{ "ticker": { "uuid": "4ac27739-d73c-44cf-a3db-182a9b959463", "symbol": "WKC", "name": "World Kinect Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/4ac27739-d73c-44cf-a3db-182a9b959463/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ac27739-d73c-44cf-a3db-182a9b959463/" }, "ticker_metadata": { "id": 4357, "uuid": "4ac27739-d73c-44cf-a3db-182a9b959463", "symbol": "WKC", "name": "World Kinect Corporation", "asset_type": "equity", "market_cap": 1479551000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "World Kinect Corporation engages in the distribution of fuel and related products and services in the aviation, marine and land transportation industries globally.", "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": "4ac27739-d73c-44cf-a3db-182a9b959463", "symbol": "WKC", "name": "World Kinect Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/4ac27739-d73c-44cf-a3db-182a9b959463/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ac27739-d73c-44cf-a3db-182a9b959463/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.76, "quality": 0.05, "momentum": 0.28, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 29.83, "market_cap": 1551160000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0273, "roe": -0.4707, "piotroski_f_score": 5, "momentum_12_1": -0.0033, "volatility_252d": 0.3033 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.116723+00:00", "batch_id": "" }, "size": { "price_close": 29.83, "market_cap": 1551160000, "market_cap_usd": 1551160000, "enterprise_value": 2198760000, "shares_outstanding": 52000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2887, "ptbv_ratio": 9.7496, "ps_ratio": 0.0417, "pcf_ratio": 11.7334, "pfcf_ratio": 7.8939, "ev_ebitda": null, "ev_ebit": -3.8875, "ev_sales": 0.0591, "ev_fcf": 11.1896, "earnings_yield": null, "fcf_yield": 0.0894, "price_to_sales": 0.0417, "price_to_book": 1.2887, "price_to_cashflow": 11.7334, "ebitda_to_ev": null, "sales_yield": 16.9074 }, "yield": { "dividend_yield": 0.0273, "buyback_yield": 0, "shareholder_yield": 0.0273, "debt_paydown_yield": null, "total_yield": 0.0273 }, "quality": { "gross_margin": 0.015, "operating_margin": -0.0152, "net_margin": -0.0152, "ebitda_margin": -0.0127, "fcf_margin": 0.0053, "roe": -0.4707, "roa": -0.0833, "roic": -0.2291, "roc_greenblatt": null, "asset_turnover": 5.4646, "cash_conversion": -0.3468, "accruals_ratio": -0.1027, "sbc_to_revenue": 0.0007, "piotroski_f_score": 5, "altman_z_score": 5.65, "earnings_stability_5y": 2.3465, "revenue_stability_5y": 0.3156, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0818, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.645, "net_debt_to_ebitda": -1.3691, "debt_to_assets": 0.1174, "interest_coverage": -5.1795, "current_ratio": 1.0452, "quick_ratio": 0.8692, "net_debt": 647600000, "local_beta": 0.0011, "volatility_252d": 0.3033, "volatility_60d": 0.6713, "max_drawdown_12m": -0.2237, "risk_adjusted_momentum": -0.0109 }, "growth": { "revenue_growth_1y": -0.0867, "revenue_growth_3y_cagr": -0.1445, "revenue_growth_5y_cagr": 0.1294, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4795, "book_value_growth_1y": -0.2762, "revenue_growth": -0.0867, "earnings_growth": null }, "momentum": { "price_return_1m": 0.102, "price_return_3m": 0.2321, "price_return_6m": 0.253, "price_return_9m": 0.1483, "price_return_12m": 0.0983, "price_return_12m_ex1m": -0.0033, "momentum_6m": 0.253, "momentum_12m": 0.0983, "momentum_12_1": -0.0033, "distance_from_52w_high": 0, "distance_from_52w_low": 0.329, "relative_strength": -0.0016 }, "raw_ttm": { "revenue_ttm": 37175400000, "gross_profit_ttm": 556799999, "ebit_ttm": -565599999, "ebitda_ttm": -472999999, "net_income_ttm": -566600000, "eps_diluted_ttm": -10.8962, "operating_cash_flow_ttm": 132200000, "capital_expenditure_ttm": 64300000, "fcf_ttm": 196500000, "dividends_paid_ttm": 42300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109200000, "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_current_liabilities": 4200800000, "net_ppe": null, "total_assets": 6803000000, "total_debt": 798700000, "total_equity": 1203700000, "net_working_capital": 47900000, "book_value_per_share": 23.1481, "retained_earnings": 1262700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 159100000, "tangible_book_per_share": 3.0596 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 81, "rank_ps": 1, "rank_pcf": 52, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 96, "rank_fcf_margin": 86, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 52 }, "composites": { "value_composite": 24, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 84, "yield_composite": 20, "svqf_composite": 34, "vc1_composite": 19, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.1949, "os_score": 0.45, "value_percentile": 0.76, "quality_percentile": 0.05, "momentum_percentile": 0.28, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5285, "ticker_id": 4357, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.116723+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.83, "market_cap": 1551160000, "market_cap_usd": 1551160000, "enterprise_value": 2198760000, "shares_outstanding": 52000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.28865997, "ptbv_ratio": 9.74959145, "ps_ratio": 0.04172544, "pcf_ratio": 11.73343419, "pfcf_ratio": 7.89394402, "ev_ebitda": null, "ev_ebit": -3.88748233, "ev_sales": 0.05914556, "ev_fcf": 11.18961832, "earnings_yield": null, "fcf_yield": 0.08936855, "dividend_yield": 0.02726991, "buyback_yield": 0, "shareholder_yield": 0.02726991, "debt_paydown_yield": null, "total_yield": 0.02726991, "gross_margin": 0.01497765, "operating_margin": -0.01521436, "net_margin": -0.01524126, "ebitda_margin": -0.01272347, "fcf_margin": 0.00528575, "roe": -0.47071529, "roa": -0.08328679, "roic": -0.22913628, "roc_greenblatt": null, "asset_turnover": 5.46455975, "cash_conversion": -0.34680551, "accruals_ratio": -0.10271939, "sbc_to_revenue": 0.00070477, "debt_to_equity": 4.64501122, "net_debt_to_ebitda": -1.3691332, "debt_to_assets": 0.11740409, "interest_coverage": -5.17948717, "current_ratio": 1.04520568, "quick_ratio": 0.86923919, "net_debt": 647600000, "revenue_growth_1y": -0.08670722, "revenue_growth_3y_cagr": -0.14449916, "revenue_growth_5y_cagr": 0.12941501, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4794702, "book_value_growth_1y": -0.27617429, "piotroski_f_score": 5, "altman_z_score": 5.65000573, "earnings_stability_5y": 2.346468, "revenue_stability_5y": 0.315596, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10195789, "price_return_3m": 0.23213548, "price_return_6m": 0.25297177, "price_return_9m": 0.1483191, "price_return_12m": 0.09832655, "price_return_12m_ex1m": -0.00329535, "distance_from_52w_high": 0, "distance_from_52w_low": 0.32900875, "relative_strength": -0.00163703, "local_beta": 0.0011, "volatility_252d": 0.303274, "volatility_60d": 0.671329, "max_drawdown_12m": -0.22373281, "revenue_ttm": 37175400000, "gross_profit_ttm": 556799999, "ebit_ttm": -565599999, "ebitda_ttm": -472999999, "net_income_ttm": -566600000, "eps_diluted_ttm": -10.89615385, "operating_cash_flow_ttm": 132200000, "capital_expenditure_ttm": 64300000, "fcf_ttm": 196500000, "dividends_paid_ttm": 42300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109200000, "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_current_liabilities": 4200800000, "net_ppe": null, "total_assets": 6803000000, "total_debt": 798700000, "total_equity": 1203700000, "net_working_capital": 47900000, "book_value_per_share": 23.14807692, "retained_earnings": 1262700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 159100000, "tangible_book_per_share": 3.05961538, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 81, "rank_ps": 1, "rank_pcf": 52, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 96, "rank_fcf_margin": 86, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 52, "value_composite": 24, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 84, "yield_composite": 20, "svqf_composite": 34, "vc1_composite": 19, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.83, "os": 0.45, "value": 0.76, "quality": 0.05, "momentum": 0.28, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0273, "roe": -0.4707, "momentum_12_1": -0.0033, "complete_fields": { "id": 5285, "ticker_id": 4357, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.116723+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.83, "market_cap": 1551160000, "market_cap_usd": 1551160000, "enterprise_value": 2198760000, "shares_outstanding": 52000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.28865997, "ptbv_ratio": 9.74959145, "ps_ratio": 0.04172544, "pcf_ratio": 11.73343419, "pfcf_ratio": 7.89394402, "ev_ebitda": null, "ev_ebit": -3.88748233, "ev_sales": 0.05914556, "ev_fcf": 11.18961832, "earnings_yield": null, "fcf_yield": 0.08936855, "dividend_yield": 0.02726991, "buyback_yield": 0, "shareholder_yield": 0.02726991, "debt_paydown_yield": null, "total_yield": 0.02726991, "gross_margin": 0.01497765, "operating_margin": -0.01521436, "net_margin": -0.01524126, "ebitda_margin": -0.01272347, "fcf_margin": 0.00528575, "roe": -0.47071529, "roa": -0.08328679, "roic": -0.22913628, "roc_greenblatt": null, "asset_turnover": 5.46455975, "cash_conversion": -0.34680551, "accruals_ratio": -0.10271939, "sbc_to_revenue": 0.00070477, "debt_to_equity": 4.64501122, "net_debt_to_ebitda": -1.3691332, "debt_to_assets": 0.11740409, "interest_coverage": -5.17948717, "current_ratio": 1.04520568, "quick_ratio": 0.86923919, "net_debt": 647600000, "revenue_growth_1y": -0.08670722, "revenue_growth_3y_cagr": -0.14449916, "revenue_growth_5y_cagr": 0.12941501, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4794702, "book_value_growth_1y": -0.27617429, "piotroski_f_score": 5, "altman_z_score": 5.65000573, "earnings_stability_5y": 2.346468, "revenue_stability_5y": 0.315596, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10195789, "price_return_3m": 0.23213548, "price_return_6m": 0.25297177, "price_return_9m": 0.1483191, "price_return_12m": 0.09832655, "price_return_12m_ex1m": -0.00329535, "distance_from_52w_high": 0, "distance_from_52w_low": 0.32900875, "relative_strength": -0.00163703, "local_beta": 0.0011, "volatility_252d": 0.303274, "volatility_60d": 0.671329, "max_drawdown_12m": -0.22373281, "revenue_ttm": 37175400000, "gross_profit_ttm": 556799999, "ebit_ttm": -565599999, "ebitda_ttm": -472999999, "net_income_ttm": -566600000, "eps_diluted_ttm": -10.89615385, "operating_cash_flow_ttm": 132200000, "capital_expenditure_ttm": 64300000, "fcf_ttm": 196500000, "dividends_paid_ttm": 42300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 109200000, "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_current_liabilities": 4200800000, "net_ppe": null, "total_assets": 6803000000, "total_debt": 798700000, "total_equity": 1203700000, "net_working_capital": 47900000, "book_value_per_share": 23.14807692, "retained_earnings": 1262700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 159100000, "tangible_book_per_share": 3.05961538, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 81, "rank_ps": 1, "rank_pcf": 52, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 45, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 96, "rank_fcf_margin": 86, "rank_piotroski": 64, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 52, "value_composite": 24, "quality_composite": 95, "momentum_composite": 72, "growth_composite": 84, "yield_composite": 20, "svqf_composite": 34, "vc1_composite": 19, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354377, "ticker_id": 4357, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-630200000", "ebitda": "-532000000", "netIncome": "-614000000", "grossProfit": "534599999", "depreciation": "None", "totalRevenue": "36928000000", "costOfRevenue": "36393400000", "interestIncome": "100600000", "incomeBeforeTax": "-739700000", "interestExpense": "109500000", "operatingIncome": "254000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-127900000", "reportedCurrency": "USD", "netInterestIncome": "-100600000", "nonInterestIncome": "None", "operatingExpenses": "280600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36393400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98200000", "sellingGeneralAndAdministrative": "282500000", "netIncomeFromContinuingOperations": "-611700000" }, "balance": { "goodwill": "737500000", "inventory": "454200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5863900000", "longTermDebt": "685200000", "shortTermDebt": "11900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311700000", "reportedCurrency": "USD", "retainedEarnings": "1315900000", "totalLiabilities": "4556000000", "otherCurrentAssets": "644300000", "totalCurrentAssets": "3500500000", "currentLongTermDebt": "11900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2208500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2363399999", "currentAccountsPayable": "2586900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348400000", "shortLongTermDebtTotal": "697100000", "totalShareholderEquity": "1299100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711600000", "totalCurrentLiabilities": "3310400000", "otherNonCurrentLiabilities": "560400000", "totalNonCurrentLiabilities": "1245600000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "311700000", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-611700000", "profitLoss": "None", "dividendPayout": "41300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "292900000", "capitalExpenditures": "65599999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315100000", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "research_and_development": null, "selling_general_admin": 282500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -630200000, "depreciation_amortisation": 98200000, "ebitda": -532000000, "interest_expense": 109500000, "interest_income": null, "other_non_operating": null, "pretax_income": -739700000, "tax_provision": -127900000, "effective_tax_rate": null, "net_income": -614000000, "net_income_continuing_ops": -611700000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193500000, "short_term_investments": null, "net_receivables": 2208500000, "inventory": 454200000, "other_current_assets": null, "total_current_assets": 3500500000, "net_ppe": null, "goodwill": 737500000, "intangible_assets": 311700000, "goodwill_and_intangibles": 1049200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2363399999, "total_assets": 5863900000, "short_term_debt": 11900000, "accounts_payable": 2586900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3310400000, "long_term_debt": 685200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245600000, "total_liabilities": 4556000000, "total_debt": 697100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1315900000, "total_equity": 1299100000, "shares_outstanding": 54800000, "operating_cash_flow": 292900000, "stock_based_compensation": 25500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65599999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000000, "dividends_paid": 41300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -315100000, "free_cash_flow": 358499999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-630200000", "ebitda": "-532000000", "netIncome": "-614000000", "grossProfit": "534599999", "depreciation": "None", "totalRevenue": "36928000000", "costOfRevenue": "36393400000", "interestIncome": "100600000", "incomeBeforeTax": "-739700000", "interestExpense": "109500000", "operatingIncome": "254000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-127900000", "reportedCurrency": "USD", "netInterestIncome": "-100600000", "nonInterestIncome": "None", "operatingExpenses": "280600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36393400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98200000", "sellingGeneralAndAdministrative": "282500000", "netIncomeFromContinuingOperations": "-611700000" }, "balance": { "goodwill": "737500000", "inventory": "454200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5863900000", "longTermDebt": "685200000", "shortTermDebt": "11900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311700000", "reportedCurrency": "USD", "retainedEarnings": "1315900000", "totalLiabilities": "4556000000", "otherCurrentAssets": "644300000", "totalCurrentAssets": "3500500000", "currentLongTermDebt": "11900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2208500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2363399999", "currentAccountsPayable": "2586900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348400000", "shortLongTermDebtTotal": "697100000", "totalShareholderEquity": "1299100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711600000", "totalCurrentLiabilities": "3310400000", "otherNonCurrentLiabilities": "560400000", "totalNonCurrentLiabilities": "1245600000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "311700000", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-611700000", "profitLoss": "None", "dividendPayout": "41300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "292900000", "capitalExpenditures": "65599999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315100000", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "25500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 42297200000, "cost_of_revenue": 41582500000, "gross_profit": 714699999, "ebit": 226000000, "ebitda": 332400000, "pretax_income": 95500000, "tax_provision": 27600000, "net_income": 67400000, "net_income_to_common": 67400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382900000, "total_current_assets": 3959200000, "total_assets": 6731800000, "short_term_debt": 116100000, "long_term_debt": 796800000, "total_debt": 912900000, "total_liabilities": 4775900000, "total_equity": 1948700000, "shares_outstanding": 59500000, "goodwill_and_intangibles": 1442900000 }, "cash_flow": { "operating_cash_flow": 259900000, "capital_expenditure": 68200000, "free_cash_flow": 328100000, "dividends_paid": 38500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354382, "ticker_id": 4357, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226000000", "ebitda": "332400000", "netIncome": "67400000", "grossProfit": "714699999", "depreciation": "None", "totalRevenue": "42297200000", "costOfRevenue": "41582500000", "interestIncome": "13800000", "incomeBeforeTax": "95500000", "interestExpense": "116000000", "operatingIncome": "417600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "297100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41582500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106400000", "sellingGeneralAndAdministrative": "297100000", "netIncomeFromContinuingOperations": "67900000" }, "balance": { "goodwill": "1181700000", "inventory": "513500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6731800000", "longTermDebt": "796800000", "shortTermDebt": "116100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261200000", "reportedCurrency": "USD", "retainedEarnings": "2009200000", "totalLiabilities": "4775900000", "otherCurrentAssets": "630200000", "totalCurrentAssets": "3959200000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2432600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772600000", "currentAccountsPayable": "2726500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513300000", "shortLongTermDebtTotal": "1057000000", "totalShareholderEquity": "1948700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595200000", "totalCurrentLiabilities": "3437800000", "otherNonCurrentLiabilities": "541300000", "totalNonCurrentLiabilities": "1338100000", "cashAndShortTermInvestments": "382900000", "commonStockSharesOutstanding": "59500000", "intangibleAssetsExcludingGoodwill": "261200000", "cashAndCashEquivalentsAtCarryingValue": "382900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67900000", "profitLoss": "None", "dividendPayout": "38500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "133000000", "operatingCashflow": "259900000", "capitalExpenditures": "68200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230600000", "cashflowFromInvestment": "64500000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42297200000, "cost_of_revenue": 41582500000, "gross_profit": 714699999, "research_and_development": null, "selling_general_admin": 297100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226000000, "depreciation_amortisation": 106400000, "ebitda": 332400000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": 95500000, "tax_provision": 27600000, "effective_tax_rate": null, "net_income": 67400000, "net_income_continuing_ops": 67900000, "net_income_to_common": 67400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382900000, "short_term_investments": null, "net_receivables": 2432600000, "inventory": 513500000, "other_current_assets": null, "total_current_assets": 3959200000, "net_ppe": null, "goodwill": 1181700000, "intangible_assets": 261200000, "goodwill_and_intangibles": 1442900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2772600000, "total_assets": 6731800000, "short_term_debt": 116100000, "accounts_payable": 2726500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3437800000, "long_term_debt": 796800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1338100000, "total_liabilities": 4775900000, "total_debt": 912900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2009200000, "total_equity": 1948700000, "shares_outstanding": 59500000, "operating_cash_flow": 259900000, "stock_based_compensation": 28100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64500000, "dividends_paid": 38500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230600000, "free_cash_flow": 328100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226000000", "ebitda": "332400000", "netIncome": "67400000", "grossProfit": "714699999", "depreciation": "None", "totalRevenue": "42297200000", "costOfRevenue": "41582500000", "interestIncome": "13800000", "incomeBeforeTax": "95500000", "interestExpense": "116000000", "operatingIncome": "417600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "297100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41582500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106400000", "sellingGeneralAndAdministrative": "297100000", "netIncomeFromContinuingOperations": "67900000" }, "balance": { "goodwill": "1181700000", "inventory": "513500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6731800000", "longTermDebt": "796800000", "shortTermDebt": "116100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261200000", "reportedCurrency": "USD", "retainedEarnings": "2009200000", "totalLiabilities": "4775900000", "otherCurrentAssets": "630200000", "totalCurrentAssets": "3959200000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2432600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772600000", "currentAccountsPayable": "2726500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513300000", "shortLongTermDebtTotal": "1057000000", "totalShareholderEquity": "1948700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595200000", "totalCurrentLiabilities": "3437800000", "otherNonCurrentLiabilities": "541300000", "totalNonCurrentLiabilities": "1338100000", "cashAndShortTermInvestments": "382900000", "commonStockSharesOutstanding": "59500000", "intangibleAssetsExcludingGoodwill": "261200000", "cashAndCashEquivalentsAtCarryingValue": "382900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67900000", "profitLoss": "None", "dividendPayout": "38500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "133000000", "operatingCashflow": "259900000", "capitalExpenditures": "68200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230600000", "cashflowFromInvestment": "64500000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 47908900000, "cost_of_revenue": 47124574899, "gross_profit": 784325101, "ebit": 218825101, "ebitda": 323325101, "pretax_income": 66700000, "tax_provision": 13000000, "net_income": 52900000, "net_income_to_common": 52900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304300000, "total_current_assets": 4503800000, "total_assets": 7375300000, "short_term_debt": 111000000, "long_term_debt": 809100000, "total_debt": 920100000, "total_liabilities": 5425700000, "total_equity": 1943000000, "shares_outstanding": 61700000, "goodwill_and_intangibles": 1537700000 }, "cash_flow": { "operating_cash_flow": 102400000, "capital_expenditure": 87600000, "free_cash_flow": 190000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354387, "ticker_id": 4357, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218825101", "ebitda": "323325101", "netIncome": "52900000", "grossProfit": "784325101", "depreciation": "None", "totalRevenue": "47908900000", "costOfRevenue": "47124574899", "interestIncome": "7800000", "incomeBeforeTax": "66700000", "interestExpense": "135500000", "operatingIncome": "476325101", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-127700000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47124574899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "53700000" }, "balance": { "goodwill": "1238000000", "inventory": "664600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7375300000", "longTermDebt": "809100000", "shortTermDebt": "111000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "299700000", "reportedCurrency": "USD", "retainedEarnings": "1981600000", "totalLiabilities": "5425700000", "otherCurrentAssets": "799400000", "totalCurrentAssets": "4503800000", "currentLongTermDebt": "78800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2735500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871500000", "currentAccountsPayable": "3097600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515300000", "shortLongTermDebtTotal": "1078000000", "totalShareholderEquity": "1943000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841100000", "totalCurrentLiabilities": "4049700000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "1376000000", "cashAndShortTermInvestments": "304300000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "299700000", "cashAndCashEquivalentsAtCarryingValue": "304300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52900000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186800000", "operatingCashflow": "102400000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152400000", "cashflowFromInvestment": "-101100000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47908900000, "cost_of_revenue": 47124574899, "gross_profit": 784325101, "research_and_development": null, "selling_general_admin": 308000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218825101, "depreciation_amortisation": 104500000, "ebitda": 323325101, "interest_expense": 135500000, "interest_income": null, "other_non_operating": null, "pretax_income": 66700000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 52900000, "net_income_continuing_ops": 53700000, "net_income_to_common": 52900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304300000, "short_term_investments": null, "net_receivables": 2735500000, "inventory": 664600000, "other_current_assets": null, "total_current_assets": 4503800000, "net_ppe": null, "goodwill": 1238000000, "intangible_assets": 299700000, "goodwill_and_intangibles": 1537700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2871500000, "total_assets": 7375300000, "short_term_debt": 111000000, "accounts_payable": 3097600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4049700000, "long_term_debt": 809100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1376000000, "total_liabilities": 5425700000, "total_debt": 920100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1981600000, "total_equity": 1943000000, "shares_outstanding": 61700000, "operating_cash_flow": 102400000, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101100000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152400000, "free_cash_flow": 190000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218825101", "ebitda": "323325101", "netIncome": "52900000", "grossProfit": "784325101", "depreciation": "None", "totalRevenue": "47908900000", "costOfRevenue": "47124574899", "interestIncome": "7800000", "incomeBeforeTax": "66700000", "interestExpense": "135500000", "operatingIncome": "476325101", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-127700000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47124574899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104500000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "53700000" }, "balance": { "goodwill": "1238000000", "inventory": "664600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7375300000", "longTermDebt": "809100000", "shortTermDebt": "111000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "299700000", "reportedCurrency": "USD", "retainedEarnings": "1981600000", "totalLiabilities": "5425700000", "otherCurrentAssets": "799400000", "totalCurrentAssets": "4503800000", "currentLongTermDebt": "78800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2735500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871500000", "currentAccountsPayable": "3097600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515300000", "shortLongTermDebtTotal": "1078000000", "totalShareholderEquity": "1943000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841100000", "totalCurrentLiabilities": "4049700000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "1376000000", "cashAndShortTermInvestments": "304300000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "299700000", "cashAndCashEquivalentsAtCarryingValue": "304300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52900000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186800000", "operatingCashflow": "102400000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152400000", "cashflowFromInvestment": "-101100000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 58978600000, "cost_of_revenue": 58456600000, "gross_profit": 521999999, "ebit": 258300000, "ebitda": 366100000, "pretax_income": 145100000, "tax_provision": 29200000, "net_income": 114100000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298400000, "total_current_assets": 5238000000, "total_assets": 8164600000, "short_term_debt": 51700000, "long_term_debt": 818200000, "total_debt": 869900000, "total_liabilities": 6173800000, "total_equity": 1984900000, "shares_outstanding": 62700000, "goodwill_and_intangibles": 1569200000 }, "cash_flow": { "operating_cash_flow": 138500000, "capital_expenditure": 78600000, "free_cash_flow": 217100000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354392, "ticker_id": 4357, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258300000", "ebitda": "366100000", "netIncome": "114100000", "grossProfit": "521999999", "depreciation": "None", "totalRevenue": "58978600000", "costOfRevenue": "58456600000", "interestIncome": "110600000", "incomeBeforeTax": "145100000", "interestExpense": "117400000", "operatingIncome": "213300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29200000", "reportedCurrency": "USD", "netInterestIncome": "-110600000", "nonInterestIncome": "None", "operatingExpenses": "308700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58456600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107800000", "sellingGeneralAndAdministrative": "816100000", "netIncomeFromContinuingOperations": "115900000" }, "balance": { "goodwill": "1233000000", "inventory": "779900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8164600000", "longTermDebt": "818200000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "336200000", "reportedCurrency": "USD", "retainedEarnings": "1962500000", "totalLiabilities": "6173800000", "otherCurrentAssets": "865600000", "totalCurrentAssets": "5238000000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3294100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2926600000", "currentAccountsPayable": "3529500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484200000", "shortLongTermDebtTotal": "1045800000", "totalShareholderEquity": "1984900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1027500000", "totalCurrentLiabilities": "4608700000", "otherNonCurrentLiabilities": "522600000", "totalNonCurrentLiabilities": "1565100000", "cashAndShortTermInvestments": "298400000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "336200000", "cashAndCashEquivalentsAtCarryingValue": "298400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115900000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-252100000", "operatingCashflow": "138500000", "capitalExpenditures": "78600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237300000", "cashflowFromInvestment": "-724900000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58978600000, "cost_of_revenue": 58456600000, "gross_profit": 521999999, "research_and_development": null, "selling_general_admin": 816100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258300000, "depreciation_amortisation": 107800000, "ebitda": 366100000, "interest_expense": 117400000, "interest_income": null, "other_non_operating": null, "pretax_income": 145100000, "tax_provision": 29200000, "effective_tax_rate": null, "net_income": 114100000, "net_income_continuing_ops": 115900000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298400000, "short_term_investments": null, "net_receivables": 3294100000, "inventory": 779900000, "other_current_assets": null, "total_current_assets": 5238000000, "net_ppe": null, "goodwill": 1233000000, "intangible_assets": 336200000, "goodwill_and_intangibles": 1569200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2926600000, "total_assets": 8164600000, "short_term_debt": 51700000, "accounts_payable": 3529500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4608700000, "long_term_debt": 818200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1565100000, "total_liabilities": 6173800000, "total_debt": 869900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1962500000, "total_equity": 1984900000, "shares_outstanding": 62700000, "operating_cash_flow": 138500000, "stock_based_compensation": 17600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -724900000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237300000, "free_cash_flow": 217100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258300000", "ebitda": "366100000", "netIncome": "114100000", "grossProfit": "521999999", "depreciation": "None", "totalRevenue": "58978600000", "costOfRevenue": "58456600000", "interestIncome": "110600000", "incomeBeforeTax": "145100000", "interestExpense": "117400000", "operatingIncome": "213300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29200000", "reportedCurrency": "USD", "netInterestIncome": "-110600000", "nonInterestIncome": "None", "operatingExpenses": "308700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58456600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107800000", "sellingGeneralAndAdministrative": "816100000", "netIncomeFromContinuingOperations": "115900000" }, "balance": { "goodwill": "1233000000", "inventory": "779900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "8164600000", "longTermDebt": "818200000", "shortTermDebt": "51700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "336200000", "reportedCurrency": "USD", "retainedEarnings": "1962500000", "totalLiabilities": "6173800000", "otherCurrentAssets": "865600000", "totalCurrentAssets": "5238000000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3294100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2926600000", "currentAccountsPayable": "3529500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "484200000", "shortLongTermDebtTotal": "1045800000", "totalShareholderEquity": "1984900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1027500000", "totalCurrentLiabilities": "4608700000", "otherNonCurrentLiabilities": "522600000", "totalNonCurrentLiabilities": "1565100000", "cashAndShortTermInvestments": "298400000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "336200000", "cashAndCashEquivalentsAtCarryingValue": "298400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115900000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-252100000", "operatingCashflow": "138500000", "capitalExpenditures": "78600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237300000", "cashflowFromInvestment": "-724900000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 31304200000, "cost_of_revenue": 31238100000, "gross_profit": 66100000, "ebit": 145800000, "ebitda": 226800000, "pretax_income": 100000000, "tax_provision": 25800000, "net_income": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652200000, "total_current_assets": 4019700000, "total_assets": 5942400000, "short_term_debt": 61700000, "long_term_debt": 461500000, "total_debt": 523200000, "total_liabilities": 4025600000, "total_equity": 1912700000, "shares_outstanding": 63300000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": 173200000, "capital_expenditure": 39200000, "free_cash_flow": 212400000, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354397, "ticker_id": 4357, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145800000", "ebitda": "226800000", "netIncome": "73700000", "grossProfit": "66100000", "depreciation": "None", "totalRevenue": "31304200000", "costOfRevenue": "31238100000", "interestIncome": "40200000", "incomeBeforeTax": "100000000", "interestExpense": "47200000", "operatingIncome": "-181500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25800000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "247600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31238100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "634300000", "netIncomeFromContinuingOperations": "74200000" }, "balance": { "goodwill": "861900000", "inventory": "477900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5942400000", "longTermDebt": "461500000", "shortTermDebt": "61700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "189100000", "reportedCurrency": "USD", "retainedEarnings": "1880600000", "totalLiabilities": "4025600000", "otherCurrentAssets": "534300000", "totalCurrentAssets": "4019700000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2355300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1922699999", "currentAccountsPayable": "2399600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348900000", "shortLongTermDebtTotal": "673600000", "totalShareholderEquity": "1912700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "635500000", "totalCurrentLiabilities": "3096800000", "otherNonCurrentLiabilities": "236900000", "totalNonCurrentLiabilities": "928799999", "cashAndShortTermInvestments": "652200000", "commonStockSharesOutstanding": "63300000", "intangibleAssetsExcludingGoodwill": "189100000", "cashAndCashEquivalentsAtCarryingValue": "652200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74200000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-135200000", "operatingCashflow": "173200000", "capitalExpenditures": "39200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113600000", "cashflowFromInvestment": "-58300000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31304200000, "cost_of_revenue": 31238100000, "gross_profit": 66100000, "research_and_development": null, "selling_general_admin": 634300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145800000, "depreciation_amortisation": 81000000, "ebitda": 226800000, "interest_expense": 47200000, "interest_income": null, "other_non_operating": null, "pretax_income": 100000000, "tax_provision": 25800000, "effective_tax_rate": null, "net_income": 73700000, "net_income_continuing_ops": 74200000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652200000, "short_term_investments": null, "net_receivables": 2355300000, "inventory": 477900000, "other_current_assets": null, "total_current_assets": 4019700000, "net_ppe": null, "goodwill": 861900000, "intangible_assets": 189100000, "goodwill_and_intangibles": 1051000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1922699999, "total_assets": 5942400000, "short_term_debt": 61700000, "accounts_payable": 2399600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096800000, "long_term_debt": 461500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 928799999, "total_liabilities": 4025600000, "total_debt": 523200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1880600000, "total_equity": 1912700000, "shares_outstanding": 63300000, "operating_cash_flow": 173200000, "stock_based_compensation": 19600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58300000, "dividends_paid": 28700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113600000, "free_cash_flow": 212400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145800000", "ebitda": "226800000", "netIncome": "73700000", "grossProfit": "66100000", "depreciation": "None", "totalRevenue": "31304200000", "costOfRevenue": "31238100000", "interestIncome": "40200000", "incomeBeforeTax": "100000000", "interestExpense": "47200000", "operatingIncome": "-181500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25800000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "247600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31238100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "634300000", "netIncomeFromContinuingOperations": "74200000" }, "balance": { "goodwill": "861900000", "inventory": "477900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "5942400000", "longTermDebt": "461500000", "shortTermDebt": "61700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "189100000", "reportedCurrency": "USD", "retainedEarnings": "1880600000", "totalLiabilities": "4025600000", "otherCurrentAssets": "534300000", "totalCurrentAssets": "4019700000", "currentLongTermDebt": "30600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2355300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1922699999", "currentAccountsPayable": "2399600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348900000", "shortLongTermDebtTotal": "673600000", "totalShareholderEquity": "1912700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "635500000", "totalCurrentLiabilities": "3096800000", "otherNonCurrentLiabilities": "236900000", "totalNonCurrentLiabilities": "928799999", "cashAndShortTermInvestments": "652200000", "commonStockSharesOutstanding": "63300000", "intangibleAssetsExcludingGoodwill": "189100000", "cashAndCashEquivalentsAtCarryingValue": "652200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74200000", "profitLoss": "None", "dividendPayout": "28700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-135200000", "operatingCashflow": "173200000", "capitalExpenditures": "39200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113600000", "cashflowFromInvestment": "-58300000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 20095000000, "cost_of_revenue": 19572400000, "gross_profit": 522600000, "ebit": 209800000, "ebitda": 295600000, "pretax_income": 161700000, "tax_provision": 52100000, "net_income": 109600000, "net_income_to_common": 109600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 658800000, "total_current_assets": 2639300000, "total_assets": 4500300000, "short_term_debt": 56100000, "long_term_debt": 487400000, "total_debt": 543500000, "total_liabilities": 2587400000, "total_equity": 1909300000, "shares_outstanding": 64000000, "goodwill_and_intangibles": 1137000000 }, "cash_flow": { "operating_cash_flow": 604100000, "capital_expenditure": 51300000, "free_cash_flow": 655400000, "dividends_paid": 25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354402, "ticker_id": 4357, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209800000", "ebitda": "295600000", "netIncome": "109600000", "grossProfit": "522600000", "depreciation": "None", "totalRevenue": "20095000000", "costOfRevenue": "19572400000", "interestIncome": "44900000", "incomeBeforeTax": "161700000", "interestExpense": "48600000", "operatingIncome": "211500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "52100000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "311100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19572400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85800000", "sellingGeneralAndAdministrative": "678000000", "netIncomeFromContinuingOperations": "109600000" }, "balance": { "goodwill": "858600000", "inventory": "344300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4500300000", "longTermDebt": "487400000", "shortTermDebt": "56100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "278400000", "reportedCurrency": "USD", "retainedEarnings": "1836700000", "totalLiabilities": "2587400000", "otherCurrentAssets": "397800000", "totalCurrentAssets": "2639300000", "currentLongTermDebt": "22900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1238400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1861000000", "currentAccountsPayable": "1214700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342600000", "shortLongTermDebtTotal": "682200000", "totalShareholderEquity": "1909300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "413200000", "totalCurrentLiabilities": "1684000000", "otherNonCurrentLiabilities": "186100000", "totalNonCurrentLiabilities": "903400000", "cashAndShortTermInvestments": "658800000", "commonStockSharesOutstanding": "64000000", "intangibleAssetsExcludingGoodwill": "278400000", "cashAndCashEquivalentsAtCarryingValue": "658800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109600000", "profitLoss": "None", "dividendPayout": "25600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "251000000", "operatingCashflow": "604100000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213000000", "cashflowFromInvestment": "72800000", "stockBasedCompensation": "-900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20095000000, "cost_of_revenue": 19572400000, "gross_profit": 522600000, "research_and_development": null, "selling_general_admin": 678000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209800000, "depreciation_amortisation": 85800000, "ebitda": 295600000, "interest_expense": 48600000, "interest_income": null, "other_non_operating": null, "pretax_income": 161700000, "tax_provision": 52100000, "effective_tax_rate": null, "net_income": 109600000, "net_income_continuing_ops": 109600000, "net_income_to_common": 109600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 658800000, "short_term_investments": null, "net_receivables": 1238400000, "inventory": 344300000, "other_current_assets": null, "total_current_assets": 2639300000, "net_ppe": null, "goodwill": 858600000, "intangible_assets": 278400000, "goodwill_and_intangibles": 1137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1861000000, "total_assets": 4500300000, "short_term_debt": 56100000, "accounts_payable": 1214700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684000000, "long_term_debt": 487400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903400000, "total_liabilities": 2587400000, "total_debt": 543500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1836700000, "total_equity": 1909300000, "shares_outstanding": 64000000, "operating_cash_flow": 604100000, "stock_based_compensation": -900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72800000, "dividends_paid": 25600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213000000, "free_cash_flow": 655400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209800000", "ebitda": "295600000", "netIncome": "109600000", "grossProfit": "522600000", "depreciation": "None", "totalRevenue": "20095000000", "costOfRevenue": "19572400000", "interestIncome": "44900000", "incomeBeforeTax": "161700000", "interestExpense": "48600000", "operatingIncome": "211500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "52100000", "reportedCurrency": "USD", "netInterestIncome": "-44900000", "nonInterestIncome": "None", "operatingExpenses": "311100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19572400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85800000", "sellingGeneralAndAdministrative": "678000000", "netIncomeFromContinuingOperations": "109600000" }, "balance": { "goodwill": "858600000", "inventory": "344300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4500300000", "longTermDebt": "487400000", "shortTermDebt": "56100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "278400000", "reportedCurrency": "USD", "retainedEarnings": "1836700000", "totalLiabilities": "2587400000", "otherCurrentAssets": "397800000", "totalCurrentAssets": "2639300000", "currentLongTermDebt": "22900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1238400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1861000000", "currentAccountsPayable": "1214700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342600000", "shortLongTermDebtTotal": "682200000", "totalShareholderEquity": "1909300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "413200000", "totalCurrentLiabilities": "1684000000", "otherNonCurrentLiabilities": "186100000", "totalNonCurrentLiabilities": "903400000", "cashAndShortTermInvestments": "658800000", "commonStockSharesOutstanding": "64000000", "intangibleAssetsExcludingGoodwill": "278400000", "cashAndCashEquivalentsAtCarryingValue": "658800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109600000", "profitLoss": "None", "dividendPayout": "25600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "251000000", "operatingCashflow": "604100000", "capitalExpenditures": "51300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213000000", "cashflowFromInvestment": "72800000", "stockBasedCompensation": "-900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 36558300000, "cost_of_revenue": 35994200000, "gross_profit": 564100000, "ebit": 317400000, "ebitda": 404800000, "pretax_income": 237300000, "tax_provision": 56200000, "net_income": 178900000, "net_income_to_common": 178900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186100000, "total_current_assets": 4170100000, "total_assets": 5992400000, "short_term_debt": 89700000, "long_term_debt": 574700000, "total_debt": 664400000, "total_liabilities": 4098500000, "total_equity": 1890400000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 1065400000 }, "cash_flow": { "operating_cash_flow": 228800000, "capital_expenditure": 80900000, "free_cash_flow": 309700000, "dividends_paid": 21100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354407, "ticker_id": 4357, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "317400000", "ebitda": "404800000", "netIncome": "178900000", "grossProfit": "564100000", "depreciation": "None", "totalRevenue": "36558300000", "costOfRevenue": "35994200000", "interestIncome": "6200000", "incomeBeforeTax": "237300000", "interestExpense": "80000000", "operatingIncome": "241900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35994200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87400000", "sellingGeneralAndAdministrative": "792600000", "netIncomeFromContinuingOperations": "181100000" }, "balance": { "goodwill": "843700000", "inventory": "593300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5992400000", "longTermDebt": "574700000", "shortTermDebt": "89700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "221700000", "reportedCurrency": "USD", "retainedEarnings": "1761300000", "totalLiabilities": "4098500000", "otherCurrentAssets": "439300000", "totalCurrentAssets": "4170100000", "currentLongTermDebt": "54100000", "longTermInvestments": "None", "shortTermInvestments": "59500000", "currentNetReceivables": "2891900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1822299999", "currentAccountsPayable": "2602700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441800000", "shortLongTermDebtTotal": "789100000", "totalShareholderEquity": "1890400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "3162400000", "otherNonCurrentLiabilities": "151300000", "totalNonCurrentLiabilities": "936099999", "cashAndShortTermInvestments": "186100000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "221700000", "cashAndCashEquivalentsAtCarryingValue": "186100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181100000", "profitLoss": "None", "dividendPayout": "21100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-61300000", "operatingCashflow": "228800000", "capitalExpenditures": "80900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204900000", "cashflowFromInvestment": "-50500000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36558300000, "cost_of_revenue": 35994200000, "gross_profit": 564100000, "research_and_development": null, "selling_general_admin": 792600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 317400000, "depreciation_amortisation": 87400000, "ebitda": 404800000, "interest_expense": 80000000, "interest_income": null, "other_non_operating": null, "pretax_income": 237300000, "tax_provision": 56200000, "effective_tax_rate": null, "net_income": 178900000, "net_income_continuing_ops": 181100000, "net_income_to_common": 178900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186100000, "short_term_investments": 59500000, "net_receivables": 2891900000, "inventory": 593300000, "other_current_assets": null, "total_current_assets": 4170100000, "net_ppe": null, "goodwill": 843700000, "intangible_assets": 221700000, "goodwill_and_intangibles": 1065400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1822299999, "total_assets": 5992400000, "short_term_debt": 89700000, "accounts_payable": 2602700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3162400000, "long_term_debt": 574700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 936099999, "total_liabilities": 4098500000, "total_debt": 664400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1761300000, "total_equity": 1890400000, "shares_outstanding": 66500000, "operating_cash_flow": 228800000, "stock_based_compensation": 23600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50500000, "dividends_paid": 21100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204900000, "free_cash_flow": 309700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "317400000", "ebitda": "404800000", "netIncome": "178900000", "grossProfit": "564100000", "depreciation": "None", "totalRevenue": "36558300000", "costOfRevenue": "35994200000", "interestIncome": "6200000", "incomeBeforeTax": "237300000", "interestExpense": "80000000", "operatingIncome": "241900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56200000", "reportedCurrency": "USD", "netInterestIncome": "-73900000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35994200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87400000", "sellingGeneralAndAdministrative": "792600000", "netIncomeFromContinuingOperations": "181100000" }, "balance": { "goodwill": "843700000", "inventory": "593300000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5992400000", "longTermDebt": "574700000", "shortTermDebt": "89700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "221700000", "reportedCurrency": "USD", "retainedEarnings": "1761300000", "totalLiabilities": "4098500000", "otherCurrentAssets": "439300000", "totalCurrentAssets": "4170100000", "currentLongTermDebt": "54100000", "longTermInvestments": "None", "shortTermInvestments": "59500000", "currentNetReceivables": "2891900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1822299999", "currentAccountsPayable": "2602700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "441800000", "shortLongTermDebtTotal": "789100000", "totalShareholderEquity": "1890400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "470000000", "totalCurrentLiabilities": "3162400000", "otherNonCurrentLiabilities": "151300000", "totalNonCurrentLiabilities": "936099999", "cashAndShortTermInvestments": "186100000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "221700000", "cashAndCashEquivalentsAtCarryingValue": "186100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181100000", "profitLoss": "None", "dividendPayout": "21100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-61300000", "operatingCashflow": "228800000", "capitalExpenditures": "80900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204900000", "cashflowFromInvestment": "-50500000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 39624800000, "cost_of_revenue": 39098500000, "gross_profit": 526300000, "ebit": 259800000, "ebitda": 341300000, "pretax_income": 184900000, "tax_provision": 55900000, "net_income": 127700000, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211700000, "total_current_assets": 3986700000, "total_assets": 5687500000, "short_term_debt": 41100000, "long_term_debt": null, "total_debt": 41100000, "total_liabilities": 3856000000, "total_equity": 1815400000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 1351700000 }, "cash_flow": { "operating_cash_flow": -181400000, "capital_expenditure": 70700000, "free_cash_flow": -110700000, "dividends_paid": 16200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354412, "ticker_id": 4357, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259800000", "ebitda": "341300000", "netIncome": "127700000", "grossProfit": "526300000", "depreciation": "None", "totalRevenue": "39624800000", "costOfRevenue": "39098500000", "interestIncome": "None", "incomeBeforeTax": "184900000", "interestExpense": "74800000", "operatingIncome": "226700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "299600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39098500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81500000", "sellingGeneralAndAdministrative": "741700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "852700000", "inventory": "523100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5687500000", "longTermDebt": "None", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "499000000", "reportedCurrency": "USD", "retainedEarnings": "1606100000", "totalLiabilities": "3856000000", "otherCurrentAssets": "500400000", "totalCurrentAssets": "3986700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "155200000", "currentNetReceivables": "2739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1700800000", "currentAccountsPayable": "2399600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "699800000", "totalShareholderEquity": "1815400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "2947300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "908700000", "cashAndShortTermInvestments": "211700000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "499000000", "cashAndCashEquivalentsAtCarryingValue": "211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129000000", "profitLoss": "None", "dividendPayout": "16200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "-181400000", "capitalExpenditures": "70700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259800000", "cashflowFromInvestment": "287600000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39624800000, "cost_of_revenue": 39098500000, "gross_profit": 526300000, "research_and_development": null, "selling_general_admin": 741700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259800000, "depreciation_amortisation": 81500000, "ebitda": 341300000, "interest_expense": 74800000, "interest_income": null, "other_non_operating": null, "pretax_income": 184900000, "tax_provision": 55900000, "effective_tax_rate": null, "net_income": 127700000, "net_income_continuing_ops": null, "net_income_to_common": 127700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211700000, "short_term_investments": 155200000, "net_receivables": 2739600000, "inventory": 523100000, "other_current_assets": null, "total_current_assets": 3986700000, "net_ppe": null, "goodwill": 852700000, "intangible_assets": 499000000, "goodwill_and_intangibles": 1351700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1700800000, "total_assets": 5687500000, "short_term_debt": 41100000, "accounts_payable": 2399600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2947300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 908700000, "total_liabilities": 3856000000, "total_debt": 41100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1606100000, "total_equity": 1815400000, "shares_outstanding": 67700000, "operating_cash_flow": -181400000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 287600000, "dividends_paid": 16200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259800000, "free_cash_flow": -110700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259800000", "ebitda": "341300000", "netIncome": "127700000", "grossProfit": "526300000", "depreciation": "None", "totalRevenue": "39624800000", "costOfRevenue": "39098500000", "interestIncome": "None", "incomeBeforeTax": "184900000", "interestExpense": "74800000", "operatingIncome": "226700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "55900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "299600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39098500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81500000", "sellingGeneralAndAdministrative": "741700000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "852700000", "inventory": "523100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "5687500000", "longTermDebt": "None", "shortTermDebt": "41100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "499000000", "reportedCurrency": "USD", "retainedEarnings": "1606100000", "totalLiabilities": "3856000000", "otherCurrentAssets": "500400000", "totalCurrentAssets": "3986700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "155200000", "currentNetReceivables": "2739600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1700800000", "currentAccountsPayable": "2399600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "699800000", "totalShareholderEquity": "1815400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "495200000", "totalCurrentLiabilities": "2947300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "908700000", "cashAndShortTermInvestments": "211700000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "499000000", "cashAndCashEquivalentsAtCarryingValue": "211700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129000000", "profitLoss": "None", "dividendPayout": "16200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "-181400000", "capitalExpenditures": "70700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259800000", "cashflowFromInvestment": "287600000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 63000000, "ebitda": 83000000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354375, "ticker_id": 4357, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63000000", "ebitda": "83000000", "netIncome": "26300000", "grossProfit": "140400000", "depreciation": "None", "totalRevenue": "9685000000", "costOfRevenue": "9544600000", "interestIncome": "1300000", "incomeBeforeTax": "32200000", "interestExpense": "26300000", "operatingIncome": "63000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-26300000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9544600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "739900000", "inventory": "739200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "6803000000", "longTermDebt": "789600000", "shortTermDebt": "9100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "304700000", "reportedCurrency": "USD", "retainedEarnings": "1262700000", "totalLiabilities": "5591200000", "otherCurrentAssets": "657000000", "totalCurrentAssets": "4390700000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2843400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2412300000", "currentAccountsPayable": "3413100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "798700000", "totalShareholderEquity": "1203700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778600000", "totalCurrentLiabilities": "4200800000", "otherNonCurrentLiabilities": "600800000", "totalNonCurrentLiabilities": "1390400000", "cashAndShortTermInvestments": "151100000", "commonStockSharesOutstanding": "52000000", "intangibleAssetsExcludingGoodwill": "304700000", "cashAndCashEquivalentsAtCarryingValue": "151100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-260500000", "operatingCashflow": "-46400000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15400000", "cashflowFromInvestment": "-11600000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "research_and_development": null, "selling_general_admin": 77400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63000000, "depreciation_amortisation": 20000000, "ebitda": 83000000, "interest_expense": 26300000, "interest_income": null, "other_non_operating": null, "pretax_income": 32200000, "tax_provision": 6600000, "effective_tax_rate": null, "net_income": 26300000, "net_income_continuing_ops": 25600000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151100000, "short_term_investments": null, "net_receivables": 2843400000, "inventory": 739200000, "other_current_assets": null, "total_current_assets": 4390700000, "net_ppe": null, "goodwill": 739900000, "intangible_assets": 304700000, "goodwill_and_intangibles": 1044600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2412300000, "total_assets": 6803000000, "short_term_debt": 9100000, "accounts_payable": 3413100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4200800000, "long_term_debt": 789600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390400000, "total_liabilities": 5591200000, "total_debt": 798700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1262700000, "total_equity": 1203700000, "shares_outstanding": 52000000, "operating_cash_flow": -46400000, "stock_based_compensation": 7500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11600000, "dividends_paid": 10700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15400000, "free_cash_flow": -32600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63000000", "ebitda": "83000000", "netIncome": "26300000", "grossProfit": "140400000", "depreciation": "None", "totalRevenue": "9685000000", "costOfRevenue": "9544600000", "interestIncome": "1300000", "incomeBeforeTax": "32200000", "interestExpense": "26300000", "operatingIncome": "63000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6600000", "reportedCurrency": "USD", "netInterestIncome": "-26300000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9544600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20000000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "25600000" }, "balance": { "goodwill": "739900000", "inventory": "739200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "6803000000", "longTermDebt": "789600000", "shortTermDebt": "9100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "304700000", "reportedCurrency": "USD", "retainedEarnings": "1262700000", "totalLiabilities": "5591200000", "otherCurrentAssets": "657000000", "totalCurrentAssets": "4390700000", "currentLongTermDebt": "9100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2843400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2412300000", "currentAccountsPayable": "3413100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "798700000", "totalShareholderEquity": "1203700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778600000", "totalCurrentLiabilities": "4200800000", "otherNonCurrentLiabilities": "600800000", "totalNonCurrentLiabilities": "1390400000", "cashAndShortTermInvestments": "151100000", "commonStockSharesOutstanding": "52000000", "intangibleAssetsExcludingGoodwill": "304700000", "cashAndCashEquivalentsAtCarryingValue": "151100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25600000", "profitLoss": "None", "dividendPayout": "10700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-260500000", "operatingCashflow": "-46400000", "capitalExpenditures": "13800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15400000", "cashflowFromInvestment": "-11600000", "stockBasedCompensation": "7500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "ebit": -275400000, "ebitda": -250200000, "pretax_income": -301700000, "tax_provision": -22200000, "net_income": -279300000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556100000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 21400000, "free_cash_flow": 55600000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354376, "ticker_id": 