating_cash_flow": 95600000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264500000, "dividends_paid": 6300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 170000000, "free_cash_flow": 146500000, "net_change_in_cash": 1100000 }, "raw_data": { "income": { "ebit": "269400000", "ebitda": "292500000", "netIncome": "170500000", "grossProfit": "775500000", "depreciation": "None", "totalRevenue": "4558600000", "costOfRevenue": "3783000000", "interestIncome": "41500000", "incomeBeforeTax": "227900000", "interestExpense": "41500000", "operatingIncome": "270800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57600000", "reportedCurrency": "USD", "netInterestIncome": "-41500000", "nonInterestIncome": "None", "operatingExpenses": "504800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3783000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23100000", "sellingGeneralAndAdministrative": "479900000", "netIncomeFromContinuingOperations": "170300000" }, "balance": { "goodwill": "1691000000", "inventory": "1718000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "7424600000", "longTermDebt": "2174200000", "shortTermDebt": "1257100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "739800000", "reportedCurrency": "USD", "retainedEarnings": "3389700000", "totalLiabilities": "4905700000", "otherCurrentAssets": "121900000", "totalCurrentAssets": "2348900000", "currentLongTermDebt": "1235900000", "longTermInvestments": "None", "shortTermInvestments": "100000", "currentNetReceivables": "486200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5075700000", "currentAccountsPayable": "549000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2461800000", "shortLongTermDebtTotal": "3659400000", "totalShareholderEquity": "2518900000", "capitalLeaseObligations": "249300000", "otherCurrentLiabilities": "316200000", "totalCurrentLiabilities": "2122300000", "otherNonCurrentLiabilities": "134400000", "totalNonCurrentLiabilities": "2783400000", "cashAndShortTermInvestments": "22800000", "commonStockSharesOutstanding": "13817283", "intangibleAssetsExcludingGoodwill": "739800000", "cashAndCashEquivalentsAtCarryingValue": "22800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170600000", "profitLoss": "None", "dividendPayout": "6300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-111200000", "operatingCashflow": "95600000", "capitalExpenditures": "50900000", "changeInReceivables": "-42600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "170000000", "cashflowFromInvestment": "-264500000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }