{ "ticker": { "uuid": "459045ee-56b4-4f3b-b38a-1315d60a9fa7", "symbol": "ABG", "name": "Asbury Automotive Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/459045ee-56b4-4f3b-b38a-1315d60a9fa7/", "api_url": "https://sharemaestro.com/factors/api/tickers/459045ee-56b4-4f3b-b38a-1315d60a9fa7/" }, "ticker_metadata": { "id": 60, "uuid": "459045ee-56b4-4f3b-b38a-1315d60a9fa7", "symbol": "ABG", "name": "Asbury Automotive Group Inc", "asset_type": "equity", "market_cap": 3611303000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Asbury Automotive Group, Inc. is an automobile retailer in the United States. The company is headquartered in Duluth, Georgia.", "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": "459045ee-56b4-4f3b-b38a-1315d60a9fa7", "symbol": "ABG", "name": "Asbury Automotive Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/459045ee-56b4-4f3b-b38a-1315d60a9fa7/", "api_url": "https://sharemaestro.com/factors/api/tickers/459045ee-56b4-4f3b-b38a-1315d60a9fa7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.95, "quality": 0.23, "momentum": 0.15, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 190.98, "market_cap": 3628620000, "pe_ratio": 6.6252, "earnings_yield": 0.1509, "ebitda_to_ev": 0.1256, "shareholder_yield": 0, "roe": 0.1393, "piotroski_f_score": 6, "momentum_12_1": -0.1365, "volatility_252d": 0.325 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:04.044093+00:00", "batch_id": "" }, "size": { "price_close": 190.98, "market_cap": 3628620000, "market_cap_usd": 3628620000, "enterprise_value": 8818620000, "shares_outstanding": 19000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.6252, "pb_ratio": 0.9228, "ptbv_ratio": null, "ps_ratio": 0.202, "pcf_ratio": 4.6827, "pfcf_ratio": 3.6616, "ev_ebitda": 7.9612, "ev_ebit": 8.6296, "ev_sales": 0.4909, "ev_fcf": 8.8987, "earnings_yield": 0.1509, "fcf_yield": 0.1124, "price_to_sales": 0.202, "price_to_book": 0.9228, "price_to_cashflow": 4.6827, "ebitda_to_ev": 0.1256, "sales_yield": 2.037 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1711, "operating_margin": 0.0569, "net_margin": 0.0305, "ebitda_margin": 0.0617, "fcf_margin": 0.0552, "roe": 0.1393, "roa": 0.0485, "roic": 0.0832, "roc_greenblatt": null, "asset_turnover": 1.5893, "cash_conversion": 1.8094, "accruals_ratio": -0.0201, "sbc_to_revenue": 0.0008, "piotroski_f_score": 6, "altman_z_score": 2.618, "earnings_stability_5y": 0.4295, "revenue_stability_5y": 0.3628, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.272, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8745, "net_debt_to_ebitda": 4.6854, "debt_to_assets": 0.4614, "interest_coverage": 3.5907, "current_ratio": 0.9443, "quick_ratio": 0.2877, "net_debt": 5190000000, "local_beta": 0.0014, "volatility_252d": 0.325, "volatility_60d": 0.6483, "max_drawdown_12m": -0.3193, "risk_adjusted_momentum": -0.42 }, "growth": { "revenue_growth_1y": 0.0483, "revenue_growth_3y_cagr": 0.0526, "revenue_growth_5y_cagr": 0.2034, "eps_growth_1y": 0.3188, "eps_growth_3y_cagr": -0.2098, "eps_growth_5y_cagr": 0.141, "fcf_growth_1y": 0.1606, "book_value_growth_1y": 0.1398, "revenue_growth": 0.0483, "earnings_growth": 0.3188 }, "momentum": { "price_return_1m": -0.047, "price_return_3m": -0.0674, "price_return_6m": -0.2006, "price_return_9m": -0.2583, "price_return_12m": -0.1771, "price_return_12m_ex1m": -0.1365, "momentum_6m": -0.2006, "momentum_12m": -0.1771, "momentum_12_1": -0.1365, "distance_from_52w_high": -0.2744, "distance_from_52w_low": 0.0659, "relative_strength": -0.277 }, "raw_ttm": { "revenue_ttm": 17963400000, "gross_profit_ttm": 3074200000, "ebit_ttm": 1021900000, "ebitda_ttm": 1107700000, "net_income_ttm": 547700000, "eps_diluted_ttm": 28.8263, "operating_cash_flow_ttm": 774900000, "capital_expenditure_ttm": 216100000, "fcf_ttm": 991000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 284600000, "cash_and_equivalents": 25300000, "total_current_assets": 3043700000, "total_current_liabilities": 3223100000, "net_ppe": null, "total_assets": 11302800000, "total_debt": 5215300000, "total_equity": 3932100000, "net_working_capital": 1941100000, "book_value_per_share": 206.9526, "retained_earnings": 3665300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 16, "rank_ev_ebitda": 26, "rank_ev_ebit": 36, "rank_earnings_yield": 10, "rank_fcf_yield": 36, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 30, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 86, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 77 }, "composites": { "value_composite": 5, "quality_composite": 77, "momentum_composite": 85, "growth_composite": 24, "yield_composite": 88, "svqf_composite": 5, "vc1_composite": 3, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 80, "overall_composite": 33, "quality_value_composite": 0.4674, "os_score": 0.67, "value_percentile": 0.95, "quality_percentile": 0.23, "momentum_percentile": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 85, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 80, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3555, "ticker_id": 60, "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": "2026-06-07T06:52:04.044093+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.98, "market_cap": 3628620000, "market_cap_usd": 3628620000, "enterprise_value": 8818620000, "shares_outstanding": 19000000, "fx_rate_to_usd": null, "pe_ratio": 6.62519628, "pb_ratio": 0.92281987, "ptbv_ratio": null, "ps_ratio": 0.20200073, "pcf_ratio": 4.68269454, "pfcf_ratio": 3.66157417, "ev_ebitda": 7.96119888, "ev_ebit": 8.62963108, "ev_sales": 0.49092154, "ev_fcf": 8.89870838, "earnings_yield": 0.15093892, "fcf_yield": 0.11237586, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17113687, "operating_margin": 0.05688789, "net_margin": 0.03048977, "ebitda_margin": 0.06166427, "fcf_margin": 0.05516773, "roe": 0.13928944, "roa": 0.04845702, "roic": 0.083217, "roc_greenblatt": null, "asset_turnover": 1.58928761, "cash_conversion": 1.8093847, "accruals_ratio": -0.02010121, "sbc_to_revenue": 0.00080163, "debt_to_equity": 1.87449454, "net_debt_to_ebitda": 4.68538413, "debt_to_assets": 0.46141664, "interest_coverage": 3.59065355, "current_ratio": 0.9443393, "quick_ratio": 0.28770438, "net_debt": 5190000000, "revenue_growth_1y": 0.04828431, "revenue_growth_3y_cagr": 0.05258594, "revenue_growth_5y_cagr": 0.20339955, "eps_growth_1y": 0.31880568, "eps_growth_3y_cagr": -0.20984354, "eps_growth_5y_cagr": 0.14101039, "fcf_growth_1y": 0.16055744, "book_value_growth_1y": 0.13983218, "piotroski_f_score": 6, "altman_z_score": 2.6179755, "earnings_stability_5y": 0.429547, "revenue_stability_5y": 0.362776, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04695843, "price_return_3m": -0.06738939, "price_return_6m": -0.20058602, "price_return_9m": -0.25827249, "price_return_12m": -0.17705865, "price_return_12m_ex1m": -0.13651054, "distance_from_52w_high": -0.27444723, "distance_from_52w_low": 0.06591505, "relative_strength": -0.27702223, "local_beta": 0.0014, "volatility_252d": 0.325002, "volatility_60d": 0.64826, "max_drawdown_12m": -0.31931464, "revenue_ttm": 17963400000, "gross_profit_ttm": 3074200000, "ebit_ttm": 1021900000, "ebitda_ttm": 1107700000, "net_income_ttm": 547700000, "eps_diluted_ttm": 28.82631579, "operating_cash_flow_ttm": 774900000, "capital_expenditure_ttm": 216100000, "fcf_ttm": 991000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 284600000, "cash_and_equivalents": 25300000, "total_current_assets": 3043700000, "total_current_liabilities": 3223100000, "net_ppe": null, "total_assets": 11302800000, "total_debt": 5215300000, "total_equity": 3932100000, "net_working_capital": 1941100000, "book_value_per_share": 206.95263158, "retained_earnings": 3665300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 11, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 16, "rank_ev_ebitda": 26, "rank_ev_ebit": 36, "rank_earnings_yield": 10, "rank_fcf_yield": 36, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 30, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 86, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 77, "value_composite": 5, "quality_composite": 77, "momentum_composite": 85, "growth_composite": 24, "yield_composite": 88, "svqf_composite": 5, "vc1_composite": 3, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 80, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 85, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 190.98, "os": 0.67, "value": 0.95, "quality": 0.23, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.6252, "earnings_yield": 0.1509, "shareholder_yield": 0, "roe": 0.1393, "momentum_12_1": -0.1365, "complete_fields": { "id": 3555, "ticker_id": 60, "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": "2026-06-07T06:52:04.044093+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.98, "market_cap": 3628620000, "market_cap_usd": 3628620000, "enterprise_value": 8818620000, "shares_outstanding": 19000000, "fx_rate_to_usd": null, "pe_ratio": 6.62519628, "pb_ratio": 0.92281987, "ptbv_ratio": null, "ps_ratio": 0.20200073, "pcf_ratio": 4.68269454, "pfcf_ratio": 3.66157417, "ev_ebitda": 7.96119888, "ev_ebit": 8.62963108, "ev_sales": 0.49092154, "ev_fcf": 8.89870838, "earnings_yield": 0.15093892, "fcf_yield": 0.11237586, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.17113687, "operating_margin": 0.05688789, "net_margin": 0.03048977, "ebitda_margin": 0.06166427, "fcf_margin": 0.05516773, "roe": 0.13928944, "roa": 0.04845702, "roic": 0.083217, "roc_greenblatt": null, "asset_turnover": 1.58928761, "cash_conversion": 1.8093847, "accruals_ratio": -0.02010121, "sbc_to_revenue": 0.00080163, "debt_to_equity": 1.87449454, "net_debt_to_ebitda": 4.68538413, "debt_to_assets": 0.46141664, "interest_coverage": 3.59065355, "current_ratio": 0.9443393, "quick_ratio": 0.28770438, "net_debt": 5190000000, "revenue_growth_1y": 0.04828431, "revenue_growth_3y_cagr": 0.05258594, "revenue_growth_5y_cagr": 0.20339955, "eps_growth_1y": 0.31880568, "eps_growth_3y_cagr": -0.20984354, "eps_growth_5y_cagr": 0.14101039, "fcf_growth_1y": 0.16055744, "book_value_growth_1y": 0.13983218, "piotroski_f_score": 6, "altman_z_score": 2.6179755, "earnings_stability_5y": 0.429547, "revenue_stability_5y": 0.362776, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04695843, "price_return_3m": -0.06738939, "price_return_6m": -0.20058602, "price_return_9m": -0.25827249, "price_return_12m": -0.17705865, "price_return_12m_ex1m": -0.13651054, "distance_from_52w_high": -0.27444723, "distance_from_52w_low": 0.06591505, "relative_strength": -0.27702223, "local_beta": 0.0014, "volatility_252d": 0.325002, "volatility_60d": 0.64826, "max_drawdown_12m": -0.31931464, "revenue_ttm": 17963400000, "gross_profit_ttm": 3074200000, "ebit_ttm": 1021900000, "ebitda_ttm": 1107700000, "net_income_ttm": 547700000, "eps_diluted_ttm": 28.82631579, "operating_cash_flow_ttm": 774900000, "capital_expenditure_ttm": 216100000, "fcf_ttm": 991000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 284600000, "cash_and_equivalents": 25300000, "total_current_assets": 3043700000, "total_current_liabilities": 3223100000, "net_ppe": null, "total_assets": 11302800000, "total_debt": 5215300000, "total_equity": 3932100000, "net_working_capital": 1941100000, "book_value_per_share": 206.95263158, "retained_earnings": 3665300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 11, "rank_pb": 18, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 16, "rank_ev_ebitda": 26, "rank_ev_ebit": 36, "rank_earnings_yield": 10, "rank_fcf_yield": 36, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 30, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 86, "rank_fcf_margin": 79, "rank_piotroski": 33, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 77, "value_composite": 5, "quality_composite": 77, "momentum_composite": 85, "growth_composite": 24, "yield_composite": 88, "svqf_composite": 5, "vc1_composite": 3, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 80, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 85, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 17999000000, "cost_of_revenue": 14927300000, "gross_profit": 3071700000, "ebit": 940900000, "ebitda": 1023300000, "pretax_income": 662200000, "tax_provision": 170200000, "net_income": 492000000, "net_income_to_common": 492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40400000, "total_current_assets": 3380200000, "total_assets": 11767800000, "short_term_debt": 2789000000, "long_term_debt": 3092800000, "total_debt": 5881800000, "total_liabilities": 7875900000, "total_equity": 3891900000, "shares_outstanding": 19500000, "goodwill_and_intangibles": 4378900000 }, "cash_flow": { "operating_cash_flow": 781900000, "capital_expenditure": 205300000, "free_cash_flow": 987200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208679, "ticker_id": 60, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "940900000", "ebitda": "1023300000", "netIncome": "492000000", "grossProfit": "3071700000", "depreciation": "None", "totalRevenue": "17999000000", "costOfRevenue": "14927300000", "interestIncome": "278700000", "incomeBeforeTax": "662200000", "interestExpense": "278700000", "operatingIncome": "1001700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "170200000", "reportedCurrency": "USD", "netInterestIncome": "-278700000", "nonInterestIncome": "None", "operatingExpenses": "2070000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14927300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "1918700000", "netIncomeFromContinuingOperations": "492000000" }, "balance": { "goodwill": "2281300000", "inventory": "2135800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11767800000", "longTermDebt": "3092800000", "shortTermDebt": "2789000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3616100000", "totalLiabilities": "7875900000", "otherCurrentAssets": "590800000", "totalCurrentAssets": "3380200000", "currentLongTermDebt": "2761400000", "longTermInvestments": "414700000", "shortTermInvestments": "500000", "currentNetReceivables": "612700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8387599999", "currentAccountsPayable": "152300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3311000000", "shortLongTermDebtTotal": "6325000000", "totalShareholderEquity": "3891900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "361100000", "totalCurrentLiabilities": "3559500000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "4316400000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "19500000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "662200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "72700000", "operatingCashflow": "781900000", "capitalExpenditures": "205300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "646300000", "cashflowFromInvestment": "-1457200000", "stockBasedCompensation": "27700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17999000000, "cost_of_revenue": 14927300000, "gross_profit": 3071700000, "research_and_development": null, "selling_general_admin": 1918700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 940900000, "depreciation_amortisation": 82400000, "ebitda": 1023300000, "interest_expense": 278700000, "interest_income": null, "other_non_operating": null, "pretax_income": 662200000, "tax_provision": 170200000, "effective_tax_rate": null, "net_income": 492000000, "net_income_continuing_ops": 492000000, "net_income_to_common": 492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40400000, "short_term_investments": 500000, "net_receivables": 612700000, "inventory": 2135800000, "other_current_assets": null, "total_current_assets": 3380200000, "net_ppe": null, "goodwill": 2281300000, "intangible_assets": 2097600000, "goodwill_and_intangibles": 4378900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8387599999, "total_assets": 11767800000, "short_term_debt": 2789000000, "accounts_payable": 152300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3559500000, "long_term_debt": 3092800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4316400000, "total_liabilities": 7875900000, "total_debt": 5881800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3616100000, "total_equity": 3891900000, "shares_outstanding": 19500000, "operating_cash_flow": 781900000, "stock_based_compensation": 27700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1457200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 646300000, "free_cash_flow": 987200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "940900000", "ebitda": "1023300000", "netIncome": "492000000", "grossProfit": "3071700000", "depreciation": "None", "totalRevenue": "17999000000", "costOfRevenue": "14927300000", "interestIncome": "278700000", "incomeBeforeTax": "662200000", "interestExpense": "278700000", "operatingIncome": "1001700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "170200000", "reportedCurrency": "USD", "netInterestIncome": "-278700000", "nonInterestIncome": "None", "operatingExpenses": "2070000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14927300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82400000", "sellingGeneralAndAdministrative": "1918700000", "netIncomeFromContinuingOperations": "492000000" }, "balance": { "goodwill": "2281300000", "inventory": "2135800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11767800000", "longTermDebt": "3092800000", "shortTermDebt": "2789000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3616100000", "totalLiabilities": "7875900000", "otherCurrentAssets": "590800000", "totalCurrentAssets": "3380200000", "currentLongTermDebt": "2761400000", "longTermInvestments": "414700000", "shortTermInvestments": "500000", "currentNetReceivables": "612700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8387599999", "currentAccountsPayable": "152300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3311000000", "shortLongTermDebtTotal": "6325000000", "totalShareholderEquity": "3891900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "361100000", "totalCurrentLiabilities": "3559500000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "4316400000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "19500000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "662200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "72700000", "operatingCashflow": "781900000", "capitalExpenditures": "205300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "646300000", "cashflowFromInvestment": "-1457200000", "stockBasedCompensation": "27700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 17188600000, "cost_of_revenue": 14239900000, "gross_profit": 2948600000, "ebit": 844300000, "ebitda": 919300000, "pretax_income": 575300000, "tax_provision": 145000000, "net_income": 430300000, "net_income_to_common": 430300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69400000, "total_current_assets": 3137900000, "total_assets": 10337000000, "short_term_debt": 2055600000, "long_term_debt": 3023900000, "total_debt": 5079500000, "total_liabilities": 6834900000, "total_equity": 3502000000, "shares_outstanding": 20000000, "goodwill_and_intangibles": 3956400000 }, "cash_flow": { "operating_cash_flow": 671200000, "capital_expenditure": 308200000, "free_cash_flow": 979400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208684, "ticker_id": 60, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "844300000", "ebitda": "919300000", "netIncome": "430300000", "grossProfit": "2948600000", "depreciation": "None", "totalRevenue": "17188600000", "costOfRevenue": "14239900000", "interestIncome": "269000000", "incomeBeforeTax": "575300000", "interestExpense": "269000000", "operatingIncome": "835600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "2113100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14239900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "1826800000", "netIncomeFromContinuingOperations": "430300000" }, "balance": { "goodwill": "2044700000", "inventory": "1978800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10337000000", "longTermDebt": "3023900000", "shortTermDebt": "2055600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1911700000", "reportedCurrency": "USD", "retainedEarnings": "3218900000", "totalLiabilities": "6834900000", "otherCurrentAssets": "466500000", "totalCurrentAssets": "3137900000", "currentLongTermDebt": "2027500000", "longTermInvestments": "334200000", "shortTermInvestments": "14400000", "currentNetReceivables": "608800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7199100000", "currentAccountsPayable": "169100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2770800000", "shortLongTermDebtTotal": "5279500000", "totalShareholderEquity": "3502000000", "capitalLeaseObligations": "228100000", "otherCurrentLiabilities": "254800000", "totalCurrentLiabilities": "2836300000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "3998700000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "1911700000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-230200000", "operatingCashflow": "671200000", "capitalExpenditures": "308200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510300000", "cashflowFromInvestment": "-137200000", "stockBasedCompensation": "26700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17188600000, "cost_of_revenue": 14239900000, "gross_profit": 2948600000, "research_and_development": null, "selling_general_admin": 1826800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 844300000, "depreciation_amortisation": 75000000, "ebitda": 919300000, "interest_expense": 269000000, "interest_income": null, "other_non_operating": null, "pretax_income": 575300000, "tax_provision": 145000000, "effective_tax_rate": null, "net_income": 430300000, "net_income_continuing_ops": 430300000, "net_income_to_common": 430300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69400000, "short_term_investments": 14400000, "net_receivables": 608800000, "inventory": 1978800000, "other_current_assets": null, "total_current_assets": 3137900000, "net_ppe": null, "goodwill": 2044700000, "intangible_assets": 1911700000, "goodwill_and_intangibles": 3956400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7199100000, "total_assets": 10337000000, "short_term_debt": 2055600000, "accounts_payable": 169100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2836300000, "long_term_debt": 3023900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3998700000, "total_liabilities": 6834900000, "total_debt": 5079500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3218900000, "total_equity": 3502000000, "shares_outstanding": 20000000, "operating_cash_flow": 671200000, "stock_based_compensation": 26700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -510300000, "free_cash_flow": 979400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "844300000", "ebitda": "919300000", "netIncome": "430300000", "grossProfit": "2948600000", "depreciation": "None", "totalRevenue": "17188600000", "costOfRevenue": "14239900000", "interestIncome": "269000000", "incomeBeforeTax": "575300000", "interestExpense": "269000000", "operatingIncome": "835600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "2113100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14239900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "1826800000", "netIncomeFromContinuingOperations": "430300000" }, "balance": { "goodwill": "2044700000", "inventory": "1978800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10337000000", "longTermDebt": "3023900000", "shortTermDebt": "2055600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1911700000", "reportedCurrency": "USD", "retainedEarnings": "3218900000", "totalLiabilities": "6834900000", "otherCurrentAssets": "466500000", "totalCurrentAssets": "3137900000", "currentLongTermDebt": "2027500000", "longTermInvestments": "334200000", "shortTermInvestments": "14400000", "currentNetReceivables": "608800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7199100000", "currentAccountsPayable": "169100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2770800000", "shortLongTermDebtTotal": "5279500000", "totalShareholderEquity": "3502000000", "capitalLeaseObligations": "228100000", "otherCurrentLiabilities": "254800000", "totalCurrentLiabilities": "2836300000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "3998700000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "1911700000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-230200000", "operatingCashflow": "671200000", "capitalExpenditures": "308200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510300000", "cashflowFromInvestment": "-137200000", "stockBasedCompensation": "26700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 14802700000, "cost_of_revenue": 12046900000, "gross_profit": 2755800000, "ebit": 967000000, "ebitda": 1034700000, "pretax_income": 801300000, "tax_provision": 198800000, "net_income": 602500000, "net_income_to_common": 602500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45700000, "total_current_assets": 3057100000, "total_assets": 10159400000, "short_term_debt": 2135900000, "long_term_debt": 3121200000, "total_debt": 5257100000, "total_liabilities": 6915300000, "total_equity": 3244100000, "shares_outstanding": 21000000, "goodwill_and_intangibles": 4104800000 }, "cash_flow": { "operating_cash_flow": 313000000, "capital_expenditure": 142300000, "free_cash_flow": 455300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208689, "ticker_id": 60, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "967000000", "ebitda": "1034700000", "netIncome": "602500000", "grossProfit": "2755800000", "depreciation": "None", "totalRevenue": "14802700000", "costOfRevenue": "12046900000", "interestIncome": "165700000", "incomeBeforeTax": "801300000", "interestExpense": "165700000", "operatingIncome": "953500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "198800000", "reportedCurrency": "USD", "netInterestIncome": "-157600000", "nonInterestIncome": "None", "operatingExpenses": "1802300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12046900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67700000", "sellingGeneralAndAdministrative": "1569900000", "netIncomeFromContinuingOperations": "900200000" }, "balance": { "goodwill": "2009000000", "inventory": "1768300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10159400000", "longTermDebt": "3121200000", "shortTermDebt": "2135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2095800000", "reportedCurrency": "USD", "retainedEarnings": "2961500000", "totalLiabilities": "6915300000", "otherCurrentAssets": "672200000", "totalCurrentAssets": "3057100000", "currentLongTermDebt": "2109700000", "longTermInvestments": "326700000", "shortTermInvestments": "6200000", "currentNetReceivables": "564700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102300000", "currentAccountsPayable": "155600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557500000", "shortLongTermDebtTotal": "5479200000", "totalShareholderEquity": "3244100000", "capitalLeaseObligations": "248300000", "otherCurrentLiabilities": "236400000", "totalCurrentLiabilities": "2875700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "4039600000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "21000000", "intangibleAssetsExcludingGoodwill": "2095800000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-575700000", "operatingCashflow": "313000000", "capitalExpenditures": "142300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1175800000", "cashflowFromInvestment": "-1678400000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14802700000, "cost_of_revenue": 12046900000, "gross_profit": 2755800000, "research_and_development": null, "selling_general_admin": 1569900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 967000000, "depreciation_amortisation": 67700000, "ebitda": 1034700000, "interest_expense": 165700000, "interest_income": null, "other_non_operating": null, "pretax_income": 801300000, "tax_provision": 198800000, "effective_tax_rate": null, "net_income": 602500000, "net_income_continuing_ops": 900200000, "net_income_to_common": 602500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45700000, "short_term_investments": 6200000, "net_receivables": 564700000, "inventory": 1768300000, "other_current_assets": null, "total_current_assets": 3057100000, "net_ppe": null, "goodwill": 2009000000, "intangible_assets": 2095800000, "goodwill_and_intangibles": 4104800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7102300000, "total_assets": 10159400000, "short_term_debt": 2135900000, "accounts_payable": 155600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2875700000, "long_term_debt": 3121200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4039600000, "total_liabilities": 6915300000, "total_debt": 5257100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2961500000, "total_equity": 3244100000, "shares_outstanding": 21000000, "operating_cash_flow": 313000000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1678400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1175800000, "free_cash_flow": 455300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "967000000", "ebitda": "1034700000", "netIncome": "602500000", "grossProfit": "2755800000", "depreciation": "None", "totalRevenue": "14802700000", "costOfRevenue": "12046900000", "interestIncome": "165700000", "incomeBeforeTax": "801300000", "interestExpense": "165700000", "operatingIncome": "953500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "198800000", "reportedCurrency": "USD", "netInterestIncome": "-157600000", "nonInterestIncome": "None", "operatingExpenses": "1802300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12046900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67700000", "sellingGeneralAndAdministrative": "1569900000", "netIncomeFromContinuingOperations": "900200000" }, "balance": { "goodwill": "2009000000", "inventory": "1768300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10159400000", "longTermDebt": "3121200000", "shortTermDebt": "2135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2095800000", "reportedCurrency": "USD", "retainedEarnings": "2961500000", "totalLiabilities": "6915300000", "otherCurrentAssets": "672200000", "totalCurrentAssets": "3057100000", "currentLongTermDebt": "2109700000", "longTermInvestments": "326700000", "shortTermInvestments": "6200000", "currentNetReceivables": "564700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102300000", "currentAccountsPayable": "155600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557500000", "shortLongTermDebtTotal": "5479200000", "totalShareholderEquity": "3244100000", "capitalLeaseObligations": "248300000", "otherCurrentLiabilities": "236400000", "totalCurrentLiabilities": "2875700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "4039600000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "21000000", "intangibleAssetsExcludingGoodwill": "2095800000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "602500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-575700000", "operatingCashflow": "313000000", "capitalExpenditures": "142300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1175800000", "cashflowFromInvestment": "-1678400000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 15433900000, "cost_of_revenue": 12333300000, "gross_profit": 3100600000, "ebit": 1479700000, "ebitda": 1548700000, "pretax_income": 1319100000, "tax_provision": 321800000, "net_income": 997300000, "net_income_to_common": 997300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235300000, "total_current_assets": 1909800000, "total_assets": 8021400000, "short_term_debt": 253600000, "long_term_debt": 3208400000, "total_debt": 3462000000, "total_liabilities": 5117900000, "total_equity": 2903500000, "shares_outstanding": 22400000, "goodwill_and_intangibles": 3583500000 }, "cash_flow": { "operating_cash_flow": 696000000, "capital_expenditure": 107900000, "free_cash_flow": 803900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208694, "ticker_id": 60, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1479700000", "ebitda": "1548700000", "netIncome": "997300000", "grossProfit": "3100600000", "depreciation": "None", "totalRevenue": "15433900000", "costOfRevenue": "12333300000", "interestIncome": "160700000", "incomeBeforeTax": "1319100000", "interestExpense": "160600000", "operatingIncome": "1272600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "321800000", "reportedCurrency": "USD", "netInterestIncome": "-160600000", "nonInterestIncome": "None", "operatingExpenses": "1828000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "207100000", "costofGoodsAndServicesSold": "12333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "1423600000", "netIncomeFromContinuingOperations": "997300000" }, "balance": { "goodwill": "1783400000", "inventory": "959200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8021400000", "longTermDebt": "3208400000", "shortTermDebt": "253600000", "treasuryStock": "-1063000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2610100000", "totalLiabilities": "5117900000", "otherCurrentAssets": "263800000", "totalCurrentAssets": "1909800000", "currentLongTermDebt": "230000000", "longTermInvestments": "235000000", "shortTermInvestments": "5400000", "currentNetReceivables": "446100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6111600000", "currentAccountsPayable": "147400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1941000000", "shortLongTermDebtTotal": "3688800000", "totalShareholderEquity": "2903500000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "321700000", "totalCurrentLiabilities": "1033400000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "4084700000", "cashAndShortTermInvestments": "235300000", "commonStockSharesOutstanding": "22400000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "235300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6900000", "operatingCashflow": "696000000", "capitalExpenditures": "107900000", "changeInReceivables": "47600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1104300000", "cashflowFromInvestment": "464700000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15433900000, "cost_of_revenue": 12333300000, "gross_profit": 3100600000, "research_and_development": null, "selling_general_admin": 1423600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1479700000, "depreciation_amortisation": 69000000, "ebitda": 1548700000, "interest_expense": 160600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1319100000, "tax_provision": 321800000, "effective_tax_rate": null, "net_income": 997300000, "net_income_continuing_ops": 997300000, "net_income_to_common": 997300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235300000, "short_term_investments": 5400000, "net_receivables": 446100000, "inventory": 959200000, "other_current_assets": null, "total_current_assets": 1909800000, "net_ppe": null, "goodwill": 1783400000, "intangible_assets": 1800100000, "goodwill_and_intangibles": 3583500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6111600000, "total_assets": 8021400000, "short_term_debt": 253600000, "accounts_payable": 147400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033400000, "long_term_debt": 3208400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4084700000, "total_liabilities": 5117900000, "total_debt": 3462000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2610100000, "total_equity": 2903500000, "shares_outstanding": 22400000, "operating_cash_flow": 696000000, "stock_based_compensation": 20600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 464700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1104300000, "free_cash_flow": 803900000, "net_change_in_cash": 56400000 }, "raw_data": { "income": { "ebit": "1479700000", "ebitda": "1548700000", "netIncome": "997300000", "grossProfit": "3100600000", "depreciation": "None", "totalRevenue": "15433900000", "costOfRevenue": "12333300000", "interestIncome": "160700000", "incomeBeforeTax": "1319100000", "interestExpense": "160600000", "operatingIncome": "1272600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "321800000", "reportedCurrency": "USD", "netInterestIncome": "-160600000", "nonInterestIncome": "None", "operatingExpenses": "1828000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "207100000", "costofGoodsAndServicesSold": "12333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "1423600000", "netIncomeFromContinuingOperations": "997300000" }, "balance": { "goodwill": "1783400000", "inventory": "959200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8021400000", "longTermDebt": "3208400000", "shortTermDebt": "253600000", "treasuryStock": "-1063000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2610100000", "totalLiabilities": "5117900000", "otherCurrentAssets": "263800000", "totalCurrentAssets": "1909800000", "currentLongTermDebt": "230000000", "longTermInvestments": "235000000", "shortTermInvestments": "5400000", "currentNetReceivables": "446100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6111600000", "currentAccountsPayable": "147400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1941000000", "shortLongTermDebtTotal": "3688800000", "totalShareholderEquity": "2903500000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "321700000", "totalCurrentLiabilities": "1033400000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "4084700000", "cashAndShortTermInvestments": "235300000", "commonStockSharesOutstanding": "22400000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "235300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6900000", "operatingCashflow": "696000000", "capitalExpenditures": "107900000", "changeInReceivables": "47600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1104300000", "cashflowFromInvestment": "464700000", "stockBasedCompensation": "20600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-296600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 9837700000, "cost_of_revenue": 7935500000, "gross_profit": 1902200000, "ebit": 799800000, "ebitda": 841700000, "pretax_income": 697700000, "tax_provision": 165300000, "net_income": 532400000, "net_income_to_common": 532400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178900000, "total_current_assets": 1929400000, "total_assets": 8002600000, "short_term_debt": 802900000, "long_term_debt": 3511700000, "total_debt": 4314600000, "total_liabilities": 5887100000, "total_equity": 2115500000, "shares_outstanding": 20100000, "goodwill_and_intangibles": 3607400000 }, "cash_flow": { "operating_cash_flow": 1163700000, "capital_expenditure": 82000000, "free_cash_flow": 1245700000, "dividends_paid": 7970300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208699, "ticker_id": 60, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "799800000", "ebitda": "841700000", "netIncome": "532400000", "grossProfit": "1902200000", "depreciation": "None", "totalRevenue": "9837700000", "costOfRevenue": "7935500000", "interestIncome": "102100000", "incomeBeforeTax": "697700000", "interestExpense": "102100000", "operatingIncome": "791800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "165300000", "reportedCurrency": "USD", "netInterestIncome": "-102100000", "nonInterestIncome": "None", "operatingExpenses": "1110400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "7935500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41900000", "sellingGeneralAndAdministrative": "852400000", "netIncomeFromContinuingOperations": "532400000" }, "balance": { "goodwill": "2271700000", "inventory": "718400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8002600000", "longTermDebt": "3511700000", "shortTermDebt": "802900000", "treasuryStock": "-1044100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1335700000", "reportedCurrency": "USD", "retainedEarnings": "1881300000", "totalLiabilities": "5887100000", "otherCurrentAssets": "551600000", "totalCurrentAssets": "1929400000", "currentLongTermDebt": "773300000", "longTermInvestments": "123500000", "shortTermInvestments": "11000000", "currentNetReceivables": "469500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6073200000", "currentAccountsPayable": "163900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1990000000", "shortLongTermDebtTotal": "4561200000", "totalShareholderEquity": "2115500000", "capitalLeaseObligations": "267800000", "otherCurrentLiabilities": "324000000", "totalCurrentLiabilities": "1598000000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "4289200000", "cashAndShortTermInvestments": "178900000", "commonStockSharesOutstanding": "20100000", "intangibleAssetsExcludingGoodwill": "1335700000", "cashAndCashEquivalentsAtCarryingValue": "178900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532400000", "profitLoss": "None", "dividendPayout": "7970300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "670500000", "operatingCashflow": "1163700000", "capitalExpenditures": "82000000", "changeInReceivables": "35300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2930800000", "cashflowFromInvestment": "-3917000000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7970300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9837700000, "cost_of_revenue": 7935500000, "gross_profit": 1902200000, "research_and_development": null, "selling_general_admin": 852400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 799800000, "depreciation_amortisation": 41900000, "ebitda": 841700000, "interest_expense": 102100000, "interest_income": null, "other_non_operating": null, "pretax_income": 697700000, "tax_provision": 165300000, "effective_tax_rate": null, "net_income": 532400000, "net_income_continuing_ops": 532400000, "net_income_to_common": 532400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178900000, "short_term_investments": 11000000, "net_receivables": 469500000, "inventory": 718400000, "other_current_assets": null, "total_current_assets": 1929400000, "net_ppe": null, "goodwill": 2271700000, "intangible_assets": 1335700000, "goodwill_and_intangibles": 3607400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6073200000, "total_assets": 8002600000, "short_term_debt": 802900000, "accounts_payable": 163900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1598000000, "long_term_debt": 3511700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4289200000, "total_liabilities": 5887100000, "total_debt": 4314600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1881300000, "total_equity": 2115500000, "shares_outstanding": 20100000, "operating_cash_flow": 1163700000, "stock_based_compensation": 16200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3917000000, "dividends_paid": 7970300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2930800000, "free_cash_flow": 1245700000, "net_change_in_cash": 177500000 }, "raw_data": { "income": { "ebit": "799800000", "ebitda": "841700000", "netIncome": "532400000", "grossProfit": "1902200000", "depreciation": "None", "totalRevenue": "9837700000", "costOfRevenue": "7935500000", "interestIncome": "102100000", "incomeBeforeTax": "697700000", "interestExpense": "102100000", "operatingIncome": "791800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "165300000", "reportedCurrency": "USD", "netInterestIncome": "-102100000", "nonInterestIncome": "None", "operatingExpenses": "1110400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "7935500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41900000", "sellingGeneralAndAdministrative": "852400000", "netIncomeFromContinuingOperations": "532400000" }, "balance": { "goodwill": "2271700000", "inventory": "718400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8002600000", "longTermDebt": "3511700000", "shortTermDebt": "802900000", "treasuryStock": "-1044100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1335700000", "reportedCurrency": "USD", "retainedEarnings": "1881300000", "totalLiabilities": "5887100000", "otherCurrentAssets": "551600000", "totalCurrentAssets": "1929400000", "currentLongTermDebt": "773300000", "longTermInvestments": "123500000", "shortTermInvestments": "11000000", "currentNetReceivables": "469500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6073200000", "currentAccountsPayable": "163900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1990000000", "shortLongTermDebtTotal": "4561200000", "totalShareholderEquity": "2115500000", "capitalLeaseObligations": "267800000", "otherCurrentLiabilities": "324000000", "totalCurrentLiabilities": "1598000000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "4289200000", "cashAndShortTermInvestments": "178900000", "commonStockSharesOutstanding": "20100000", "intangibleAssetsExcludingGoodwill": "1335700000", "cashAndCashEquivalentsAtCarryingValue": "178900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532400000", "profitLoss": "None", "dividendPayout": "7970300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "670500000", "operatingCashflow": "1163700000", "capitalExpenditures": "82000000", "changeInReceivables": "35300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2930800000", "cashflowFromInvestment": "-3917000000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7970300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 7131800000, "cost_of_revenue": 5908400000, "gross_profit": 1223400000, "ebit": 412600000, "ebitda": 451100000, "pretax_income": 338100000, "tax_provision": 83700000, "net_income": 254400000, "net_income_to_common": 254400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400000, "total_current_assets": 1405700000, "total_assets": 3676300000, "short_term_debt": 896300000, "long_term_debt": 1165200000, "total_debt": 2061500000, "total_liabilities": 2770800000, "total_equity": 905500000, "shares_outstanding": 19300000, "goodwill_and_intangibles": 987400000 }, "cash_flow": { "operating_cash_flow": 652500000, "capital_expenditure": 48800000, "free_cash_flow": 701300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208704, "ticker_id": 60, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412600000", "ebitda": "451100000", "netIncome": "254400000", "grossProfit": "1223400000", "depreciation": "None", "totalRevenue": "7131800000", "costOfRevenue": "5908400000", "interestIncome": "74400000", "incomeBeforeTax": "338100000", "interestExpense": "74500000", "operatingIncome": "370800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-74400000", "nonInterestIncome": "None", "operatingExpenses": "852600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41700000", "costofGoodsAndServicesSold": "5908400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "635000000", "netIncomeFromContinuingOperations": "254400000" }, "balance": { "goodwill": "562200000", "inventory": "875200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3676300000", "longTermDebt": "1165200000", "shortTermDebt": "896300000", "treasuryStock": "-1033700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "425200000", "reportedCurrency": "USD", "retainedEarnings": "1348900000", "totalLiabilities": "2770800000", "otherCurrentAssets": "191700000", "totalCurrentAssets": "1405700000", "currentLongTermDebt": "673900000", "longTermInvestments": "0", "shortTermInvestments": "1100000", "currentNetReceivables": "337400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2270600000", "currentAccountsPayable": "97600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "956200000", "shortLongTermDebtTotal": "2365200000", "totalShareholderEquity": "905500000", "capitalLeaseObligations": "328500000", "otherCurrentLiabilities": "160400000", "totalCurrentLiabilities": "1223400000", "otherNonCurrentLiabilities": "50900000", "totalNonCurrentLiabilities": "1547400000", "cashAndShortTermInvestments": "1400000", "commonStockSharesOutstanding": "19300000", "intangibleAssetsExcludingGoodwill": "425200000", "cashAndCashEquivalentsAtCarryingValue": "1400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "428000000", "operatingCashflow": "652500000", "capitalExpenditures": "48800000", "changeInReceivables": "-19100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166200000", "cashflowFromInvestment": "-820800000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7131800000, "cost_of_revenue": 5908400000, "gross_profit": 1223400000, "research_and_development": null, "selling_general_admin": 635000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412600000, "depreciation_amortisation": 38500000, "ebitda": 451100000, "interest_expense": 74500000, "interest_income": null, "other_non_operating": null, "pretax_income": 338100000, "tax_provision": 83700000, "effective_tax_rate": null, "net_income": 254400000, "net_income_continuing_ops": 254400000, "net_income_to_common": 254400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400000, "short_term_investments": 1100000, "net_receivables": 337400000, "inventory": 875200000, "other_current_assets": null, "total_current_assets": 1405700000, "net_ppe": null, "goodwill": 562200000, "intangible_assets": 425200000, "goodwill_and_intangibles": 987400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2270600000, "total_assets": 3676300000, "short_term_debt": 896300000, "accounts_payable": 97600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1223400000, "long_term_debt": 1165200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1547400000, "total_liabilities": 2770800000, "total_debt": 2061500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1348900000, "total_equity": 905500000, "shares_outstanding": 19300000, "operating_cash_flow": 652500000, "stock_based_compensation": 12600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -820800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166200000, "free_cash_flow": 701300000, "net_change_in_cash": -2100000 }, "raw_data": { "income": { "ebit": "412600000", "ebitda": "451100000", "netIncome": "254400000", "grossProfit": "1223400000", "depreciation": "None", "totalRevenue": "7131800000", "costOfRevenue": "5908400000", "interestIncome": "74400000", "incomeBeforeTax": "338100000", "interestExpense": "74500000", "operatingIncome": "370800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "83700000", "reportedCurrency": "USD", "netInterestIncome": "-74400000", "nonInterestIncome": "None", "operatingExpenses": "852600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41700000", "costofGoodsAndServicesSold": "5908400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "635000000", "netIncomeFromContinuingOperations": "254400000" }, "balance": { "goodwill": "562200000", "inventory": "875200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "3676300000", "longTermDebt": "1165200000", "shortTermDebt": "896300000", "treasuryStock": "-1033700000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "425200000", "reportedCurrency": "USD", "retainedEarnings": "1348900000", "totalLiabilities": "2770800000", "otherCurrentAssets": "191700000", "totalCurrentAssets": "1405700000", "currentLongTermDebt": "673900000", "longTermInvestments": "0", "shortTermInvestments": "1100000", "currentNetReceivables": "337400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2270600000", "currentAccountsPayable": "97600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "956200000", "shortLongTermDebtTotal": "2365200000", "totalShareholderEquity": "905500000", "capitalLeaseObligations": "328500000", "otherCurrentLiabilities": "160400000", "totalCurrentLiabilities": "1223400000", "otherNonCurrentLiabilities": "50900000", "totalNonCurrentLiabilities": "1547400000", "cashAndShortTermInvestments": "1400000", "commonStockSharesOutstanding": "19300000", "intangibleAssetsExcludingGoodwill": "425200000", "cashAndCashEquivalentsAtCarryingValue": "1400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "428000000", "operatingCashflow": "652500000", "capitalExpenditures": "48800000", "changeInReceivables": "-19100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166200000", "cashflowFromInvestment": "-820800000", "stockBasedCompensation": "12600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 7210300000, "cost_of_revenue": 6041400000, "gross_profit": 1168900000, "ebit": 336700000, "ebitda": 372900000, "pretax_income": 243900000, "tax_provision": 59500000, "net_income": 184400000, "net_income_to_common": 184400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3500000, "total_current_assets": 1602600000, "total_assets": 2911300000, "short_term_debt": 921600000, "long_term_debt": 907000000, "total_debt": 1828600000, "total_liabilities": 2265000000, "total_equity": 646300000, "shares_outstanding": 19300000, "goodwill_and_intangibles": 323400000 }, "cash_flow": { "operating_cash_flow": 349800000, "capital_expenditure": 66800000, "free_cash_flow": 416600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208709, "ticker_id": 60, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336700000", "ebitda": "372900000", "netIncome": "184400000", "grossProfit": "1168900000", "depreciation": "None", "totalRevenue": "7210300000", "costOfRevenue": "6041400000", "interestIncome": "92800000", "incomeBeforeTax": "243900000", "interestExpense": "92800000", "operatingIncome": "325000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59500000", "reportedCurrency": "USD", "netInterestIncome": "-92800000", "nonInterestIncome": "None", "operatingExpenses": "843900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11700000", "costofGoodsAndServicesSold": "6041400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36200000", "sellingGeneralAndAdministrative": "643300000", "netIncomeFromContinuingOperations": "184400000" }, "balance": { "goodwill": "201700000", "inventory": "985000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2911300000", "longTermDebt": "907000000", "shortTermDebt": "921600000", "treasuryStock": "-1028600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "121700000", "reportedCurrency": "USD", "retainedEarnings": "1094500000", "totalLiabilities": "2265000000", "otherCurrentAssets": "266100000", "totalCurrentAssets": "1602600000", "currentLongTermDebt": "690100000", "longTermInvestments": "None", "shortTermInvestments": "11000000", "currentNetReceivables": "348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1308700000", "currentAccountsPayable": "81700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "909700000", "shortLongTermDebtTotal": "1880900000", "totalShareholderEquity": "646300000", "capitalLeaseObligations": "69600000", "otherCurrentLiabilities": "213500000", "totalCurrentLiabilities": "1247000000", "otherNonCurrentLiabilities": "32400000", "totalNonCurrentLiabilities": "1018000000", "cashAndShortTermInvestments": "3500000", "commonStockSharesOutstanding": "19300000", "intangibleAssetsExcludingGoodwill": "121700000", "cashAndCashEquivalentsAtCarryingValue": "3500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "212100000", "operatingCashflow": "349800000", "capitalExpenditures": "66800000", "changeInReceivables": "-2400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127000000", "cashflowFromInvestment": "-227600000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7210300000, "cost_of_revenue": 6041400000, "gross_profit": 1168900000, "research_and_development": null, "selling_general_admin": 643300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336700000, "depreciation_amortisation": 36200000, "ebitda": 372900000, "interest_expense": 92800000, "interest_income": null, "other_non_operating": null, "pretax_income": 243900000, "tax_provision": 59500000, "effective_tax_rate": null, "net_income": 184400000, "net_income_continuing_ops": 184400000, "net_income_to_common": 184400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3500000, "short_term_investments": 11000000, "net_receivables": 348000000, "inventory": 985000000, "other_current_assets": null, "total_current_assets": 1602600000, "net_ppe": null, "goodwill": 201700000, "intangible_assets": 121700000, "goodwill_and_intangibles": 323400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1308700000, "total_assets": 2911300000, "short_term_debt": 921600000, "accounts_payable": 81700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1247000000, "long_term_debt": 907000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1018000000, "total_liabilities": 2265000000, "total_debt": 1828600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1094500000, "total_equity": 646300000, "shares_outstanding": 19300000, "operating_cash_flow": 349800000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127000000, "free_cash_flow": 416600000, "net_change_in_cash": -4800000 }, "raw_data": { "income": { "ebit": "336700000", "ebitda": "372900000", "netIncome": "184400000", "grossProfit": "1168900000", "depreciation": "None", "totalRevenue": "7210300000", "costOfRevenue": "6041400000", "interestIncome": "92800000", "incomeBeforeTax": "243900000", "interestExpense": "92800000", "operatingIncome": "325000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59500000", "reportedCurrency": "USD", "netInterestIncome": "-92800000", "nonInterestIncome": "None", "operatingExpenses": "843900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11700000", "costofGoodsAndServicesSold": "6041400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36200000", "sellingGeneralAndAdministrative": "643300000", "netIncomeFromContinuingOperations": "184400000" }, "balance": { "goodwill": "201700000", "inventory": "985000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2911300000", "longTermDebt": "907000000", "shortTermDebt": "921600000", "treasuryStock": "-1028600000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "121700000", "reportedCurrency": "USD", "retainedEarnings": "1094500000", "totalLiabilities": "2265000000", "otherCurrentAssets": "266100000", "totalCurrentAssets": "1602600000", "currentLongTermDebt": "690100000", "longTermInvestments": "None", "shortTermInvestments": "11000000", "currentNetReceivables": "348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1308700000", "currentAccountsPayable": "81700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "909700000", "shortLongTermDebtTotal": "1880900000", "totalShareholderEquity": "646300000", "capitalLeaseObligations": "69600000", "otherCurrentLiabilities": "213500000", "totalCurrentLiabilities": "1247000000", "otherNonCurrentLiabilities": "32400000", "totalNonCurrentLiabilities": "1018000000", "cashAndShortTermInvestments": "3500000", "commonStockSharesOutstanding": "19300000", "intangibleAssetsExcludingGoodwill": "121700000", "cashAndCashEquivalentsAtCarryingValue": "3500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "212100000", "operatingCashflow": "349800000", "capitalExpenditures": "66800000", "changeInReceivables": "-2400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127000000", "cashflowFromInvestment": "-227600000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 6874400000, "cost_of_revenue": 5771400000, "gross_profit": 1103000000, "ebit": 310900000, "ebitda": 344600000, "pretax_income": 224800000, "tax_provision": 56800000, "net_income": 168000000, "net_income_to_common": 168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8300000, "total_current_assets": 1553000000, "total_assets": 2695400000, "short_term_debt": 1092400000, "long_term_debt": 866500000, "total_debt": 1958900000, "total_liabilities": 2222200000, "total_equity": 473200000, "shares_outstanding": 20300000, "goodwill_and_intangibles": 247000000 }, "cash_flow": { "operating_cash_flow": 10100000, "capital_expenditure": 57900000, "free_cash_flow": 68000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208714, "ticker_id": 60, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310900000", "ebitda": "344600000", "netIncome": "168000000", "grossProfit": "1103000000", "depreciation": "None", "totalRevenue": "6874400000", "costOfRevenue": "5771400000", "interestIncome": "86100000", "incomeBeforeTax": "224800000", "interestExpense": "86100000", "operatingIncome": "310900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "792100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5771400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "609600000", "netIncomeFromContinuingOperations": "168000000" }, "balance": { "goodwill": "181200000", "inventory": "1067600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2695400000", "longTermDebt": "866500000", "shortTermDebt": "1092400000", "treasuryStock": "-1023400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65800000", "reportedCurrency": "USD", "retainedEarnings": "922700000", "totalLiabilities": "2222200000", "otherCurrentAssets": "148500000", "totalCurrentAssets": "1553000000", "currentLongTermDebt": "890900000", "longTermInvestments": "400000", "shortTermInvestments": "600000", "currentNetReceivables": "328600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142400000", "currentAccountsPayable": "81900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "886100000", "shortLongTermDebtTotal": "1958900000", "totalShareholderEquity": "473200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105300000", "totalCurrentLiabilities": "1303300000", "otherNonCurrentLiabilities": "30700000", "totalNonCurrentLiabilities": "918900000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "20300000", "intangibleAssetsExcludingGoodwill": "65800000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24400000", "operatingCashflow": "10100000", "capitalExpenditures": "57900000", "changeInReceivables": "-6500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "143100000", "cashflowFromInvestment": "-149600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6874400000, "cost_of_revenue": 5771400000, "gross_profit": 1103000000, "research_and_development": 0, "selling_general_admin": 609600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310900000, "depreciation_amortisation": 33700000, "ebitda": 344600000, "interest_expense": 86100000, "interest_income": null, "other_non_operating": null, "pretax_income": 224800000, "tax_provision": 56800000, "effective_tax_rate": null, "net_income": 168000000, "net_income_continuing_ops": 168000000, "net_income_to_common": 168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8300000, "short_term_investments": 600000, "net_receivables": 328600000, "inventory": 1067600000, "other_current_assets": null, "total_current_assets": 1553000000, "net_ppe": null, "goodwill": 181200000, "intangible_assets": 65800000, "goodwill_and_intangibles": 247000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1142400000, "total_assets": 2695400000, "short_term_debt": 1092400000, "accounts_payable": 81900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1303300000, "long_term_debt": 866500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 918900000, "total_liabilities": 2222200000, "total_debt": 1958900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 922700000, "total_equity": 473200000, "shares_outstanding": 20300000, "operating_cash_flow": 10100000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143100000, "free_cash_flow": 68000000, "net_change_in_cash": 3600000 }, "raw_data": { "income": { "ebit": "310900000", "ebitda": "344600000", "netIncome": "168000000", "grossProfit": "1103000000", "depreciation": "None", "totalRevenue": "6874400000", "costOfRevenue": "5771400000", "interestIncome": "86100000", "incomeBeforeTax": "224800000", "interestExpense": "86100000", "operatingIncome": "310900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-86100000", "nonInterestIncome": "None", "operatingExpenses": "792100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5771400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "609600000", "netIncomeFromContinuingOperations": "168000000" }, "balance": { "goodwill": "181200000", "inventory": "1067600000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "2695400000", "longTermDebt": "866500000", "shortTermDebt": "1092400000", "treasuryStock": "-1023400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65800000", "reportedCurrency": "USD", "retainedEarnings": "922700000", "totalLiabilities": "2222200000", "otherCurrentAssets": "148500000", "totalCurrentAssets": "1553000000", "currentLongTermDebt": "890900000", "longTermInvestments": "400000", "shortTermInvestments": "600000", "currentNetReceivables": "328600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142400000", "currentAccountsPayable": "81900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "886100000", "shortLongTermDebtTotal": "1958900000", "totalShareholderEquity": "473200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105300000", "totalCurrentLiabilities": "1303300000", "otherNonCurrentLiabilities": "30700000", "totalNonCurrentLiabilities": "918900000", "cashAndShortTermInvestments": "8300000", "commonStockSharesOutstanding": "20300000", "intangibleAssetsExcludingGoodwill": "65800000", "cashAndCashEquivalentsAtCarryingValue": "8300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24400000", "operatingCashflow": "10100000", "capitalExpenditures": "57900000", "changeInReceivables": "-6500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "143100000", "cashflowFromInvestment": "-149600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4112900000, "cost_of_revenue": 3386100000, "gross_profit": 726800000, "ebit": 319600000, "ebitda": 342200000, "pretax_income": 250600000, "tax_provision": 62800000, "net_income": 187800000, "net_income_to_common": 187800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25300000, "total_current_assets": 3043700000, "total_assets": 11302800000, "short_term_debt": 2145800000, "long_term_debt": 3069500000, "total_debt": 5215300000, "total_liabilities": 7370700000, "total_equity": 3932100000, "shares_outstanding": 19000000, "goodwill_and_intangibles": 4366000000 }, "cash_flow": { "operating_cash_flow": 223200000, "capital_expenditure": 48900000, "free_cash_flow": 272100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208677, "ticker_id": 60, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319600000", "ebitda": "342200000", "netIncome": "187800000", "grossProfit": "726800000", "depreciation": "None", "totalRevenue": "4112900000", "costOfRevenue": "3386100000", "interestIncome": "None", "incomeBeforeTax": "250600000", "interestExpense": "69000000", "operatingIncome": "193800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "62800000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3386100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22600000", "sellingGeneralAndAdministrative": "492400000", "netIncomeFromContinuingOperations": "187800000" }, "balance": { "goodwill": "2268400000", "inventory": "2116400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11302800000", "longTermDebt": "3069500000", "shortTermDebt": "2145800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3665300000", "totalLiabilities": "7370700000", "otherCurrentAssets": "458500000", "totalCurrentAssets": "3043700000", "currentLongTermDebt": "2120200000", "longTermInvestments": "414400000", "shortTermInvestments": "2200000", "currentNetReceivables": "441300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8259099999", "currentAccountsPayable": "834500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5429100000", "totalShareholderEquity": "3932100000", "capitalLeaseObligations": "239500000", "otherCurrentLiabilities": "1077200000", "totalCurrentLiabilities": "3223100000", "otherNonCurrentLiabilities": "56500000", "totalNonCurrentLiabilities": "4147600000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "19000000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "223200000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550700000", "cashflowFromInvestment": "312400000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4112900000, "cost_of_revenue": 3386100000, "gross_profit": 726800000, "research_and_development": null, "selling_general_admin": 492400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319600000, "depreciation_amortisation": 22600000, "ebitda": 342200000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": 250600000, "tax_provision": 62800000, "effective_tax_rate": null, "net_income": 187800000, "net_income_continuing_ops": 187800000, "net_income_to_common": 187800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25300000, "short_term_investments": 2200000, "net_receivables": 441300000, "inventory": 2116400000, "other_current_assets": null, "total_current_assets": 3043700000, "net_ppe": null, "goodwill": 2268400000, "intangible_assets": 2097600000, "goodwill_and_intangibles": 4366000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8259099999, "total_assets": 11302800000, "short_term_debt": 2145800000, "accounts_payable": 834500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3223100000, "long_term_debt": 3069500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4147600000, "total_liabilities": 7370700000, "total_debt": 5215300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3665300000, "total_equity": 3932100000, "shares_outstanding": 19000000, "operating_cash_flow": 223200000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 312400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -550700000, "free_cash_flow": 272100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319600000", "ebitda": "342200000", "netIncome": "187800000", "grossProfit": "726800000", "depreciation": "None", "totalRevenue": "4112900000", "costOfRevenue": "3386100000", "interestIncome": "None", "incomeBeforeTax": "250600000", "interestExpense": "69000000", "operatingIncome": "193800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "62800000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3386100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22600000", "sellingGeneralAndAdministrative": "492400000", "netIncomeFromContinuingOperations": "187800000" }, "balance": { "goodwill": "2268400000", "inventory": "2116400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11302800000", "longTermDebt": "3069500000", "shortTermDebt": "2145800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3665300000", "totalLiabilities": "7370700000", "otherCurrentAssets": "458500000", "totalCurrentAssets": "3043700000", "currentLongTermDebt": "2120200000", "longTermInvestments": "414400000", "shortTermInvestments": "2200000", "currentNetReceivables": "441300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8259099999", "currentAccountsPayable": "834500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5429100000", "totalShareholderEquity": "3932100000", "capitalLeaseObligations": "239500000", "otherCurrentLiabilities": "1077200000", "totalCurrentLiabilities": "3223100000", "otherNonCurrentLiabilities": "56500000", "totalNonCurrentLiabilities": "4147600000", "cashAndShortTermInvestments": "25300000", "commonStockSharesOutstanding": "19000000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "25300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "26500000", "operatingCashflow": "223200000", "capitalExpenditures": "48900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550700000", "cashflowFromInvestment": "312400000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4676500000, "cost_of_revenue": 3883500000, "gross_profit": 793000000, "ebit": 160800000, "ebitda": 183800000, "pretax_income": 82700000, "tax_provision": 22700000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40400000, "total_current_assets": 3380200000, "total_assets": 11767800000, "short_term_debt": 2533800000, "long_term_debt": 3092800000, "total_debt": 5626600000, "total_liabilities": 7875900000, "total_equity": 3891900000, "shares_outstanding": 19400000, "goodwill_and_intangibles": 4378900000 }, "cash_flow": { "operating_cash_flow": 153400000, "capital_expenditure": 100900000, "free_cash_flow": 254300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208678, "ticker_id": 60, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160800000", "ebitda": "183800000", "netIncome": "60000000", "grossProfit": "793000000", "depreciation": "None", "totalRevenue": "4676500000", "costOfRevenue": "3883500000", "interestIncome": "78000000", "incomeBeforeTax": "82700000", "interestExpense": "78100000", "operatingIncome": "241300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "551700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3883500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "510900000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "2281300000", "inventory": "2135800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11767800000", "longTermDebt": "3092800000", "shortTermDebt": "2533800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3616100000", "totalLiabilities": "7875900000", "otherCurrentAssets": "590800000", "totalCurrentAssets": "3380200000", "currentLongTermDebt": "2761400000", "longTermInvestments": "414700000", "shortTermInvestments": "500000", "currentNetReceivables": "612700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8387599999", "currentAccountsPayable": "780300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3311000000", "shortLongTermDebtTotal": "6069800000", "totalShareholderEquity": "3891900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "1800000", "totalCurrentLiabilities": "3559500000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "4316400000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "19400000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "153400000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179200000", "cashflowFromInvestment": "34000000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4676500000, "cost_of_revenue": 3883500000, "gross_profit": 793000000, "research_and_development": null, "selling_general_admin": 510900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160800000, "depreciation_amortisation": 23000000, "ebitda": 183800000, "interest_expense": 78100000, "interest_income": null, "other_non_operating": null, "pretax_income": 82700000, "tax_provision": 22700000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40400000, "short_term_investments": 500000, "net_receivables": 612700000, "inventory": 2135800000, "other_current_assets": null, "total_current_assets": 3380200000, "net_ppe": null, "goodwill": 2281300000, "intangible_assets": 2097600000, "goodwill_and_intangibles": 4378900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8387599999, "total_assets": 11767800000, "short_term_debt": 2533800000, "accounts_payable": 780300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3559500000, "long_term_debt": 3092800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4316400000, "total_liabilities": 7875900000, "total_debt": 5626600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3616100000, "total_equity": 3891900000, "shares_outstanding": 19400000, "operating_cash_flow": 153400000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179200000, "free_cash_flow": 254300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160800000", "ebitda": "183800000", "netIncome": "60000000", "grossProfit": "793000000", "depreciation": "None", "totalRevenue": "4676500000", "costOfRevenue": "3883500000", "interestIncome": "78000000", "incomeBeforeTax": "82700000", "interestExpense": "78100000", "operatingIncome": "241300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22700000", "reportedCurrency": "USD", "netInterestIncome": "-78100000", "nonInterestIncome": "None", "operatingExpenses": "551700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3883500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "510900000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "2281300000", "inventory": "2135800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11767800000", "longTermDebt": "3092800000", "shortTermDebt": "2533800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2097600000", "reportedCurrency": "USD", "retainedEarnings": "3616100000", "totalLiabilities": "7875900000", "otherCurrentAssets": "590800000", "totalCurrentAssets": "3380200000", "currentLongTermDebt": "2761400000", "longTermInvestments": "414700000", "shortTermInvestments": "500000", "currentNetReceivables": "612700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8387599999", "currentAccountsPayable": "780300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3311000000", "shortLongTermDebtTotal": "6069800000", "totalShareholderEquity": "3891900000", "capitalLeaseObligations": "249200000", "otherCurrentLiabilities": "1800000", "totalCurrentLiabilities": "3559500000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "4316400000", "cashAndShortTermInvestments": "40400000", "commonStockSharesOutstanding": "19400000", "intangibleAssetsExcludingGoodwill": "2097600000", "cashAndCashEquivalentsAtCarryingValue": "40400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "153400000", "capitalExpenditures": "100900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179200000", "cashflowFromInvestment": "34000000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4800800000, "cost_of_revenue": 3998300000, "gross_profit": 802500000, "ebit": 278200000, "ebitda": 299400000, "pretax_income": 200200000, "tax_provision": 53100000, "net_income": 147100000, "net_income_to_common": 147100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32200000, "total_current_assets": 3336000000, "total_assets": 11773500000, "short_term_debt": 2258000000, "long_term_debt": 3498600000, "total_debt": 5756600000, "total_liabilities": 7895600000, "total_equity": 3877900000, "shares_outstanding": 19600000, "goodwill_and_intangibles": 4533200000 }, "cash_flow": { "operating_cash_flow": 306900000, "capital_expenditure": 44900000, "free_cash_flow": 351800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208680, "ticker_id": 60, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278200000", "ebitda": "299400000", "netIncome": "147100000", "grossProfit": "802500000", "depreciation": "None", "totalRevenue": "4800800000", "costOfRevenue": "3998300000", "interestIncome": "78000000", "incomeBeforeTax": "200200000", "interestExpense": "78000000", "operatingIncome": "254300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53100000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "548200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3998300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "508300000", "netIncomeFromContinuingOperations": "147100000" }, "balance": { "goodwill": "2264800000", "inventory": "2318900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11773500000", "longTermDebt": "3498600000", "shortTermDebt": "2258000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2268400000", "reportedCurrency": "USD", "retainedEarnings": "3603500000", "totalLiabilities": "7895600000", "otherCurrentAssets": "494800000", "totalCurrentAssets": "3336000000", "currentLongTermDebt": "2228700000", "longTermInvestments": "412500000", "shortTermInvestments": "900000", "currentNetReceivables": "489200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8437500000", "currentAccountsPayable": "858700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361300000", "shortLongTermDebtTotal": "5985500000", "totalShareholderEquity": "3877900000", "capitalLeaseObligations": "258200000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "3360900000", "otherNonCurrentLiabilities": "56700000", "totalNonCurrentLiabilities": "4534700000", "cashAndShortTermInvestments": "32200000", "commonStockSharesOutstanding": "19600000", "intangibleAssetsExcludingGoodwill": "2268400000", "cashAndCashEquivalentsAtCarryingValue": "32200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3700000", "operatingCashflow": "306900000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290800000", "cashflowFromInvestment": "-1620300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4800800000, "cost_of_revenue": 3998300000, "gross_profit": 802500000, "research_and_development": null, "selling_general_admin": 508300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278200000, "depreciation_amortisation": 21200000, "ebitda": 299400000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 200200000, "tax_provision": 53100000, "effective_tax_rate": null, "net_income": 147100000, "net_income_continuing_ops": 147100000, "net_income_to_common": 147100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32200000, "short_term_investments": 900000, "net_receivables": 489200000, "inventory": 2318900000, "other_current_assets": null, "total_current_assets": 3336000000, "net_ppe": null, "goodwill": 2264800000, "intangible_assets": 2268400000, "goodwill_and_intangibles": 4533200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8437500000, "total_assets": 11773500000, "short_term_debt": 2258000000, "accounts_payable": 858700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3360900000, "long_term_debt": 3498600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4534700000, "total_liabilities": 7895600000, "total_debt": 5756600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3603500000, "total_equity": 3877900000, "shares_outstanding": 19600000, "operating_cash_flow": 306900000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1620300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1290800000, "free_cash_flow": 351800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278200000", "ebitda": "299400000", "netIncome": "147100000", "grossProfit": "802500000", "depreciation": "None", "totalRevenue": "4800800000", "costOfRevenue": "3998300000", "interestIncome": "78000000", "incomeBeforeTax": "200200000", "interestExpense": "78000000", "operatingIncome": "254300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "53100000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "548200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3998300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21200000", "sellingGeneralAndAdministrative": "508300000", "netIncomeFromContinuingOperations": "147100000" }, "balance": { "goodwill": "2264800000", "inventory": "2318900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "11773500000", "longTermDebt": "3498600000", "shortTermDebt": "2258000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2268400000", "reportedCurrency": "USD", "retainedEarnings": "3603500000", "totalLiabilities": "7895600000", "otherCurrentAssets": "494800000", "totalCurrentAssets": "3336000000", "currentLongTermDebt": "2228700000", "longTermInvestments": "412500000", "shortTermInvestments": "900000", "currentNetReceivables": "489200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8437500000", "currentAccountsPayable": "858700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3361300000", "shortLongTermDebtTotal": "5985500000", "totalShareholderEquity": "3877900000", "capitalLeaseObligations": "258200000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "3360900000", "otherNonCurrentLiabilities": "56700000", "totalNonCurrentLiabilities": "4534700000", "cashAndShortTermInvestments": "32200000", "commonStockSharesOutstanding": "19600000", "intangibleAssetsExcludingGoodwill": "2268400000", "cashAndCashEquivalentsAtCarryingValue": "32200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3700000", "operatingCashflow": "306900000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290800000", "cashflowFromInvestment": "-1620300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4373200000, "cost_of_revenue": 3621200000, "gross_profit": 751900000, "ebit": 263300000, "ebitda": 282300000, "pretax_income": 203800000, "tax_provision": 51000000, "net_income": 152800000, "net_income_to_common": 152800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54800000, "total_current_assets": 3129600000, "total_assets": 10131600000, "short_term_debt": 1395200000, "long_term_debt": 2964100000, "total_debt": 4359300000, "total_liabilities": 6354600000, "total_equity": 3777000000, "shares_outstanding": 19700000, "goodwill_and_intangibles": 3791600000 }, "cash_flow": { "operating_cash_flow": 91400000, "capital_expenditure": 21400000, "free_cash_flow": 112800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208681, "ticker_id": 60, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263300000", "ebitda": "282300000", "netIncome": "152800000", "grossProfit": "751900000", "depreciation": "None", "totalRevenue": "4373200000", "costOfRevenue": "3621200000", "interestIncome": "59500000", "incomeBeforeTax": "203800000", "interestExpense": "59500000", "operatingIncome": "257400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-59500000", "nonInterestIncome": "None", "operatingExpenses": "494600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3621200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "458300000", "netIncomeFromContinuingOperations": "152800000" }, "balance": { "goodwill": "1974700000", "inventory": "1942200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10131600000", "longTermDebt": "2964100000", "shortTermDebt": "1395200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1816900000", "reportedCurrency": "USD", "retainedEarnings": "3503700000", "totalLiabilities": "6354600000", "otherCurrentAssets": "654500000", "totalCurrentAssets": "3129600000", "currentLongTermDebt": "1369500000", "longTermInvestments": "385500000", "shortTermInvestments": "2800000", "currentNetReceivables": "475300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002000000", "currentAccountsPayable": "764900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2697200000", "shortLongTermDebtTotal": "4553000000", "totalShareholderEquity": "3777000000", "capitalLeaseObligations": "219400000", "otherCurrentLiabilities": "2403100000", "totalCurrentLiabilities": "2403100000", "otherNonCurrentLiabilities": "57200000", "totalNonCurrentLiabilities": "3951500000", "cashAndShortTermInvestments": "54800000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1816900000", "cashAndCashEquivalentsAtCarryingValue": "54800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-125800000", "operatingCashflow": "91400000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290800000", "cashflowFromInvestment": "129600000", "stockBasedCompensation": "-9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4373200000, "cost_of_revenue": 3621200000, "gross_profit": 751900000, "research_and_development": null, "selling_general_admin": 458300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263300000, "depreciation_amortisation": 19000000, "ebitda": 282300000, "interest_expense": 59500000, "interest_income": null, "other_non_operating": null, "pretax_income": 203800000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 152800000, "net_income_continuing_ops": 152800000, "net_income_to_common": 152800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54800000, "short_term_investments": 2800000, "net_receivables": 475300000, "inventory": 1942200000, "other_current_assets": null, "total_current_assets": 3129600000, "net_ppe": null, "goodwill": 1974700000, "intangible_assets": 1816900000, "goodwill_and_intangibles": 3791600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7002000000, "total_assets": 10131600000, "short_term_debt": 1395200000, "accounts_payable": 764900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2403100000, "long_term_debt": 2964100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3951500000, "total_liabilities": 6354600000, "total_debt": 4359300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3503700000, "total_equity": 3777000000, "shares_outstanding": 19700000, "operating_cash_flow": 91400000, "stock_based_compensation": -9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290800000, "free_cash_flow": 112800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263300000", "ebitda": "282300000", "netIncome": "152800000", "grossProfit": "751900000", "depreciation": "None", "totalRevenue": "4373200000", "costOfRevenue": "3621200000", "interestIncome": "59500000", "incomeBeforeTax": "203800000", "interestExpense": "59500000", "operatingIncome": "257400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-59500000", "nonInterestIncome": "None", "operatingExpenses": "494600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3621200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19000000", "sellingGeneralAndAdministrative": "458300000", "netIncomeFromContinuingOperations": "152800000" }, "balance": { "goodwill": "1974700000", "inventory": "1942200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10131600000", "longTermDebt": "2964100000", "shortTermDebt": "1395200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1816900000", "reportedCurrency": "USD", "retainedEarnings": "3503700000", "totalLiabilities": "6354600000", "otherCurrentAssets": "654500000", "totalCurrentAssets": "3129600000", "currentLongTermDebt": "1369500000", "longTermInvestments": "385500000", "shortTermInvestments": "2800000", "currentNetReceivables": "475300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002000000", "currentAccountsPayable": "764900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2697200000", "shortLongTermDebtTotal": "4553000000", "totalShareholderEquity": "3777000000", "capitalLeaseObligations": "219400000", "otherCurrentLiabilities": "2403100000", "totalCurrentLiabilities": "2403100000", "otherNonCurrentLiabilities": "57200000", "totalNonCurrentLiabilities": "3951500000", "cashAndShortTermInvestments": "54800000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1816900000", "cashAndCashEquivalentsAtCarryingValue": "54800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-125800000", "operatingCashflow": "91400000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290800000", "cashflowFromInvestment": "129600000", "stockBasedCompensation": "-9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4148500000, "cost_of_revenue": 3424300000, "gross_profit": 724200000, "ebit": 238400000, "ebitda": 257600000, "pretax_income": 175400000, "tax_provision": 43300000, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124600000, "total_current_assets": 3247100000, "total_assets": 10221000000, "short_term_debt": 1604100000, "long_term_debt": 3015100000, "total_debt": 4619200000, "total_liabilities": 6597500000, "total_equity": 3623500000, "shares_outstanding": 19700000, "goodwill_and_intangibles": 3793100000 }, "cash_flow": { "operating_cash_flow": 225000000, "capital_expenditure": 21400000, "free_cash_flow": 246400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208682, "ticker_id": 60, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238400000", "ebitda": "257600000", "netIncome": "132100000", "grossProfit": "724200000", "depreciation": "None", "totalRevenue": "4148500000", "costOfRevenue": "3424300000", "interestIncome": "63000000", "incomeBeforeTax": "175400000", "interestExpense": "63000000", "operatingIncome": "248700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "475500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3424300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "441100000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "1976200000", "inventory": "1822400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10221000000", "longTermDebt": "3015100000", "shortTermDebt": "1604100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1816900000", "reportedCurrency": "USD", "retainedEarnings": "3351000000", "totalLiabilities": "6597500000", "otherCurrentAssets": "762400000", "totalCurrentAssets": "3247100000", "currentLongTermDebt": "1576800000", "longTermInvestments": "358900000", "shortTermInvestments": "6600000", "currentNetReceivables": "531100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6973900000", "currentAccountsPayable": "764500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2693100000", "shortLongTermDebtTotal": "4818000000", "totalShareholderEquity": "3623500000", "capitalLeaseObligations": "226100000", "otherCurrentLiabilities": "764500000", "totalCurrentLiabilities": "2607600000", "otherNonCurrentLiabilities": "61500000", "totalNonCurrentLiabilities": "3989900000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1816900000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "125800000", "operatingCashflow": "225000000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169300000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4148500000, "cost_of_revenue": 3424300000, "gross_profit": 724200000, "research_and_development": null, "selling_general_admin": 441100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238400000, "depreciation_amortisation": 19200000, "ebitda": 257600000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175400000, "tax_provision": 43300000, "effective_tax_rate": null, "net_income": 132100000, "net_income_continuing_ops": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124600000, "short_term_investments": 6600000, "net_receivables": 531100000, "inventory": 1822400000, "other_current_assets": null, "total_current_assets": 3247100000, "net_ppe": null, "goodwill": 1976200000, "intangible_assets": 1816900000, "goodwill_and_intangibles": 3793100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6973900000, "total_assets": 10221000000, "short_term_debt": 1604100000, "accounts_payable": 764500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2607600000, "long_term_debt": 3015100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3989900000, "total_liabilities": 6597500000, "total_debt": 4619200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3351000000, "total_equity": 3623500000, "shares_outstanding": 19700000, "operating_cash_flow": 225000000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169300000, "free_cash_flow": 246400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238400000", "ebitda": "257600000", "netIncome": "132100000", "grossProfit": "724200000", "depreciation": "None", "totalRevenue": "4148500000", "costOfRevenue": "3424300000", "interestIncome": "63000000", "incomeBeforeTax": "175400000", "interestExpense": "63000000", "operatingIncome": "248700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "43300000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "475500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3424300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "441100000", "netIncomeFromContinuingOperations": "132100000" }, "balance": { "goodwill": "1976200000", "inventory": "1822400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10221000000", "longTermDebt": "3015100000", "shortTermDebt": "1604100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1816900000", "reportedCurrency": "USD", "retainedEarnings": "3351000000", "totalLiabilities": "6597500000", "otherCurrentAssets": "762400000", "totalCurrentAssets": "3247100000", "currentLongTermDebt": "1576800000", "longTermInvestments": "358900000", "shortTermInvestments": "6600000", "currentNetReceivables": "531100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6973900000", "currentAccountsPayable": "764500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2693100000", "shortLongTermDebtTotal": "4818000000", "totalShareholderEquity": "3623500000", "capitalLeaseObligations": "226100000", "otherCurrentLiabilities": "764500000", "totalCurrentLiabilities": "2607600000", "otherNonCurrentLiabilities": "61500000", "totalNonCurrentLiabilities": "3989900000", "cashAndShortTermInvestments": "124600000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1816900000", "cashAndCashEquivalentsAtCarryingValue": "124600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "125800000", "operatingCashflow": "225000000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169300000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4504600000, "cost_of_revenue": 3754500000, "gross_profit": 749800000, "ebit": 239700000, "ebitda": 258900000, "pretax_income": 171700000, "tax_provision": 42900000, "net_income": 128800000, "net_income_to_common": 128800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69400000, "total_current_assets": 3137900000, "total_assets": 10337000000, "short_term_debt": 2055600000, "long_term_debt": 3023900000, "total_debt": 5079500000, "total_liabilities": 6835000000, "total_equity": 3502000000, "shares_outstanding": 19700000, "goodwill_and_intangibles": 3956400000 }, "cash_flow": { "operating_cash_flow": 244200000, "capital_expenditure": 134100000, "free_cash_flow": 378300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208683, "ticker_id": 60, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239700000", "ebitda": "258900000", "netIncome": "128800000", "grossProfit": "749800000", "depreciation": "None", "totalRevenue": "4504600000", "costOfRevenue": "3754500000", "interestIncome": "68000000", "incomeBeforeTax": "171700000", "interestExpense": "68000000", "operatingIncome": "239600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "510500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3754500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "462900000", "netIncomeFromContinuingOperations": "128800000" }, "balance": { "goodwill": "2044700000", "inventory": "1978800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10337000000", "longTermDebt": "3023900000", "shortTermDebt": "2055600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1911700000", "reportedCurrency": "USD", "retainedEarnings": "3218900000", "totalLiabilities": "6835000000", "otherCurrentAssets": "1089700000", "totalCurrentAssets": "3137900000", "currentLongTermDebt": "2027500000", "longTermInvestments": "334200000", "shortTermInvestments": "14400000", "currentNetReceivables": "186400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4428400000", "currentAccountsPayable": "169100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2770800000", "shortLongTermDebtTotal": "5279500000", "totalShareholderEquity": "3502000000", "capitalLeaseObligations": "228100000", "otherCurrentLiabilities": "2585100000", "totalCurrentLiabilities": "2836300000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "38600000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1911700000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "244200000", "capitalExpenditures": "134100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80100000", "cashflowFromInvestment": "-155000000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4504600000, "cost_of_revenue": 3754500000, "gross_profit": 749800000, "research_and_development": null, "selling_general_admin": 462900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239700000, "depreciation_amortisation": 19200000, "ebitda": 258900000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 171700000, "tax_provision": 42900000, "effective_tax_rate": null, "net_income": 128800000, "net_income_continuing_ops": 128800000, "net_income_to_common": 128800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69400000, "short_term_investments": 14400000, "net_receivables": 186400000, "inventory": 1978800000, "other_current_assets": null, "total_current_assets": 3137900000, "net_ppe": null, "goodwill": 2044700000, "intangible_assets": 1911700000, "goodwill_and_intangibles": 3956400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4428400000, "total_assets": 10337000000, "short_term_debt": 2055600000, "accounts_payable": 169100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2836300000, "long_term_debt": 3023900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38600000, "total_liabilities": 6835000000, "total_debt": 5079500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3218900000, "total_equity": 3502000000, "shares_outstanding": 19700000, "operating_cash_flow": 244200000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80100000, "free_cash_flow": 378300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239700000", "ebitda": "258900000", "netIncome": "128800000", "grossProfit": "749800000", "depreciation": "None", "totalRevenue": "4504600000", "costOfRevenue": "3754500000", "interestIncome": "68000000", "incomeBeforeTax": "171700000", "interestExpense": "68000000", "operatingIncome": "239600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "510500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3754500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "462900000", "netIncomeFromContinuingOperations": "128800000" }, "balance": { "goodwill": "2044700000", "inventory": "1978800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10337000000", "longTermDebt": "3023900000", "shortTermDebt": "2055600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1911700000", "reportedCurrency": "USD", "retainedEarnings": "3218900000", "totalLiabilities": "6835000000", "otherCurrentAssets": "1089700000", "totalCurrentAssets": "3137900000", "currentLongTermDebt": "2027500000", "longTermInvestments": "334200000", "shortTermInvestments": "14400000", "currentNetReceivables": "186400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4428400000", "currentAccountsPayable": "169100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2770800000", "shortLongTermDebtTotal": "5279500000", "totalShareholderEquity": "3502000000", "capitalLeaseObligations": "228100000", "otherCurrentLiabilities": "2585100000", "totalCurrentLiabilities": "2836300000", "otherNonCurrentLiabilities": "14300000", "totalNonCurrentLiabilities": "38600000", "cashAndShortTermInvestments": "69400000", "commonStockSharesOutstanding": "19700000", "intangibleAssetsExcludingGoodwill": "1911700000", "cashAndCashEquivalentsAtCarryingValue": "69400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41900000", "operatingCashflow": "244200000", "capitalExpenditures": "134100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80100000", "cashflowFromInvestment": "-155000000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4236700000, "cost_of_revenue": 3518600000, "gross_profit": 718000000, "ebit": 237700000, "ebitda": 256600000, "pretax_income": 169700000, "tax_provision": 43400000, "net_income": 126300000, "net_income_to_common": 126300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60300000, "total_current_assets": 3104500000, "total_assets": 10173600000, "short_term_debt": 1595800000, "long_term_debt": 3299500000, "total_debt": 4895300000, "total_liabilities": 6811200000, "total_equity": 3362400000, "shares_outstanding": 19800000, "goodwill_and_intangibles": 3968000000 }, "cash_flow": { "operating_cash_flow": 199900000, "capital_expenditure": 41300000, "free_cash_flow": 241200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208685, "ticker_id": 60, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237700000", "ebitda": "256600000", "netIncome": "126300000", "grossProfit": "718000000", "depreciation": "None", "totalRevenue": "4236700000", "costOfRevenue": "3518600000", "interestIncome": "68000000", "incomeBeforeTax": "169700000", "interestExpense": "68000000", "operatingIncome": "232700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43400000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "485400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3518600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "450600000", "netIncomeFromContinuingOperations": "126300000" }, "balance": { "goodwill": "2011300000", "inventory": "2030800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10173600000", "longTermDebt": "3299500000", "shortTermDebt": "1595800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1956700000", "reportedCurrency": "USD", "retainedEarnings": "3090900000", "totalLiabilities": "6811200000", "otherCurrentAssets": "541500000", "totalCurrentAssets": "3104500000", "currentLongTermDebt": "1569400000", "longTermInvestments": "321800000", "shortTermInvestments": "9000000", "currentNetReceivables": "462900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7069100000", "currentAccountsPayable": "761100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2665100000", "shortLongTermDebtTotal": "5099300000", "totalShareholderEquity": "3362400000", "capitalLeaseObligations": "230400000", "otherCurrentLiabilities": "1900000", "totalCurrentLiabilities": "2594200000", "otherNonCurrentLiabilities": "52500000", "totalNonCurrentLiabilities": "4217000000", "cashAndShortTermInvestments": "60300000", "commonStockSharesOutstanding": "19800000", "intangibleAssetsExcludingGoodwill": "1956700000", "cashAndCashEquivalentsAtCarryingValue": "60300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "199900000", "capitalExpenditures": "41300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242500000", "cashflowFromInvestment": "35800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4236700000, "cost_of_revenue": 3518600000, "gross_profit": 718000000, "research_and_development": null, "selling_general_admin": 450600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237700000, "depreciation_amortisation": 18900000, "ebitda": 256600000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 169700000, "tax_provision": 43400000, "effective_tax_rate": null, "net_income": 126300000, "net_income_continuing_ops": 126300000, "net_income_to_common": 126300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60300000, "short_term_investments": 9000000, "net_receivables": 462900000, "inventory": 2030800000, "other_current_assets": null, "total_current_assets": 3104500000, "net_ppe": null, "goodwill": 2011300000, "intangible_assets": 1956700000, "goodwill_and_intangibles": 3968000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7069100000, "total_assets": 10173600000, "short_term_debt": 1595800000, "accounts_payable": 761100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2594200000, "long_term_debt": 3299500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4217000000, "total_liabilities": 6811200000, "total_debt": 4895300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3090900000, "total_equity": 3362400000, "shares_outstanding": 19800000, "operating_cash_flow": 199900000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242500000, "free_cash_flow": 241200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237700000", "ebitda": "256600000", "netIncome": "126300000", "grossProfit": "718000000", "depreciation": "None", "totalRevenue": "4236700000", "costOfRevenue": "3518600000", "interestIncome": "68000000", "incomeBeforeTax": "169700000", "interestExpense": "68000000", "operatingIncome": "232700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43400000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "485400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3518600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18900000", "sellingGeneralAndAdministrative": "450600000", "netIncomeFromContinuingOperations": "126300000" }, "balance": { "goodwill": "2011300000", "inventory": "2030800000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10173600000", "longTermDebt": "3299500000", "shortTermDebt": "1595800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1956700000", "reportedCurrency": "USD", "retainedEarnings": "3090900000", "totalLiabilities": "6811200000", "otherCurrentAssets": "541500000", "totalCurrentAssets": "3104500000", "currentLongTermDebt": "1569400000", "longTermInvestments": "321800000", "shortTermInvestments": "9000000", "currentNetReceivables": "462900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7069100000", "currentAccountsPayable": "761100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2665100000", "shortLongTermDebtTotal": "5099300000", "totalShareholderEquity": "3362400000", "capitalLeaseObligations": "230400000", "otherCurrentLiabilities": "1900000", "totalCurrentLiabilities": "2594200000", "otherNonCurrentLiabilities": "52500000", "totalNonCurrentLiabilities": "4217000000", "cashAndShortTermInvestments": "60300000", "commonStockSharesOutstanding": "19800000", "intangibleAssetsExcludingGoodwill": "1956700000", "cashAndCashEquivalentsAtCarryingValue": "60300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "199900000", "capitalExpenditures": "41300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242500000", "cashflowFromInvestment": "35800000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4246200000, "cost_of_revenue": 3515500000, "gross_profit": 730700000, "ebit": 104100000, "ebitda": 122300000, "pretax_income": 38000000, "tax_provision": 9900000, "net_income": 28100000, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67200000, "total_current_assets": 3218300000, "total_assets": 10306000000, "short_term_debt": 1560100000, "long_term_debt": 3488200000, "total_debt": 5048300000, "total_liabilities": 6975300000, "total_equity": 3330700000, "shares_outstanding": 20200000, "goodwill_and_intangibles": 3967500000 }, "cash_flow": { "operating_cash_flow": -51700000, "capital_expenditure": 39700000, "free_cash_flow": -12000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208686, "ticker_id": 60, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104100000", "ebitda": "122300000", "netIncome": "28100000", "grossProfit": "730700000", "depreciation": "None", "totalRevenue": "4246200000", "costOfRevenue": "3515500000", "interestIncome": "None", "incomeBeforeTax": "38000000", "interestExpense": "66100000", "operatingIncome": "100500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "630200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3515500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "461100000", "netIncomeFromContinuingOperations": "28100000" }, "balance": { "goodwill": "2010400000", "inventory": "2066000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10306000000", "longTermDebt": "3488200000", "shortTermDebt": "1560100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1957100000", "reportedCurrency": "USD", "retainedEarnings": "3048700000", "totalLiabilities": "6975300000", "otherCurrentAssets": "929700000", "totalCurrentAssets": "3218300000", "currentLongTermDebt": "1533200000", "longTermInvestments": "337600000", "shortTermInvestments": "10500000", "currentNetReceivables": "144900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7087700000", "currentAccountsPayable": "769700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257600000", "totalShareholderEquity": "3330700000", "capitalLeaseObligations": "236200000", "otherCurrentLiabilities": "2100000", "totalCurrentLiabilities": "2565500000", "otherNonCurrentLiabilities": "48700000", "totalNonCurrentLiabilities": "4409800000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "20200000", "intangibleAssetsExcludingGoodwill": "1957100000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-322600000", "operatingCashflow": "-51700000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94200000", "cashflowFromInvestment": "-4400000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4246200000, "cost_of_revenue": 3515500000, "gross_profit": 730700000, "research_and_development": null, "selling_general_admin": 461100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104100000, "depreciation_amortisation": 18200000, "ebitda": 122300000, "interest_expense": 66100000, "interest_income": null, "other_non_operating": null, "pretax_income": 38000000, "tax_provision": 9900000, "effective_tax_rate": null, "net_income": 28100000, "net_income_continuing_ops": 28100000, "net_income_to_common": 28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67200000, "short_term_investments": 10500000, "net_receivables": 144900000, "inventory": 2066000000, "other_current_assets": null, "total_current_assets": 3218300000, "net_ppe": null, "goodwill": 2010400000, "intangible_assets": 1957100000, "goodwill_and_intangibles": 3967500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7087700000, "total_assets": 10306000000, "short_term_debt": 1560100000, "accounts_payable": 769700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2565500000, "long_term_debt": 3488200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4409800000, "total_liabilities": 6975300000, "total_debt": 5048300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3048700000, "total_equity": 3330700000, "shares_outstanding": 20200000, "operating_cash_flow": -51700000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94200000, "free_cash_flow": -12000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104100000", "ebitda": "122300000", "netIncome": "28100000", "grossProfit": "730700000", "depreciation": "None", "totalRevenue": "4246200000", "costOfRevenue": "3515500000", "interestIncome": "None", "incomeBeforeTax": "38000000", "interestExpense": "66100000", "operatingIncome": "100500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9900000", "reportedCurrency": "USD", "netInterestIncome": "-66100000", "nonInterestIncome": "None", "operatingExpenses": "630200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3515500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "461100000", "netIncomeFromContinuingOperations": "28100000" }, "balance": { "goodwill": "2010400000", "inventory": "2066000000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10306000000", "longTermDebt": "3488200000", "shortTermDebt": "1560100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1957100000", "reportedCurrency": "USD", "retainedEarnings": "3048700000", "totalLiabilities": "6975300000", "otherCurrentAssets": "929700000", "totalCurrentAssets": "3218300000", "currentLongTermDebt": "1533200000", "longTermInvestments": "337600000", "shortTermInvestments": "10500000", "currentNetReceivables": "144900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7087700000", "currentAccountsPayable": "769700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5257600000", "totalShareholderEquity": "3330700000", "capitalLeaseObligations": "236200000", "otherCurrentLiabilities": "2100000", "totalCurrentLiabilities": "2565500000", "otherNonCurrentLiabilities": "48700000", "totalNonCurrentLiabilities": "4409800000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "20200000", "intangibleAssetsExcludingGoodwill": "1957100000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-322600000", "operatingCashflow": "-51700000", "capitalExpenditures": "39700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94200000", "cashflowFromInvestment": "-4400000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 4201300000, "cost_of_revenue": 3451200000, "gross_profit": 750000000, "ebit": 262700000, "ebitda": 281400000, "pretax_income": 195800000, "tax_provision": 48800000, "net_income": 147100000, "net_income_to_common": 147100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29000000, "total_current_assets": 2922400000, "total_assets": 10131500000, "short_term_debt": 1800800000, "long_term_debt": 3108100000, "total_debt": 4908900000, "total_liabilities": 6784600000, "total_equity": 3346900000, "shares_outstanding": 20400000, "goodwill_and_intangibles": 4108600000 }, "cash_flow": { "operating_cash_flow": 177100000, "capital_expenditure": 25700000, "free_cash_flow": 202800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208687, "ticker_id": 60, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262700000", "ebitda": "281400000", "netIncome": "147100000", "grossProfit": "750000000", "depreciation": "None", "totalRevenue": "4201300000", "costOfRevenue": "3451200000", "interestIncome": "None", "incomeBeforeTax": "195800000", "interestExpense": "66900000", "operatingIncome": "262800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48800000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "487300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "452100000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2014900000", "inventory": "1862900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10131500000", "longTermDebt": "3108100000", "shortTermDebt": "1800800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2093700000", "reportedCurrency": "USD", "retainedEarnings": "3061500000", "totalLiabilities": "6784600000", "otherCurrentAssets": "884200000", "totalCurrentAssets": "2922400000", "currentLongTermDebt": "1774800000", "longTermInvestments": "334700000", "shortTermInvestments": "6900000", "currentNetReceivables": "139400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7209100000", "currentAccountsPayable": "723600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5120000000", "totalShareholderEquity": "3346900000", "capitalLeaseObligations": "237100000", "otherCurrentLiabilities": "2100000", "totalCurrentLiabilities": "2757400000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "4027200000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "20400000", "intangibleAssetsExcludingGoodwill": "2093700000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "15500000", "operatingCashflow": "177100000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-13600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4201300000, "cost_of_revenue": 3451200000, "gross_profit": 750000000, "research_and_development": null, "selling_general_admin": 452100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262700000, "depreciation_amortisation": 18700000, "ebitda": 281400000, "interest_expense": 66900000, "interest_income": null, "other_non_operating": null, "pretax_income": 195800000, "tax_provision": 48800000, "effective_tax_rate": null, "net_income": 147100000, "net_income_continuing_ops": 147000000, "net_income_to_common": 147100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29000000, "short_term_investments": 6900000, "net_receivables": 139400000, "inventory": 1862900000, "other_current_assets": null, "total_current_assets": 2922400000, "net_ppe": null, "goodwill": 2014900000, "intangible_assets": 2093700000, "goodwill_and_intangibles": 4108600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7209100000, "total_assets": 10131500000, "short_term_debt": 1800800000, "accounts_payable": 723600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2757400000, "long_term_debt": 3108100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4027200000, "total_liabilities": 6784600000, "total_debt": 4908900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3061500000, "total_equity": 3346900000, "shares_outstanding": 20400000, "operating_cash_flow": 177100000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180200000, "free_cash_flow": 202800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262700000", "ebitda": "281400000", "netIncome": "147100000", "grossProfit": "750000000", "depreciation": "None", "totalRevenue": "4201300000", "costOfRevenue": "3451200000", "interestIncome": "None", "incomeBeforeTax": "195800000", "interestExpense": "66900000", "operatingIncome": "262800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48800000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "487300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18700000", "sellingGeneralAndAdministrative": "452100000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "2014900000", "inventory": "1862900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10131500000", "longTermDebt": "3108100000", "shortTermDebt": "1800800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2093700000", "reportedCurrency": "USD", "retainedEarnings": "3061500000", "totalLiabilities": "6784600000", "otherCurrentAssets": "884200000", "totalCurrentAssets": "2922400000", "currentLongTermDebt": "1774800000", "longTermInvestments": "334700000", "shortTermInvestments": "6900000", "currentNetReceivables": "139400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7209100000", "currentAccountsPayable": "723600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5120000000", "totalShareholderEquity": "3346900000", "capitalLeaseObligations": "237100000", "otherCurrentLiabilities": "2100000", "totalCurrentLiabilities": "2757400000", "otherNonCurrentLiabilities": "53500000", "totalNonCurrentLiabilities": "4027200000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "20400000", "intangibleAssetsExcludingGoodwill": "2093700000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "15500000", "operatingCashflow": "177100000", "capitalExpenditures": "25700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180200000", "cashflowFromInvestment": "-13600000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 3811700000, "cost_of_revenue": 3138700000, "gross_profit": 673000000, "ebit": 124600000, "ebitda": 141700000, "pretax_income": 75600000, "tax_provision": 20100000, "net_income": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45700000, "total_current_assets": 3057100000, "total_assets": 10159400000, "short_term_debt": 2135900000, "long_term_debt": 3121200000, "total_debt": 5257100000, "total_liabilities": 6915300000, "total_equity": 3244100000, "shares_outstanding": 20500000, "goodwill_and_intangibles": 4104800000 }, "cash_flow": { "operating_cash_flow": 73200000, "capital_expenditure": 65800000, "free_cash_flow": 139000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208688, "ticker_id": 60, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124600000", "ebitda": "141700000", "netIncome": "55500000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "3811700000", "costOfRevenue": "3138700000", "interestIncome": "None", "incomeBeforeTax": "75600000", "interestExpense": "48900000", "operatingIncome": "124500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20100000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "548500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3138700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17100000", "sellingGeneralAndAdministrative": "400300000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "2009000000", "inventory": "1768300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10159400000", "longTermDebt": "3121200000", "shortTermDebt": "2135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2095800000", "reportedCurrency": "USD", "retainedEarnings": "2961500000", "totalLiabilities": "6915300000", "otherCurrentAssets": "658200000", "totalCurrentAssets": "3057100000", "currentLongTermDebt": "2109700000", "longTermInvestments": "326700000", "shortTermInvestments": "6200000", "currentNetReceivables": "578700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102300000", "currentAccountsPayable": "155600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5479200000", "totalShareholderEquity": "3244100000", "capitalLeaseObligations": "248300000", "otherCurrentLiabilities": "236400000", "totalCurrentLiabilities": "2875700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "4039600000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "20500000", "intangibleAssetsExcludingGoodwill": "2095800000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174400000", "operatingCashflow": "73200000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1518900000", "cashflowFromInvestment": "-1588000000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3811700000, "cost_of_revenue": 3138700000, "gross_profit": 673000000, "research_and_development": null, "selling_general_admin": 400300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124600000, "depreciation_amortisation": 17100000, "ebitda": 141700000, "interest_expense": 48900000, "interest_income": null, "other_non_operating": null, "pretax_income": 75600000, "tax_provision": 20100000, "effective_tax_rate": null, "net_income": 55500000, "net_income_continuing_ops": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45700000, "short_term_investments": 6200000, "net_receivables": 578700000, "inventory": 1768300000, "other_current_assets": null, "total_current_assets": 3057100000, "net_ppe": null, "goodwill": 2009000000, "intangible_assets": 2095800000, "goodwill_and_intangibles": 4104800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7102300000, "total_assets": 10159400000, "short_term_debt": 2135900000, "accounts_payable": 155600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2875700000, "long_term_debt": 3121200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4039600000, "total_liabilities": 6915300000, "total_debt": 5257100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2961500000, "total_equity": 3244100000, "shares_outstanding": 20500000, "operating_cash_flow": 73200000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1588000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1518900000, "free_cash_flow": 139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124600000", "ebitda": "141700000", "netIncome": "55500000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "3811700000", "costOfRevenue": "3138700000", "interestIncome": "None", "incomeBeforeTax": "75600000", "interestExpense": "48900000", "operatingIncome": "124500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20100000", "reportedCurrency": "USD", "netInterestIncome": "-48900000", "nonInterestIncome": "None", "operatingExpenses": "548500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3138700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17100000", "sellingGeneralAndAdministrative": "400300000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "2009000000", "inventory": "1768300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "10159400000", "longTermDebt": "3121200000", "shortTermDebt": "2135900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2095800000", "reportedCurrency": "USD", "retainedEarnings": "2961500000", "totalLiabilities": "6915300000", "otherCurrentAssets": "658200000", "totalCurrentAssets": "3057100000", "currentLongTermDebt": "2109700000", "longTermInvestments": "326700000", "shortTermInvestments": "6200000", "currentNetReceivables": "578700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7102300000", "currentAccountsPayable": "155600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5479200000", "totalShareholderEquity": "3244100000", "capitalLeaseObligations": "248300000", "otherCurrentLiabilities": "236400000", "totalCurrentLiabilities": "2875700000", "otherNonCurrentLiabilities": "5700000", "totalNonCurrentLiabilities": "4039600000", "cashAndShortTermInvestments": "45700000", "commonStockSharesOutstanding": "20500000", "intangibleAssetsExcludingGoodwill": "2095800000", "cashAndCashEquivalentsAtCarryingValue": "45700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174400000", "operatingCashflow": "73200000", "capitalExpenditures": "65800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1518900000", "cashflowFromInvestment": "-1588000000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 3666200000, "cost_of_revenue": 2992600000, "gross_profit": 673500000, "ebit": 264700000, "ebitda": 281800000, "pretax_income": 226000000, "tax_provision": 56800000, "net_income": 169200000, "net_income_to_common": 169200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41600000, "total_current_assets": 2054900000, "total_assets": 8255000000, "short_term_debt": 166100000, "long_term_debt": 3136500000, "total_debt": 3302600000, "total_liabilities": 5006500000, "total_equity": 3248500000, "shares_outstanding": 20700000, "goodwill_and_intangibles": 3583500000 }, "cash_flow": { "operating_cash_flow": 18100000, "capital_expenditure": 35700000, "free_cash_flow": 53800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208690, "ticker_id": 60, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264700000", "ebitda": "281800000", "netIncome": "169200000", "grossProfit": "673500000", "depreciation": "None", "totalRevenue": "3666200000", "costOfRevenue": "2992600000", "interestIncome": "38700000", "incomeBeforeTax": "226000000", "interestExpense": "38700000", "operatingIncome": "264700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "408900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2992600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17100000", "sellingGeneralAndAdministrative": "379100000", "netIncomeFromContinuingOperations": "169200000" }, "balance": { "goodwill": "1783400000", "inventory": "1242100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8255000000", "longTermDebt": "3136500000", "shortTermDebt": "166100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2950400000", "totalLiabilities": "5006500000", "otherCurrentAssets": "382000000", "totalCurrentAssets": "2054900000", "currentLongTermDebt": "144800000", "longTermInvestments": "291800000", "shortTermInvestments": "7400000", "currentNetReceivables": "381800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6200100000", "currentAccountsPayable": "601800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191100000", "shortLongTermDebtTotal": "3518400000", "totalShareholderEquity": "3248500000", "capitalLeaseObligations": "237100000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "994500000", "otherNonCurrentLiabilities": "55800000", "totalNonCurrentLiabilities": "4012000000", "cashAndShortTermInvestments": "41600000", "commonStockSharesOutstanding": "20700000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "41600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "74600000", "operatingCashflow": "18100000", "capitalExpenditures": "35700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-27900000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3666200000, "cost_of_revenue": 2992600000, "gross_profit": 673500000, "research_and_development": null, "selling_general_admin": 379100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264700000, "depreciation_amortisation": 17100000, "ebitda": 281800000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 226000000, "tax_provision": 56800000, "effective_tax_rate": null, "net_income": 169200000, "net_income_continuing_ops": 169200000, "net_income_to_common": 169200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41600000, "short_term_investments": 7400000, "net_receivables": 381800000, "inventory": 1242100000, "other_current_assets": null, "total_current_assets": 2054900000, "net_ppe": null, "goodwill": 1783400000, "intangible_assets": 1800100000, "goodwill_and_intangibles": 3583500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6200100000, "total_assets": 8255000000, "short_term_debt": 166100000, "accounts_payable": 601800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 994500000, "long_term_debt": 3136500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4012000000, "total_liabilities": 5006500000, "total_debt": 3302600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2950400000, "total_equity": 3248500000, "shares_outstanding": 20700000, "operating_cash_flow": 18100000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26200000, "free_cash_flow": 53800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264700000", "ebitda": "281800000", "netIncome": "169200000", "grossProfit": "673500000", "depreciation": "None", "totalRevenue": "3666200000", "costOfRevenue": "2992600000", "interestIncome": "38700000", "incomeBeforeTax": "226000000", "interestExpense": "38700000", "operatingIncome": "264700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56800000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "408900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2992600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17100000", "sellingGeneralAndAdministrative": "379100000", "netIncomeFromContinuingOperations": "169200000" }, "balance": { "goodwill": "1783400000", "inventory": "1242100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8255000000", "longTermDebt": "3136500000", "shortTermDebt": "166100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2950400000", "totalLiabilities": "5006500000", "otherCurrentAssets": "382000000", "totalCurrentAssets": "2054900000", "currentLongTermDebt": "144800000", "longTermInvestments": "291800000", "shortTermInvestments": "7400000", "currentNetReceivables": "381800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6200100000", "currentAccountsPayable": "601800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191100000", "shortLongTermDebtTotal": "3518400000", "totalShareholderEquity": "3248500000", "capitalLeaseObligations": "237100000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "994500000", "otherNonCurrentLiabilities": "55800000", "totalNonCurrentLiabilities": "4012000000", "cashAndShortTermInvestments": "41600000", "commonStockSharesOutstanding": "20700000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "41600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "74600000", "operatingCashflow": "18100000", "capitalExpenditures": "35700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-27900000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "income_statement": { "revenue": 3742400000, "cost_of_revenue": 3029400000, "gross_profit": 713100000, "ebit": 301200000, "ebitda": 318000000, "pretax_income": 261100000, "tax_provision": 64800000, "net_income": 196400000, "net_income_to_common": 196400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77500000, "total_current_assets": 2003900000, "total_assets": 8165900000, "short_term_debt": 129700000, "long_term_debt": 3181300000, "total_debt": 3311000000, "total_liabilities": 5097400000, "total_equity": 3068600000, "shares_outstanding": 21000000, "goodwill_and_intangibles": 3583500000 }, "cash_flow": { "operating_cash_flow": 50000000, "capital_expenditure": 25600000, "free_cash_flow": 75600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208691, "ticker_id": 60, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:38:12.648962+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301200000", "ebitda": "318000000", "netIncome": "196400000", "grossProfit": "713100000", "depreciation": "None", "totalRevenue": "3742400000", "costOfRevenue": "3029400000", "interestIncome": "40100000", "incomeBeforeTax": "261100000", "interestExpense": "40100000", "operatingIncome": "287700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "64800000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "425300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13500000", "costofGoodsAndServicesSold": "3029400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "397000000", "netIncomeFromContinuingOperations": "196400000" }, "balance": { "goodwill": "1783400000", "inventory": "1199200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8165900000", "longTermDebt": "3181300000", "shortTermDebt": "129700000", "treasuryStock": "-1066400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2781100000", "totalLiabilities": "5097400000", "otherCurrentAssets": "374100000", "totalCurrentAssets": "2003900000", "currentLongTermDebt": "108500000", "longTermInvestments": "287300000", "shortTermInvestments": "10300000", "currentNetReceivables": "342800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6162000000", "currentAccountsPayable": "687500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940200000", "shortLongTermDebtTotal": "3748400000", "totalShareholderEquity": "3068600000", "capitalLeaseObligations": "239900000", "otherCurrentLiabilities": "8800000", "totalCurrentLiabilities": "1049600000", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "4047800000", "cashAndShortTermInvestments": "77500000", "commonStockSharesOutstanding": "21000000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "77500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11400000", "operatingCashflow": "50000000", "capitalExpenditures": "25600000", "changeInReceivables": "-8500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261900000", "cashflowFromInvestment": "-7300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-219200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3742400000, "cost_of_revenue": 3029400000, "gross_profit": 713100000, "research_and_development": null, "selling_general_admin": 397000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301200000, "depreciation_amortisation": 16800000, "ebitda": 318000000, "interest_expense": 40100000, "interest_income": null, "other_non_operating": null, "pretax_income": 261100000, "tax_provision": 64800000, "effective_tax_rate": null, "net_income": 196400000, "net_income_continuing_ops": 196400000, "net_income_to_common": 196400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77500000, "short_term_investments": 10300000, "net_receivables": 342800000, "inventory": 1199200000, "other_current_assets": null, "total_current_assets": 2003900000, "net_ppe": null, "goodwill": 1783400000, "intangible_assets": 1800100000, "goodwill_and_intangibles": 3583500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6162000000, "total_assets": 8165900000, "short_term_debt": 129700000, "accounts_payable": 687500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049600000, "long_term_debt": 3181300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4047800000, "total_liabilities": 5097400000, "total_debt": 3311000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2781100000, "total_equity": 3068600000, "shares_outstanding": 21000000, "operating_cash_flow": 50000000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261900000, "free_cash_flow": 75600000, "net_change_in_cash": -219200000 }, "raw_data": { "income": { "ebit": "301200000", "ebitda": "318000000", "netIncome": "196400000", "grossProfit": "713100000", "depreciation": "None", "totalRevenue": "3742400000", "costOfRevenue": "3029400000", "interestIncome": "40100000", "incomeBeforeTax": "261100000", "interestExpense": "40100000", "operatingIncome": "287700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "64800000", "reportedCurrency": "USD", "netInterestIncome": "-40100000", "nonInterestIncome": "None", "operatingExpenses": "425300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13500000", "costofGoodsAndServicesSold": "3029400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "397000000", "netIncomeFromContinuingOperations": "196400000" }, "balance": { "goodwill": "1783400000", "inventory": "1199200000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "8165900000", "longTermDebt": "3181300000", "shortTermDebt": "129700000", "treasuryStock": "-1066400000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1800100000", "reportedCurrency": "USD", "retainedEarnings": "2781100000", "totalLiabilities": "5097400000", "otherCurrentAssets": "374100000", "totalCurrentAssets": "2003900000", "currentLongTermDebt": "108500000", "longTermInvestments": "287300000", "shortTermInvestments": "10300000", "currentNetReceivables": "342800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6162000000", "currentAccountsPayable": "687500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1940200000", "shortLongTermDebtTotal": "3748400000", "totalShareholderEquity": "3068600000", "capitalLeaseObligations": "239900000", "otherCurrentLiabilities": "8800000", "totalCurrentLiabilities": "1049600000", "otherNonCurrentLiabilities": "55600000", "totalNonCurrentLiabilities": "4047800000", "cashAndShortTermInvestments": "77500000", "commonStockSharesOutstanding": "21000000", "intangibleAssetsExcludingGoodwill": "1800100000", "cashAndCashEquivalentsAtCarryingValue": "77500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11400000", "operatingCashflow": "50000000", "capitalExpenditures": "25600000", "changeInReceivables": "-8500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261900000", "cashflowFromInvestment": "-7300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-219200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "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": "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "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" ] } } }