4357, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-275400000", "ebitda": "-250200000", "netIncome": "-279300000", "grossProfit": "120900000", "depreciation": "None", "totalRevenue": "9029000000", "costOfRevenue": "8908100000", "interestIncome": "26300000", "incomeBeforeTax": "-301700000", "interestExpense": "26300000", "operatingIncome": "49500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22200000", "reportedCurrency": "USD", "netInterestIncome": "-26200000", "nonInterestIncome": "None", "operatingExpenses": "71400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8908100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "73200000", "netIncomeFromContinuingOperations": "-279500000" }, "balance": { "goodwill": "737500000", "inventory": "454200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5863900000", "longTermDebt": "685200000", "shortTermDebt": "11900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311700000", "reportedCurrency": "USD", "retainedEarnings": "1315900000", "totalLiabilities": "4556100000", "otherCurrentAssets": "644300000", "totalCurrentAssets": "3500500000", "currentLongTermDebt": "11900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2208500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2363400000", "currentAccountsPayable": "2586900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348400000", "shortLongTermDebtTotal": "697100000", "totalShareholderEquity": "1299100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711600000", "totalCurrentLiabilities": "3310400000", "otherNonCurrentLiabilities": "560400000", "totalNonCurrentLiabilities": "1245700000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "311700000", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279500000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "34200000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151500000", "cashflowFromInvestment": "-165100000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "research_and_development": null, "selling_general_admin": 73200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -275400000, "depreciation_amortisation": 25200000, "ebitda": -250200000, "interest_expense": 26300000, "interest_income": null, "other_non_operating": null, "pretax_income": -301700000, "tax_provision": -22200000, "effective_tax_rate": null, "net_income": -279300000, "net_income_continuing_ops": -279500000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193500000, "short_term_investments": null, "net_receivables": 2208500000, "inventory": 454200000, "other_current_assets": null, "total_current_assets": 3500500000, "net_ppe": null, "goodwill": 737500000, "intangible_assets": 311700000, "goodwill_and_intangibles": 1049200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2363400000, "total_assets": 5863900000, "short_term_debt": 11900000, "accounts_payable": 2586900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3310400000, "long_term_debt": 685200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245700000, "total_liabilities": 4556100000, "total_debt": 697100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1315900000, "total_equity": 1299100000, "shares_outstanding": 54800000, "operating_cash_flow": 34200000, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165100000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151500000, "free_cash_flow": 55600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-275400000", "ebitda": "-250200000", "netIncome": "-279300000", "grossProfit": "120900000", "depreciation": "None", "totalRevenue": "9029000000", "costOfRevenue": "8908100000", "interestIncome": "26300000", "incomeBeforeTax": "-301700000", "interestExpense": "26300000", "operatingIncome": "49500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-22200000", "reportedCurrency": "USD", "netInterestIncome": "-26200000", "nonInterestIncome": "None", "operatingExpenses": "71400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8908100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25200000", "sellingGeneralAndAdministrative": "73200000", "netIncomeFromContinuingOperations": "-279500000" }, "balance": { "goodwill": "737500000", "inventory": "454200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5863900000", "longTermDebt": "685200000", "shortTermDebt": "11900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "311700000", "reportedCurrency": "USD", "retainedEarnings": "1315900000", "totalLiabilities": "4556100000", "otherCurrentAssets": "644300000", "totalCurrentAssets": "3500500000", "currentLongTermDebt": "11900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2208500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2363400000", "currentAccountsPayable": "2586900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348400000", "shortLongTermDebtTotal": "697100000", "totalShareholderEquity": "1299100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711600000", "totalCurrentLiabilities": "3310400000", "otherNonCurrentLiabilities": "560400000", "totalNonCurrentLiabilities": "1245700000", "cashAndShortTermInvestments": "193500000", "commonStockSharesOutstanding": "54800000", "intangibleAssetsExcludingGoodwill": "311700000", "cashAndCashEquivalentsAtCarryingValue": "193500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279500000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "34200000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151500000", "cashflowFromInvestment": "-165100000", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9402600000, "cost_of_revenue": 9248000000, "gross_profit": 154600000, "ebit": 67200000, "ebitda": 90700000, "pretax_income": 38800000, "tax_provision": 10700000, "net_income": 25700000, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 473600000, "total_current_assets": 3637500000, "total_assets": 6060400000, "short_term_debt": 28800000, "long_term_debt": 766600000, "total_debt": 795400000, "total_liabilities": 4433900000, "total_equity": 1617900000, "shares_outstanding": 55900000, "goodwill_and_intangibles": 1064400000 }, "cash_flow": { "operating_cash_flow": 116100000, "capital_expenditure": 14100000, "free_cash_flow": 130200000, "dividends_paid": 11100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354378, "ticker_id": 4357, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67200000", "ebitda": "90700000", "netIncome": "25700000", "grossProfit": "154600000", "depreciation": "None", "totalRevenue": "9402600000", "costOfRevenue": "9248000000", "interestIncome": "2500000", "incomeBeforeTax": "38800000", "interestExpense": "28400000", "operatingIncome": "85100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-25900000", "nonInterestIncome": "None", "operatingExpenses": "69500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9248000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23500000", "sellingGeneralAndAdministrative": "69500000", "netIncomeFromContinuingOperations": "28100000" }, "balance": { "goodwill": "825500000", "inventory": "501300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6060400000", "longTermDebt": "766600000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "238900000", "reportedCurrency": "USD", "retainedEarnings": "1630600000", "totalLiabilities": "4433900000", "otherCurrentAssets": "583900000", "totalCurrentAssets": "3637500000", "currentLongTermDebt": "28800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2078699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2422900000", "currentAccountsPayable": "2523400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448000000", "shortLongTermDebtTotal": "795400000", "totalShareholderEquity": "1617900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "601200000", "totalCurrentLiabilities": "3153400000", "otherNonCurrentLiabilities": "513900000", "totalNonCurrentLiabilities": "1280500000", "cashAndShortTermInvestments": "473600000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "238900000", "cashAndCashEquivalentsAtCarryingValue": "473600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28200000", "profitLoss": "None", "dividendPayout": "11100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "116100000", "capitalExpenditures": "14100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9402600000, "cost_of_revenue": 9248000000, "gross_profit": 154600000, "research_and_development": null, "selling_general_admin": 69500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67200000, "depreciation_amortisation": 23500000, "ebitda": 90700000, "interest_expense": 28400000, "interest_income": null, "other_non_operating": null, "pretax_income": 38800000, "tax_provision": 10700000, "effective_tax_rate": null, "net_income": 25700000, "net_income_continuing_ops": 28100000, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 473600000, "short_term_investments": null, "net_receivables": 2078699999, "inventory": 501300000, "other_current_assets": null, "total_current_assets": 3637500000, "net_ppe": null, "goodwill": 825500000, "intangible_assets": 238900000, "goodwill_and_intangibles": 1064400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2422900000, "total_assets": 6060400000, "short_term_debt": 28800000, "accounts_payable": 2523400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3153400000, "long_term_debt": 766600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1280500000, "total_liabilities": 4433900000, "total_debt": 795400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1630600000, "total_equity": 1617900000, "shares_outstanding": 55900000, "operating_cash_flow": 116100000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": 11100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32600000, "free_cash_flow": 130200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67200000", "ebitda": "90700000", "netIncome": "25700000", "grossProfit": "154600000", "depreciation": "None", "totalRevenue": "9402600000", "costOfRevenue": "9248000000", "interestIncome": "2500000", "incomeBeforeTax": "38800000", "interestExpense": "28400000", "operatingIncome": "85100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10700000", "reportedCurrency": "USD", "netInterestIncome": "-25900000", "nonInterestIncome": "None", "operatingExpenses": "69500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9248000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23500000", "sellingGeneralAndAdministrative": "69500000", "netIncomeFromContinuingOperations": "28100000" }, "balance": { "goodwill": "825500000", "inventory": "501300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6060400000", "longTermDebt": "766600000", "shortTermDebt": "28800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "238900000", "reportedCurrency": "USD", "retainedEarnings": "1630600000", "totalLiabilities": "4433900000", "otherCurrentAssets": "583900000", "totalCurrentAssets": "3637500000", "currentLongTermDebt": "28800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2078699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2422900000", "currentAccountsPayable": "2523400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448000000", "shortLongTermDebtTotal": "795400000", "totalShareholderEquity": "1617900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "601200000", "totalCurrentLiabilities": "3153400000", "otherNonCurrentLiabilities": "513900000", "totalNonCurrentLiabilities": "1280500000", "cashAndShortTermInvestments": "473600000", "commonStockSharesOutstanding": "55900000", "intangibleAssetsExcludingGoodwill": "238900000", "cashAndCashEquivalentsAtCarryingValue": "473600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28200000", "profitLoss": "None", "dividendPayout": "11100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "116100000", "capitalExpenditures": "14100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9058800000, "cost_of_revenue": 8917900000, "gross_profit": 140899999, "ebit": -420399999, "ebitda": -396499999, "pretax_income": -448700000, "tax_provision": -109600000, "net_income": -339300000, "net_income_to_common": -339300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403200000, "total_current_assets": 3570900000, "total_assets": 6054000000, "short_term_debt": 43200000, "long_term_debt": 775200000, "total_debt": 818400000, "total_liabilities": 4449200000, "total_equity": 1598600000, "shares_outstanding": 56500000, "goodwill_and_intangibles": 1073600000 }, "cash_flow": { "operating_cash_flow": 28300000, "capital_expenditure": 15000000, "free_cash_flow": 43300000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354379, "ticker_id": 4357, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-420399999", "ebitda": "-396499999", "netIncome": "-339300000", "grossProfit": "140899999", "depreciation": "None", "totalRevenue": "9058800000", "costOfRevenue": "8917900000", "interestIncome": "2600000", "incomeBeforeTax": "-448700000", "interestExpense": "28200000", "operatingIncome": "73600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-109600000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "67300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8917900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "67300000", "netIncomeFromContinuingOperations": "-339100000" }, "balance": { "goodwill": "825800000", "inventory": "474900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6054000000", "longTermDebt": "775200000", "shortTermDebt": "43200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "247800000", "reportedCurrency": "USD", "retainedEarnings": "1615900000", "totalLiabilities": "4449200000", "otherCurrentAssets": "549499999", "totalCurrentAssets": "3570900000", "currentLongTermDebt": "43200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2143300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2483100000", "currentAccountsPayable": "2536400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451300000", "shortLongTermDebtTotal": "818400000", "totalShareholderEquity": "1598600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "3149000000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "1300199999", "cashAndShortTermInvestments": "403200000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "247800000", "cashAndCashEquivalentsAtCarryingValue": "403200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339100000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "28300000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9058800000, "cost_of_revenue": 8917900000, "gross_profit": 140899999, "research_and_development": null, "selling_general_admin": 67300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -420399999, "depreciation_amortisation": 23900000, "ebitda": -396499999, "interest_expense": 28200000, "interest_income": null, "other_non_operating": null, "pretax_income": -448700000, "tax_provision": -109600000, "effective_tax_rate": null, "net_income": -339300000, "net_income_continuing_ops": -339100000, "net_income_to_common": -339300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403200000, "short_term_investments": null, "net_receivables": 2143300000, "inventory": 474900000, "other_current_assets": null, "total_current_assets": 3570900000, "net_ppe": null, "goodwill": 825800000, "intangible_assets": 247800000, "goodwill_and_intangibles": 1073600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2483100000, "total_assets": 6054000000, "short_term_debt": 43200000, "accounts_payable": 2536400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3149000000, "long_term_debt": 775200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1300199999, "total_liabilities": 4449200000, "total_debt": 818400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1615900000, "total_equity": 1598600000, "shares_outstanding": 56500000, "operating_cash_flow": 28300000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98600000, "free_cash_flow": 43300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-420399999", "ebitda": "-396499999", "netIncome": "-339300000", "grossProfit": "140899999", "depreciation": "None", "totalRevenue": "9058800000", "costOfRevenue": "8917900000", "interestIncome": "2600000", "incomeBeforeTax": "-448700000", "interestExpense": "28200000", "operatingIncome": "73600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-109600000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "67300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8917900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23900000", "sellingGeneralAndAdministrative": "67300000", "netIncomeFromContinuingOperations": "-339100000" }, "balance": { "goodwill": "825800000", "inventory": "474900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6054000000", "longTermDebt": "775200000", "shortTermDebt": "43200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "247800000", "reportedCurrency": "USD", "retainedEarnings": "1615900000", "totalLiabilities": "4449200000", "otherCurrentAssets": "549499999", "totalCurrentAssets": "3570900000", "currentLongTermDebt": "43200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2143300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2483100000", "currentAccountsPayable": "2536400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451300000", "shortLongTermDebtTotal": "818400000", "totalShareholderEquity": "1598600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "3149000000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "1300199999", "cashAndShortTermInvestments": "403200000", "commonStockSharesOutstanding": "56500000", "intangibleAssetsExcludingGoodwill": "247800000", "cashAndCashEquivalentsAtCarryingValue": "403200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339100000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "28300000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98600000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9437600000, "cost_of_revenue": 9319400000, "gross_profit": 118200000, "ebit": 1400000, "ebitda": 27000000, "pretax_income": -28100000, "tax_provision": -6800000, "net_income": -21100000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456400000, "total_current_assets": 3829900000, "total_assets": 6589100000, "short_term_debt": 86800000, "long_term_debt": 792300000, "total_debt": 879100000, "total_liabilities": 4660900000, "total_equity": 1921200000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 1434800000 }, "cash_flow": { "operating_cash_flow": 114400000, "capital_expenditure": 15200000, "free_cash_flow": 129600000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354380, "ticker_id": 4357, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1400000", "ebitda": "27000000", "netIncome": "-21100000", "grossProfit": "118200000", "depreciation": "None", "totalRevenue": "9437600000", "costOfRevenue": "9319400000", "interestIncome": "3700000", "incomeBeforeTax": "-28100000", "interestExpense": "26600000", "operatingIncome": "45800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-22900000", "nonInterestIncome": "None", "operatingExpenses": "72400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "72400000", "netIncomeFromContinuingOperations": "-21300000" }, "balance": { "goodwill": "1186300000", "inventory": "503700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6589100000", "longTermDebt": "792300000", "shortTermDebt": "86800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "248500000", "reportedCurrency": "USD", "retainedEarnings": "1978500000", "totalLiabilities": "4660900000", "otherCurrentAssets": "624000000", "totalCurrentAssets": "3829900000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2245800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2759200000", "currentAccountsPayable": "2529700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "480100000", "shortLongTermDebtTotal": "879100000", "totalShareholderEquity": "1921200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "725800000", "totalCurrentLiabilities": "3342300000", "otherNonCurrentLiabilities": "526300000", "totalNonCurrentLiabilities": "1318600000", "cashAndShortTermInvestments": "456400000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "248500000", "cashAndCashEquivalentsAtCarryingValue": "456400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21300000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "114400000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32400000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9437600000, "cost_of_revenue": 9319400000, "gross_profit": 118200000, "research_and_development": null, "selling_general_admin": 72400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1400000, "depreciation_amortisation": 25600000, "ebitda": 27000000, "interest_expense": 26600000, "interest_income": null, "other_non_operating": null, "pretax_income": -28100000, "tax_provision": -6800000, "effective_tax_rate": null, "net_income": -21100000, "net_income_continuing_ops": -21300000, "net_income_to_common": -21100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456400000, "short_term_investments": null, "net_receivables": 2245800000, "inventory": 503700000, "other_current_assets": null, "total_current_assets": 3829900000, "net_ppe": null, "goodwill": 1186300000, "intangible_assets": 248500000, "goodwill_and_intangibles": 1434800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2759200000, "total_assets": 6589100000, "short_term_debt": 86800000, "accounts_payable": 2529700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3342300000, "long_term_debt": 792300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1318600000, "total_liabilities": 4660900000, "total_debt": 879100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1978500000, "total_equity": 1921200000, "shares_outstanding": 56800000, "operating_cash_flow": 114400000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5800000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32400000, "free_cash_flow": 129600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1400000", "ebitda": "27000000", "netIncome": "-21100000", "grossProfit": "118200000", "depreciation": "None", "totalRevenue": "9437600000", "costOfRevenue": "9319400000", "interestIncome": "3700000", "incomeBeforeTax": "-28100000", "interestExpense": "26600000", "operatingIncome": "45800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6800000", "reportedCurrency": "USD", "netInterestIncome": "-22900000", "nonInterestIncome": "None", "operatingExpenses": "72400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9319400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "72400000", "netIncomeFromContinuingOperations": "-21300000" }, "balance": { "goodwill": "1186300000", "inventory": "503700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6589100000", "longTermDebt": "792300000", "shortTermDebt": "86800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "248500000", "reportedCurrency": "USD", "retainedEarnings": "1978500000", "totalLiabilities": "4660900000", "otherCurrentAssets": "624000000", "totalCurrentAssets": "3829900000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2245800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2759200000", "currentAccountsPayable": "2529700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "480100000", "shortLongTermDebtTotal": "879100000", "totalShareholderEquity": "1921200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "725800000", "totalCurrentLiabilities": "3342300000", "otherNonCurrentLiabilities": "526300000", "totalNonCurrentLiabilities": "1318600000", "cashAndShortTermInvestments": "456400000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "248500000", "cashAndCashEquivalentsAtCarryingValue": "456400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21300000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8900000", "operatingCashflow": "114400000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32400000", "cashflowFromInvestment": "-5800000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 9728899999, "cost_of_revenue": 9577899999, "gross_profit": 150999999, "ebit": -70900000, "ebitda": -39800000, "pretax_income": -101200000, "tax_provision": 600000, "net_income": -101800000, "net_income_to_common": -101800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382900000, "total_current_assets": 3959200000, "total_assets": 6731800000, "short_term_debt": 116100000, "long_term_debt": 796800000, "total_debt": 912900000, "total_liabilities": 4775900000, "total_equity": 1948700000, "shares_outstanding": 59500000, "goodwill_and_intangibles": 1442900000 }, "cash_flow": { "operating_cash_flow": 120300000, "capital_expenditure": 17900000, "free_cash_flow": 138200000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354381, "ticker_id": 4357, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70900000", "ebitda": "-39800000", "netIncome": "-101800000", "grossProfit": "150999999", "depreciation": "None", "totalRevenue": "9728899999", "costOfRevenue": "9577899999", "interestIncome": "5200000", "incomeBeforeTax": "-101200000", "interestExpense": "27000000", "operatingIncome": "73600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-21800000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9577899999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "-101200000" }, "balance": { "goodwill": "1181700000", "inventory": "513500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6731800000", "longTermDebt": "796800000", "shortTermDebt": "116100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261200000", "reportedCurrency": "USD", "retainedEarnings": "2009200000", "totalLiabilities": "4775900000", "otherCurrentAssets": "630200000", "totalCurrentAssets": "3959200000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2432600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772600000", "currentAccountsPayable": "2726500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513300000", "shortLongTermDebtTotal": "1057000000", "totalShareholderEquity": "1948700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595200000", "totalCurrentLiabilities": "3437800000", "otherNonCurrentLiabilities": "541300000", "totalNonCurrentLiabilities": "1338100000", "cashAndShortTermInvestments": "382900000", "commonStockSharesOutstanding": "59500000", "intangibleAssetsExcludingGoodwill": "261200000", "cashAndCashEquivalentsAtCarryingValue": "382900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101200000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "89900000", "operatingCashflow": "120300000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000000", "cashflowFromInvestment": "-34400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9728899999, "cost_of_revenue": 9577899999, "gross_profit": 150999999, "research_and_development": null, "selling_general_admin": 77400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70900000, "depreciation_amortisation": 31100000, "ebitda": -39800000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -101200000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": -101800000, "net_income_continuing_ops": -101200000, "net_income_to_common": -101800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382900000, "short_term_investments": null, "net_receivables": 2432600000, "inventory": 513500000, "other_current_assets": null, "total_current_assets": 3959200000, "net_ppe": null, "goodwill": 1181700000, "intangible_assets": 261200000, "goodwill_and_intangibles": 1442900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2772600000, "total_assets": 6731800000, "short_term_debt": 116100000, "accounts_payable": 2726500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3437800000, "long_term_debt": 796800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1338100000, "total_liabilities": 4775900000, "total_debt": 912900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2009200000, "total_equity": 1948700000, "shares_outstanding": 59500000, "operating_cash_flow": 120300000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34400000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68000000, "free_cash_flow": 138200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70900000", "ebitda": "-39800000", "netIncome": "-101800000", "grossProfit": "150999999", "depreciation": "None", "totalRevenue": "9728899999", "costOfRevenue": "9577899999", "interestIncome": "5200000", "incomeBeforeTax": "-101200000", "interestExpense": "27000000", "operatingIncome": "73600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-21800000", "nonInterestIncome": "None", "operatingExpenses": "77400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9577899999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "77400000", "netIncomeFromContinuingOperations": "-101200000" }, "balance": { "goodwill": "1181700000", "inventory": "513500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6731800000", "longTermDebt": "796800000", "shortTermDebt": "116100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "261200000", "reportedCurrency": "USD", "retainedEarnings": "2009200000", "totalLiabilities": "4775900000", "otherCurrentAssets": "630200000", "totalCurrentAssets": "3959200000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2432600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772600000", "currentAccountsPayable": "2726500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "513300000", "shortLongTermDebtTotal": "1057000000", "totalShareholderEquity": "1948700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "595200000", "totalCurrentLiabilities": "3437800000", "otherNonCurrentLiabilities": "541300000", "totalNonCurrentLiabilities": "1338100000", "cashAndShortTermInvestments": "382900000", "commonStockSharesOutstanding": "59500000", "intangibleAssetsExcludingGoodwill": "261200000", "cashAndCashEquivalentsAtCarryingValue": "382900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101200000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "89900000", "operatingCashflow": "120300000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000000", "cashflowFromInvestment": "-34400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 10526400000, "cost_of_revenue": 10350300000, "gross_profit": 176100000, "ebit": 82400000, "ebitda": 107900000, "pretax_income": 49600000, "tax_provision": 14600000, "net_income": 33500000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373800000, "total_current_assets": 4170700000, "total_assets": 6984600000, "short_term_debt": 85000000, "long_term_debt": 798000000, "total_debt": 883000000, "total_liabilities": 4933600000, "total_equity": 2044400000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1448000000 }, "cash_flow": { "operating_cash_flow": -38500000, "capital_expenditure": 18200000, "free_cash_flow": -20300000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354383, "ticker_id": 4357, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82400000", "ebitda": "107900000", "netIncome": "33500000", "grossProfit": "176100000", "depreciation": "None", "totalRevenue": "10526400000", "costOfRevenue": "10350300000", "interestIncome": "5000000", "incomeBeforeTax": "49600000", "interestExpense": "29000000", "operatingIncome": "104300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "71800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10350300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "71800000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "1181700000", "inventory": "619900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6984600000", "longTermDebt": "798000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "266300000", "reportedCurrency": "USD", "retainedEarnings": "2120600000", "totalLiabilities": "4933600000", "otherCurrentAssets": "700900000", "totalCurrentAssets": "4170700000", "currentLongTermDebt": "85000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2476100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2813900000", "currentAccountsPayable": "2750800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505600000", "shortLongTermDebtTotal": "883000000", "totalShareholderEquity": "2044400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "747300000", "totalCurrentLiabilities": "3583100000", "otherNonCurrentLiabilities": "552500000", "totalNonCurrentLiabilities": "1350500000", "cashAndShortTermInvestments": "373800000", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "266300000", "cashAndCashEquivalentsAtCarryingValue": "373800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33400000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "-38500000", "capitalExpenditures": "18200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47900000", "cashflowFromInvestment": "-64900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10526400000, "cost_of_revenue": 10350300000, "gross_profit": 176100000, "research_and_development": null, "selling_general_admin": 71800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82400000, "depreciation_amortisation": 25500000, "ebitda": 107900000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49600000, "tax_provision": 14600000, "effective_tax_rate": null, "net_income": 33500000, "net_income_continuing_ops": 35000000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373800000, "short_term_investments": null, "net_receivables": 2476100000, "inventory": 619900000, "other_current_assets": null, "total_current_assets": 4170700000, "net_ppe": null, "goodwill": 1181700000, "intangible_assets": 266300000, "goodwill_and_intangibles": 1448000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2813900000, "total_assets": 6984600000, "short_term_debt": 85000000, "accounts_payable": 2750800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3583100000, "long_term_debt": 798000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1350500000, "total_liabilities": 4933600000, "total_debt": 883000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2120600000, "total_equity": 2044400000, "shares_outstanding": 59200000, "operating_cash_flow": -38500000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64900000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47900000, "free_cash_flow": -20300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82400000", "ebitda": "107900000", "netIncome": "33500000", "grossProfit": "176100000", "depreciation": "None", "totalRevenue": "10526400000", "costOfRevenue": "10350300000", "interestIncome": "5000000", "incomeBeforeTax": "49600000", "interestExpense": "29000000", "operatingIncome": "104300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14600000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "71800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10350300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "71800000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "1181700000", "inventory": "619900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6984600000", "longTermDebt": "798000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "266300000", "reportedCurrency": "USD", "retainedEarnings": "2120600000", "totalLiabilities": "4933600000", "otherCurrentAssets": "700900000", "totalCurrentAssets": "4170700000", "currentLongTermDebt": "85000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2476100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2813900000", "currentAccountsPayable": "2750800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505600000", "shortLongTermDebtTotal": "883000000", "totalShareholderEquity": "2044400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "747300000", "totalCurrentLiabilities": "3583100000", "otherNonCurrentLiabilities": "552500000", "totalNonCurrentLiabilities": "1350500000", "cashAndShortTermInvestments": "373800000", "commonStockSharesOutstanding": "59200000", "intangibleAssetsExcludingGoodwill": "266300000", "cashAndCashEquivalentsAtCarryingValue": "373800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33400000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "-38500000", "capitalExpenditures": "18200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47900000", "cashflowFromInvestment": "-64900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 11011900000, "cost_of_revenue": 10838700000, "gross_profit": 173199999, "ebit": 149600000, "ebitda": 174000000, "pretax_income": 116600000, "tax_provision": 9700000, "net_income": 108300000, "net_income_to_common": 108300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524600000, "total_current_assets": 4395600000, "total_assets": 7189200000, "short_term_debt": 81400000, "long_term_debt": 797800000, "total_debt": 879200000, "total_liabilities": 5151800000, "total_equity": 2032300000, "shares_outstanding": 60000000, "goodwill_and_intangibles": 1450700000 }, "cash_flow": { "operating_cash_flow": 115400000, "capital_expenditure": 14600000, "free_cash_flow": 130000000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354384, "ticker_id": 4357, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149600000", "ebitda": "174000000", "netIncome": "108300000", "grossProfit": "173199999", "depreciation": "None", "totalRevenue": "11011900000", "costOfRevenue": "10838700000", "interestIncome": "1700000", "incomeBeforeTax": "116600000", "interestExpense": "29200000", "operatingIncome": "100400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "72800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10838700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "72800000", "netIncomeFromContinuingOperations": "106900000" }, "balance": { "goodwill": "1174900000", "inventory": "646700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7189200000", "longTermDebt": "797800000", "shortTermDebt": "81400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "275800000", "reportedCurrency": "USD", "retainedEarnings": "2097000000", "totalLiabilities": "5151800000", "otherCurrentAssets": "632300000", "totalCurrentAssets": "4395600000", "currentLongTermDebt": "81400000", "longTermInvestments": "None", "shortTermInvestments": "10500000", "currentNetReceivables": "2592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2793600000", "currentAccountsPayable": "2975900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "879200000", "totalShareholderEquity": "2032300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "761600000", "totalCurrentLiabilities": "3818900000", "otherNonCurrentLiabilities": "535100000", "totalNonCurrentLiabilities": "1332900000", "cashAndShortTermInvestments": "524600000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "275800000", "cashAndCashEquivalentsAtCarryingValue": "524600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108300000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7200000", "operatingCashflow": "115400000", "capitalExpenditures": "14600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50400000", "cashflowFromInvestment": "180700000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11011900000, "cost_of_revenue": 10838700000, "gross_profit": 173199999, "research_and_development": null, "selling_general_admin": 72800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149600000, "depreciation_amortisation": 24400000, "ebitda": 174000000, "interest_expense": 29200000, "interest_income": null, "other_non_operating": null, "pretax_income": 116600000, "tax_provision": 9700000, "effective_tax_rate": null, "net_income": 108300000, "net_income_continuing_ops": 106900000, "net_income_to_common": 108300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524600000, "short_term_investments": 10500000, "net_receivables": 2592000000, "inventory": 646700000, "other_current_assets": null, "total_current_assets": 4395600000, "net_ppe": null, "goodwill": 1174900000, "intangible_assets": 275800000, "goodwill_and_intangibles": 1450700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2793600000, "total_assets": 7189200000, "short_term_debt": 81400000, "accounts_payable": 2975900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3818900000, "long_term_debt": 797800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332900000, "total_liabilities": 5151800000, "total_debt": 879200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2097000000, "total_equity": 2032300000, "shares_outstanding": 60000000, "operating_cash_flow": 115400000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 180700000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50400000, "free_cash_flow": 130000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149600000", "ebitda": "174000000", "netIncome": "108300000", "grossProfit": "173199999", "depreciation": "None", "totalRevenue": "11011900000", "costOfRevenue": "10838700000", "interestIncome": "1700000", "incomeBeforeTax": "116600000", "interestExpense": "29200000", "operatingIncome": "100400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9700000", "reportedCurrency": "USD", "netInterestIncome": "-27500000", "nonInterestIncome": "None", "operatingExpenses": "72800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10838700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "72800000", "netIncomeFromContinuingOperations": "106900000" }, "balance": { "goodwill": "1174900000", "inventory": "646700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7189200000", "longTermDebt": "797800000", "shortTermDebt": "81400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "275800000", "reportedCurrency": "USD", "retainedEarnings": "2097000000", "totalLiabilities": "5151800000", "otherCurrentAssets": "632300000", "totalCurrentAssets": "4395600000", "currentLongTermDebt": "81400000", "longTermInvestments": "None", "shortTermInvestments": "10500000", "currentNetReceivables": "2592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2793600000", "currentAccountsPayable": "2975900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "879200000", "totalShareholderEquity": "2032300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "761600000", "totalCurrentLiabilities": "3818900000", "otherNonCurrentLiabilities": "535100000", "totalNonCurrentLiabilities": "1332900000", "cashAndShortTermInvestments": "524600000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "275800000", "cashAndCashEquivalentsAtCarryingValue": "524600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108300000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "7200000", "operatingCashflow": "115400000", "capitalExpenditures": "14600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50400000", "cashflowFromInvestment": "180700000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 10872500000, "cost_of_revenue": 10809900000, "gross_profit": 62599999, "ebit": 65100000, "ebitda": 90400000, "pretax_income": 30500000, "tax_provision": 3300000, "net_income": 27400000, "net_income_to_common": 27400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321300000, "total_current_assets": 4392600000, "total_assets": 7174400000, "short_term_debt": 81100000, "long_term_debt": 802600000, "total_debt": 883700000, "total_liabilities": 5215900000, "total_equity": 1952000000, "shares_outstanding": 60300000, "goodwill_and_intangibles": 1459200000 }, "cash_flow": { "operating_cash_flow": -12600000, "capital_expenditure": 17500000, "free_cash_flow": 4900000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354385, "ticker_id": 4357, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65100000", "ebitda": "90400000", "netIncome": "27400000", "grossProfit": "62599999", "depreciation": "None", "totalRevenue": "10872500000", "costOfRevenue": "10809900000", "interestIncome": "2000000", "incomeBeforeTax": "30500000", "interestExpense": "30900000", "operatingIncome": "-12500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "75100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10809900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "190600000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "1175200000", "inventory": "654600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7174400000", "longTermDebt": "802600000", "shortTermDebt": "81100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "284000000", "reportedCurrency": "USD", "retainedEarnings": "1998800000", "totalLiabilities": "5215900000", "otherCurrentAssets": "737700000", "totalCurrentAssets": "4392600000", "currentLongTermDebt": "81100000", "longTermInvestments": "None", "shortTermInvestments": "13400000", "currentNetReceivables": "2679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2781800000", "currentAccountsPayable": "2965500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "883700000", "totalShareholderEquity": "1952000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "815800000", "totalCurrentLiabilities": "3862400000", "otherNonCurrentLiabilities": "550900000", "totalNonCurrentLiabilities": "1353500000", "cashAndShortTermInvestments": "321300000", "commonStockSharesOutstanding": "60300000", "intangibleAssetsExcludingGoodwill": "284000000", "cashAndCashEquivalentsAtCarryingValue": "321300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27400000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "-12600000", "capitalExpenditures": "17500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64300000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10872500000, "cost_of_revenue": 10809900000, "gross_profit": 62599999, "research_and_development": null, "selling_general_admin": 190600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65100000, "depreciation_amortisation": 25300000, "ebitda": 90400000, "interest_expense": 30900000, "interest_income": null, "other_non_operating": null, "pretax_income": 30500000, "tax_provision": 3300000, "effective_tax_rate": null, "net_income": 27400000, "net_income_continuing_ops": 27200000, "net_income_to_common": 27400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321300000, "short_term_investments": 13400000, "net_receivables": 2679000000, "inventory": 654600000, "other_current_assets": null, "total_current_assets": 4392600000, "net_ppe": null, "goodwill": 1175200000, "intangible_assets": 284000000, "goodwill_and_intangibles": 1459200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2781800000, "total_assets": 7174400000, "short_term_debt": 81100000, "accounts_payable": 2965500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3862400000, "long_term_debt": 802600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1353500000, "total_liabilities": 5215900000, "total_debt": 883700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1998800000, "total_equity": 1952000000, "shares_outstanding": 60300000, "operating_cash_flow": -12600000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16900000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64300000, "free_cash_flow": 4900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65100000", "ebitda": "90400000", "netIncome": "27400000", "grossProfit": "62599999", "depreciation": "None", "totalRevenue": "10872500000", "costOfRevenue": "10809900000", "interestIncome": "2000000", "incomeBeforeTax": "30500000", "interestExpense": "30900000", "operatingIncome": "-12500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3300000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "75100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10809900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25300000", "sellingGeneralAndAdministrative": "190600000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "1175200000", "inventory": "654600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7174400000", "longTermDebt": "802600000", "shortTermDebt": "81100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "284000000", "reportedCurrency": "USD", "retainedEarnings": "1998800000", "totalLiabilities": "5215900000", "otherCurrentAssets": "737700000", "totalCurrentAssets": "4392600000", "currentLongTermDebt": "81100000", "longTermInvestments": "None", "shortTermInvestments": "13400000", "currentNetReceivables": "2679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2781800000", "currentAccountsPayable": "2965500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "883700000", "totalShareholderEquity": "1952000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "815800000", "totalCurrentLiabilities": "3862400000", "otherNonCurrentLiabilities": "550900000", "totalNonCurrentLiabilities": "1353500000", "cashAndShortTermInvestments": "321300000", "commonStockSharesOutstanding": "60300000", "intangibleAssetsExcludingGoodwill": "284000000", "cashAndCashEquivalentsAtCarryingValue": "321300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27400000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "11300000", "operatingCashflow": "-12600000", "capitalExpenditures": "17500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64300000", "cashflowFromInvestment": "-16900000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 12025400000, "cost_of_revenue": 11900400000, "gross_profit": 124999999, "ebit": -9800000, "ebitda": 16900000, "pretax_income": -46600000, "tax_provision": -11800000, "net_income": -34800000, "net_income_to_common": -34800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304300000, "total_current_assets": 4503800000, "total_assets": 7375300000, "short_term_debt": 111000000, "long_term_debt": 809100000, "total_debt": 920100000, "total_liabilities": 5425700000, "total_equity": 1943000000, "shares_outstanding": 60100000, "goodwill_and_intangibles": 1537700000 }, "cash_flow": { "operating_cash_flow": 4500000, "capital_expenditure": 19700000, "free_cash_flow": 24200000, "dividends_paid": 8300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354386, "ticker_id": 4357, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9800000", "ebitda": "16900000", "netIncome": "-34800000", "grossProfit": "124999999", "depreciation": "None", "totalRevenue": "12025400000", "costOfRevenue": "11900400000", "interestIncome": "800000", "incomeBeforeTax": "-46600000", "interestExpense": "33200000", "operatingIncome": "52900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-32400000", "nonInterestIncome": "None", "operatingExpenses": "72100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11900400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "208100000", "netIncomeFromContinuingOperations": "-34800000" }, "balance": { "goodwill": "1238000000", "inventory": "664600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7375300000", "longTermDebt": "809100000", "shortTermDebt": "111000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "299700000", "reportedCurrency": "USD", "retainedEarnings": "1981600000", "totalLiabilities": "5425700000", "otherCurrentAssets": "799400000", "totalCurrentAssets": "4503800000", "currentLongTermDebt": "78800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2735500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871500000", "currentAccountsPayable": "3097600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1078000000", "totalShareholderEquity": "1943000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841100000", "totalCurrentLiabilities": "4049700000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "1376000000", "cashAndShortTermInvestments": "304300000", "commonStockSharesOutstanding": "60100000", "intangibleAssetsExcludingGoodwill": "299700000", "cashAndCashEquivalentsAtCarryingValue": "304300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34800000", "profitLoss": "None", "dividendPayout": "8300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58700000", "operatingCashflow": "4500000", "capitalExpenditures": "19700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-23700000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12025400000, "cost_of_revenue": 11900400000, "gross_profit": 124999999, "research_and_development": null, "selling_general_admin": 208100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9800000, "depreciation_amortisation": 26700000, "ebitda": 16900000, "interest_expense": 33200000, "interest_income": null, "other_non_operating": null, "pretax_income": -46600000, "tax_provision": -11800000, "effective_tax_rate": null, "net_income": -34800000, "net_income_continuing_ops": -34800000, "net_income_to_common": -34800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304300000, "short_term_investments": null, "net_receivables": 2735500000, "inventory": 664600000, "other_current_assets": null, "total_current_assets": 4503800000, "net_ppe": null, "goodwill": 1238000000, "intangible_assets": 299700000, "goodwill_and_intangibles": 1537700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2871500000, "total_assets": 7375300000, "short_term_debt": 111000000, "accounts_payable": 3097600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4049700000, "long_term_debt": 809100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1376000000, "total_liabilities": 5425700000, "total_debt": 920100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1981600000, "total_equity": 1943000000, "shares_outstanding": 60100000, "operating_cash_flow": 4500000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23700000, "dividends_paid": 8300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000000, "free_cash_flow": 24200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9800000", "ebitda": "16900000", "netIncome": "-34800000", "grossProfit": "124999999", "depreciation": "None", "totalRevenue": "12025400000", "costOfRevenue": "11900400000", "interestIncome": "800000", "incomeBeforeTax": "-46600000", "interestExpense": "33200000", "operatingIncome": "52900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-32400000", "nonInterestIncome": "None", "operatingExpenses": "72100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11900400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26700000", "sellingGeneralAndAdministrative": "208100000", "netIncomeFromContinuingOperations": "-34800000" }, "balance": { "goodwill": "1238000000", "inventory": "664600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7375300000", "longTermDebt": "809100000", "shortTermDebt": "111000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "299700000", "reportedCurrency": "USD", "retainedEarnings": "1981600000", "totalLiabilities": "5425700000", "otherCurrentAssets": "799400000", "totalCurrentAssets": "4503800000", "currentLongTermDebt": "78800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2735500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871500000", "currentAccountsPayable": "3097600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1078000000", "totalShareholderEquity": "1943000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841100000", "totalCurrentLiabilities": "4049700000", "otherNonCurrentLiabilities": "566800000", "totalNonCurrentLiabilities": "1376000000", "cashAndShortTermInvestments": "304300000", "commonStockSharesOutstanding": "60100000", "intangibleAssetsExcludingGoodwill": "299700000", "cashAndCashEquivalentsAtCarryingValue": "304300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34800000", "profitLoss": "None", "dividendPayout": "8300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58700000", "operatingCashflow": "4500000", "capitalExpenditures": "19700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-23700000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 12275100000, "cost_of_revenue": 12089000000, "gross_profit": 186100000, "ebit": 81700000, "ebitda": 107800000, "pretax_income": 46300000, "tax_provision": 10800000, "net_income": 34900000, "net_income_to_common": 34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335600000, "total_current_assets": 4591300000, "total_assets": 7483100000, "short_term_debt": 63000000, "long_term_debt": 812300000, "total_debt": 875300000, "total_liabilities": 5508000000, "total_equity": 1968300000, "shares_outstanding": 60400000, "goodwill_and_intangibles": 1540400000 }, "cash_flow": { "operating_cash_flow": 80400000, "capital_expenditure": 21400000, "free_cash_flow": 101800000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354388, "ticker_id": 4357, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81700000", "ebitda": "107800000", "netIncome": "34900000", "grossProfit": "186100000", "depreciation": "None", "totalRevenue": "12275100000", "costOfRevenue": "12089000000", "interestIncome": "28600000", "incomeBeforeTax": "46300000", "interestExpense": "31600000", "operatingIncome": "110000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "76100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12089000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26100000", "sellingGeneralAndAdministrative": "208100000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "1231700000", "inventory": "654200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7483100000", "longTermDebt": "812300000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308700000", "reportedCurrency": "USD", "retainedEarnings": "2024800000", "totalLiabilities": "5508000000", "otherCurrentAssets": "719300000", "totalCurrentAssets": "4591300000", "currentLongTermDebt": "63000000", "longTermInvestments": "None", "shortTermInvestments": "14500000", "currentNetReceivables": "2882200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891800000", "currentAccountsPayable": "3293300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509800000", "shortLongTermDebtTotal": "875300000", "totalShareholderEquity": "1968300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "757900000", "totalCurrentLiabilities": "4114200000", "otherNonCurrentLiabilities": "581600000", "totalNonCurrentLiabilities": "1393800000", "cashAndShortTermInvestments": "335600000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "308700000", "cashAndCashEquivalentsAtCarryingValue": "335600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "80400000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-77400000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12275100000, "cost_of_revenue": 12089000000, "gross_profit": 186100000, "research_and_development": null, "selling_general_admin": 208100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81700000, "depreciation_amortisation": 26100000, "ebitda": 107800000, "interest_expense": 31600000, "interest_income": null, "other_non_operating": null, "pretax_income": 46300000, "tax_provision": 10800000, "effective_tax_rate": null, "net_income": 34900000, "net_income_continuing_ops": 35500000, "net_income_to_common": 34900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335600000, "short_term_investments": 14500000, "net_receivables": 2882200000, "inventory": 654200000, "other_current_assets": null, "total_current_assets": 4591300000, "net_ppe": null, "goodwill": 1231700000, "intangible_assets": 308700000, "goodwill_and_intangibles": 1540400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2891800000, "total_assets": 7483100000, "short_term_debt": 63000000, "accounts_payable": 3293300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4114200000, "long_term_debt": 812300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1393800000, "total_liabilities": 5508000000, "total_debt": 875300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2024800000, "total_equity": 1968300000, "shares_outstanding": 60400000, "operating_cash_flow": 80400000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77400000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11200000, "free_cash_flow": 101800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81700000", "ebitda": "107800000", "netIncome": "34900000", "grossProfit": "186100000", "depreciation": "None", "totalRevenue": "12275100000", "costOfRevenue": "12089000000", "interestIncome": "28600000", "incomeBeforeTax": "46300000", "interestExpense": "31600000", "operatingIncome": "110000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "76100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12089000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26100000", "sellingGeneralAndAdministrative": "208100000", "netIncomeFromContinuingOperations": "35500000" }, "balance": { "goodwill": "1231700000", "inventory": "654200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "7483100000", "longTermDebt": "812300000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308700000", "reportedCurrency": "USD", "retainedEarnings": "2024800000", "totalLiabilities": "5508000000", "otherCurrentAssets": "719300000", "totalCurrentAssets": "4591300000", "currentLongTermDebt": "63000000", "longTermInvestments": "None", "shortTermInvestments": "14500000", "currentNetReceivables": "2882200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891800000", "currentAccountsPayable": "3293300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509800000", "shortLongTermDebtTotal": "875300000", "totalShareholderEquity": "1968300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "757900000", "totalCurrentLiabilities": "4114200000", "otherNonCurrentLiabilities": "581600000", "totalNonCurrentLiabilities": "1393800000", "cashAndShortTermInvestments": "335600000", "commonStockSharesOutstanding": "60400000", "intangibleAssetsExcludingGoodwill": "308700000", "cashAndCashEquivalentsAtCarryingValue": "335600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35500000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "80400000", "capitalExpenditures": "21400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11200000", "cashflowFromInvestment": "-77400000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "income_statement": { "revenue": 11033500000, "cost_of_revenue": 10811800000, "gross_profit": 221700000, "ebit": 79000000, "ebitda": 104900000, "pretax_income": 40300000, "tax_provision": 9800000, "net_income": 29900000, "net_income_to_common": 29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293900000, "total_current_assets": 4045100000, "total_assets": 6961900000, "short_term_debt": 61600000, "long_term_debt": 816200000, "total_debt": 877800000, "total_liabilities": 4996600000, "total_equity": 1959100000, "shares_outstanding": 62500000, "goodwill_and_intangibles": 1554700000 }, "cash_flow": { "operating_cash_flow": 43500000, "capital_expenditure": 27700000, "free_cash_flow": 71200000, "dividends_paid": 8600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354389, "ticker_id": 4357, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:47.592164+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79000000", "ebitda": "104900000", "netIncome": "29900000", "grossProfit": "221700000", "depreciation": "None", "totalRevenue": "11033500000", "costOfRevenue": "10811800000", "interestIncome": "32500000", "incomeBeforeTax": "40300000", "interestExpense": "34900000", "operatingIncome": "140900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "80800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2800000", "costofGoodsAndServicesSold": "10811800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "205900000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "1236600000", "inventory": "552600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6961900000", "longTermDebt": "816200000", "shortTermDebt": "61600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "318100000", "reportedCurrency": "USD", "retainedEarnings": "1998200000", "totalLiabilities": "4996600000", "otherCurrentAssets": "725300000", "totalCurrentAssets": "4045100000", "currentLongTermDebt": "61600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2473300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2916800000", "currentAccountsPayable": "2708700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507300000", "shortLongTermDebtTotal": "877800000", "totalShareholderEquity": "1959100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "801700000", "totalCurrentLiabilities": "3572000000", "otherNonCurrentLiabilities": "608400000", "totalNonCurrentLiabilities": "1424600000", "cashAndShortTermInvestments": "293900000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "318100000", "cashAndCashEquivalentsAtCarryingValue": "293900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30500000", "profitLoss": "None", "dividendPayout": "8600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66600000", "operatingCashflow": "43500000", "capitalExpenditures": "27700000", "changeInReceivables": "524700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "63600000", "cashflowFromInvestment": "-32600000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11033500000, "cost_of_revenue": 10811800000, "gross_profit": 221700000, "research_and_development": null, "selling_general_admin": 205900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79000000, "depreciation_amortisation": 25900000, "ebitda": 104900000, "interest_expense": 34900000, "interest_income": null, "other_non_operating": null, "pretax_income": 40300000, "tax_provision": 9800000, "effective_tax_rate": null, "net_income": 29900000, "net_income_continuing_ops": 30000000, "net_income_to_common": 29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293900000, "short_term_investments": null, "net_receivables": 2473300000, "inventory": 552600000, "other_current_assets": null, "total_current_assets": 4045100000, "net_ppe": null, "goodwill": 1236600000, "intangible_assets": 318100000, "goodwill_and_intangibles": 1554700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2916800000, "total_assets": 6961900000, "short_term_debt": 61600000, "accounts_payable": 2708700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3572000000, "long_term_debt": 816200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424600000, "total_liabilities": 4996600000, "total_debt": 877800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1998200000, "total_equity": 1959100000, "shares_outstanding": 62500000, "operating_cash_flow": 43500000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32600000, "dividends_paid": 8600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63600000, "free_cash_flow": 71200000, "net_change_in_cash": 74400000 }, "raw_data": { "income": { "ebit": "79000000", "ebitda": "104900000", "netIncome": "29900000", "grossProfit": "221700000", "depreciation": "None", "totalRevenue": "11033500000", "costOfRevenue": "10811800000", "interestIncome": "32500000", "incomeBeforeTax": "40300000", "interestExpense": "34900000", "operatingIncome": "140900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-32500000", "nonInterestIncome": "None", "operatingExpenses": "80800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2800000", "costofGoodsAndServicesSold": "10811800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "205900000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "1236600000", "inventory": "552600000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "6961900000", "longTermDebt": "816200000", "shortTermDebt": "61600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "318100000", "reportedCurrency": "USD", "retainedEarnings": "1998200000", "totalLiabilities": "4996600000", "otherCurrentAssets": "725300000", "totalCurrentAssets": "4045100000", "currentLongTermDebt": "61600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2473300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2916800000", "currentAccountsPayable": "2708700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507300000", "shortLongTermDebtTotal": "877800000", "totalShareholderEquity": "1959100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "801700000", "totalCurrentLiabilities": "3572000000", "otherNonCurrentLiabilities": "608400000", "totalNonCurrentLiabilities": "1424600000", "cashAndShortTermInvestments": "293900000", "commonStockSharesOutstanding": "62500000", "intangibleAssetsExcludingGoodwill": "318100000", "cashAndCashEquivalentsAtCarryingValue": "293900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30500000", "profitLoss": "None", "dividendPayout": "8600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66600000", "operatingCashflow": "43500000", "capitalExpenditures": "27700000", "changeInReceivables": "524700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "63600000", "cashflowFromInvestment": "-32600000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "74400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }