{ "ticker": { "uuid": "5b6b47ee-c56f-410c-9ed7-3295d1c69bb1", "symbol": "PBF", "name": "PBF Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/" }, "ticker_metadata": { "id": 3076, "uuid": "5b6b47ee-c56f-410c-9ed7-3295d1c69bb1", "symbol": "PBF", "name": "PBF Energy Inc", "asset_type": "equity", "market_cap": 4815154000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "PBF Energy Inc., is dedicated to refining and supplying petroleum products. The company is headquartered in Parsippany, New Jersey.", "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": "5b6b47ee-c56f-410c-9ed7-3295d1c69bb1", "symbol": "PBF", "name": "PBF Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.88, "quality": 0.03, "momentum": 0.95, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 42.5, "market_cap": 5124695135, "pe_ratio": 11.6048, "earnings_yield": 0.0862, "ebitda_to_ev": 0.1311, "shareholder_yield": 0.0247, "roe": 0.08, "piotroski_f_score": 3, "momentum_12_1": 1.2778, "volatility_252d": 0.6474 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.789360+00:00", "batch_id": "" }, "size": { "price_close": 42.5, "market_cap": 5124695135, "market_cap_usd": 5124695135, "enterprise_value": 7596595135, "shares_outstanding": 120581062, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.6048, "pb_ratio": 0.9283, "ptbv_ratio": 0.9283, "ps_ratio": 0.1699, "pcf_ratio": 19.7331, "pfcf_ratio": 4.2589, "ev_ebitda": 7.6302, "ev_ebit": 21.2492, "ev_sales": 0.2518, "ev_fcf": 6.3131, "earnings_yield": 0.0862, "fcf_yield": 0.1584, "price_to_sales": 0.1699, "price_to_book": 0.9283, "price_to_cashflow": 19.7331, "ebitda_to_ev": 0.1311, "sales_yield": 3.9715 }, "yield": { "dividend_yield": 0.0247, "buyback_yield": 0, "shareholder_yield": 0.0247, "debt_paydown_yield": null, "total_yield": 0.0247 }, "quality": { "gross_margin": 0.011, "operating_margin": 0.0118, "net_margin": 0.0146, "ebitda_margin": 0.033, "fcf_margin": 0.0399, "roe": 0.08, "roa": 0.03, "roic": 0.0349, "roc_greenblatt": null, "asset_turnover": 2.0498, "cash_conversion": 2.7249, "accruals_ratio": 0.0124, "sbc_to_revenue": 0.0012, "piotroski_f_score": 3, "altman_z_score": 2.8982, "earnings_stability_5y": 3.0227, "revenue_stability_5y": 0.3315, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0226, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6422, "net_debt_to_ebitda": 2.4828, "debt_to_assets": 0.2048, "interest_coverage": 1.9138, "current_ratio": 1.3144, "quick_ratio": 0.6205, "net_debt": 2471900000, "local_beta": 0.0024, "volatility_252d": 0.6474, "volatility_60d": 1.3895, "max_drawdown_12m": -0.3293, "risk_adjusted_momentum": 1.9737 }, "growth": { "revenue_growth_1y": -0.0433, "revenue_growth_3y_cagr": -0.1444, "revenue_growth_5y_cagr": 0.1418, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0222, "revenue_growth": -0.0433, "earnings_growth": null }, "momentum": { "price_return_1m": 0.051, "price_return_3m": -0.0107, "price_return_6m": 0.2911, "price_return_9m": 0.5233, "price_return_12m": 1.394, "price_return_12m_ex1m": 1.2778, "momentum_6m": 0.2911, "momentum_12m": 1.394, "momentum_12_1": 1.2778, "distance_from_52w_high": -0.1648, "distance_from_52w_low": 1.0743, "relative_strength": 1.294 }, "raw_ttm": { "revenue_ttm": 30170200000, "gross_profit_ttm": 332699999, "ebit_ttm": 357500000, "ebitda_ttm": 995600000, "net_income_ttm": 441600000, "eps_diluted_ttm": 3.6623, "operating_cash_flow_ttm": 259700000, "capital_expenditure_ttm": 943600000, "fcf_ttm": 1203300000, "dividends_paid_ttm": 126600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186800000, "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_current_liabilities": 4436600000, "net_ppe": null, "total_assets": 14718600000, "total_debt": 3013700000, "total_equity": 5520600000, "net_working_capital": 1064300000, "book_value_per_share": 45.7833, "retained_earnings": 3316000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.7833 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 27, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 24, "rank_ev_ebit": 72, "rank_earnings_yield": 27, "rank_fcf_yield": 23, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 51, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 92, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7 }, "composites": { "value_composite": 12, "quality_composite": 97, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 21, "svqf_composite": 14, "vc1_composite": 12, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.1625, "os_score": 0.85, "value_percentile": 0.88, "quality_percentile": 0.03, "momentum_percentile": 0.95, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 13, "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": 4710, "ticker_id": 3076, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.789360+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.5, "market_cap": 5124695135, "market_cap_usd": 5124695135, "enterprise_value": 7596595135, "shares_outstanding": 120581062, "fx_rate_to_usd": null, "pe_ratio": 11.604835, "pb_ratio": 0.9282859, "ptbv_ratio": 0.9282859, "ps_ratio": 0.1698595, "pcf_ratio": 19.73313491, "pfcf_ratio": 4.25886739, "ev_ebitda": 7.63016787, "ev_ebit": 21.24921716, "ev_sales": 0.25179134, "ev_fcf": 6.31313483, "earnings_yield": 0.08617098, "fcf_yield": 0.15839991, "dividend_yield": 0.02470391, "buyback_yield": 0, "shareholder_yield": 0.02470391, "debt_paydown_yield": null, "total_yield": 0.02470391, "gross_margin": 0.01102744, "operating_margin": 0.01184944, "net_margin": 0.01463696, "ebitda_margin": 0.03299945, "fcf_margin": 0.03988373, "roe": 0.07999131, "roa": 0.03000285, "roic": 0.03486345, "roc_greenblatt": null, "asset_turnover": 2.04980093, "cash_conversion": 2.72486413, "accruals_ratio": 0.01235851, "sbc_to_revenue": 0.00119323, "debt_to_equity": 1.64219469, "net_debt_to_ebitda": 2.48282443, "debt_to_assets": 0.20475453, "interest_coverage": 1.91381156, "current_ratio": 1.31436235, "quick_ratio": 0.62054276, "net_debt": 2471900000, "revenue_growth_1y": -0.04331227, "revenue_growth_3y_cagr": -0.1443955, "revenue_growth_5y_cagr": 0.14177997, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02218958, "piotroski_f_score": 3, "altman_z_score": 2.89823715, "earnings_stability_5y": 3.022658, "revenue_stability_5y": 0.33152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05103323, "price_return_3m": -0.01069382, "price_return_6m": 0.29113009, "price_return_9m": 0.52325381, "price_return_12m": 1.39400204, "price_return_12m_ex1m": 1.27776057, "distance_from_52w_high": -0.16479647, "distance_from_52w_low": 1.07427364, "relative_strength": 1.29403846, "local_beta": 0.0024, "volatility_252d": 0.647389, "volatility_60d": 1.389545, "max_drawdown_12m": -0.32931609, "revenue_ttm": 30170200000, "gross_profit_ttm": 332699999, "ebit_ttm": 357500000, "ebitda_ttm": 995600000, "net_income_ttm": 441600000, "eps_diluted_ttm": 3.66226663, "operating_cash_flow_ttm": 259700000, "capital_expenditure_ttm": 943600000, "fcf_ttm": 1203300000, "dividends_paid_ttm": 126600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186800000, "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_current_liabilities": 4436600000, "net_ppe": null, "total_assets": 14718600000, "total_debt": 3013700000, "total_equity": 5520600000, "net_working_capital": 1064300000, "book_value_per_share": 45.78330883, "retained_earnings": 3316000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.78330883, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 27, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 24, "rank_ev_ebit": 72, "rank_earnings_yield": 27, "rank_fcf_yield": 23, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 51, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 92, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7, "value_composite": 12, "quality_composite": 97, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 21, "svqf_composite": 14, "vc1_composite": 12, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 13, "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": 42.5, "os": 0.85, "value": 0.88, "quality": 0.03, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.6048, "earnings_yield": 0.0862, "shareholder_yield": 0.0247, "roe": 0.08, "momentum_12_1": 1.2778, "complete_fields": { "id": 4710, "ticker_id": 3076, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.789360+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.5, "market_cap": 5124695135, "market_cap_usd": 5124695135, "enterprise_value": 7596595135, "shares_outstanding": 120581062, "fx_rate_to_usd": null, "pe_ratio": 11.604835, "pb_ratio": 0.9282859, "ptbv_ratio": 0.9282859, "ps_ratio": 0.1698595, "pcf_ratio": 19.73313491, "pfcf_ratio": 4.25886739, "ev_ebitda": 7.63016787, "ev_ebit": 21.24921716, "ev_sales": 0.25179134, "ev_fcf": 6.31313483, "earnings_yield": 0.08617098, "fcf_yield": 0.15839991, "dividend_yield": 0.02470391, "buyback_yield": 0, "shareholder_yield": 0.02470391, "debt_paydown_yield": null, "total_yield": 0.02470391, "gross_margin": 0.01102744, "operating_margin": 0.01184944, "net_margin": 0.01463696, "ebitda_margin": 0.03299945, "fcf_margin": 0.03988373, "roe": 0.07999131, "roa": 0.03000285, "roic": 0.03486345, "roc_greenblatt": null, "asset_turnover": 2.04980093, "cash_conversion": 2.72486413, "accruals_ratio": 0.01235851, "sbc_to_revenue": 0.00119323, "debt_to_equity": 1.64219469, "net_debt_to_ebitda": 2.48282443, "debt_to_assets": 0.20475453, "interest_coverage": 1.91381156, "current_ratio": 1.31436235, "quick_ratio": 0.62054276, "net_debt": 2471900000, "revenue_growth_1y": -0.04331227, "revenue_growth_3y_cagr": -0.1443955, "revenue_growth_5y_cagr": 0.14177997, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.02218958, "piotroski_f_score": 3, "altman_z_score": 2.89823715, "earnings_stability_5y": 3.022658, "revenue_stability_5y": 0.33152, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05103323, "price_return_3m": -0.01069382, "price_return_6m": 0.29113009, "price_return_9m": 0.52325381, "price_return_12m": 1.39400204, "price_return_12m_ex1m": 1.27776057, "distance_from_52w_high": -0.16479647, "distance_from_52w_low": 1.07427364, "relative_strength": 1.29403846, "local_beta": 0.0024, "volatility_252d": 0.647389, "volatility_60d": 1.389545, "max_drawdown_12m": -0.32931609, "revenue_ttm": 30170200000, "gross_profit_ttm": 332699999, "ebit_ttm": 357500000, "ebitda_ttm": 995600000, "net_income_ttm": 441600000, "eps_diluted_ttm": 3.66226663, "operating_cash_flow_ttm": 259700000, "capital_expenditure_ttm": 943600000, "fcf_ttm": 1203300000, "dividends_paid_ttm": 126600000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 186800000, "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_current_liabilities": 4436600000, "net_ppe": null, "total_assets": 14718600000, "total_debt": 3013700000, "total_equity": 5520600000, "net_working_capital": 1064300000, "book_value_per_share": 45.78330883, "retained_earnings": 3316000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 45.78330883, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 27, "rank_pb": 19, "rank_ptbv": 15, "rank_ps": 5, "rank_pcf": 76, "rank_ev_ebitda": 24, "rank_ev_ebit": 72, "rank_earnings_yield": 27, "rank_fcf_yield": 23, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 51, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 92, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7, "value_composite": 12, "quality_composite": 97, "momentum_composite": 5, "growth_composite": 82, "yield_composite": 21, "svqf_composite": 14, "vc1_composite": 12, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 13, "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2344900000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312942, "ticker_id": 3076, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-916400000", "ebitda": "-253600000", "netIncome": "-158500000", "grossProfit": "-571000000", "depreciation": "None", "totalRevenue": "29332300000", "costOfRevenue": "29903300000", "interestIncome": "24300000", "incomeBeforeTax": "-234600000", "interestExpense": "181600000", "operatingIncome": "-54300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74100000", "reportedCurrency": "USD", "netInterestIncome": "-181600000", "nonInterestIncome": "None", "operatingExpenses": "-516700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29903300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662800000", "sellingGeneralAndAdministrative": "332300000", "netIncomeFromContinuingOperations": "-160500000" }, "balance": { "goodwill": "None", "inventory": "2563100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13019900000", "longTermDebt": "2148300000", "shortTermDebt": "196600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3149900000", "totalLiabilities": "7570000000", "otherCurrentAssets": "194100000", "totalCurrentAssets": "4451800000", "currentLongTermDebt": "None", "longTermInvestments": "826300000", "shortTermInvestments": "None", "currentNetReceivables": "1166700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8568100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6277500000", "shortLongTermDebtTotal": "2901500000", "totalShareholderEquity": "5319500000", "capitalLeaseObligations": "765400000", "otherCurrentLiabilities": "2650700000", "totalCurrentLiabilities": "3669300000", "otherNonCurrentLiabilities": "251800000", "totalNonCurrentLiabilities": "3900700000", "cashAndShortTermInvestments": "527900000", "commonStockSharesOutstanding": "114915513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160500000", "profitLoss": "None", "dividendPayout": "126500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-280800000", "operatingCashflow": "-78000000", "capitalExpenditures": "705200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "550000000", "cashflowFromInvestment": "-480200000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "research_and_development": null, "selling_general_admin": 332300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -916400000, "depreciation_amortisation": 662800000, "ebitda": -253600000, "interest_expense": 181600000, "interest_income": null, "other_non_operating": null, "pretax_income": -234600000, "tax_provision": -74100000, "effective_tax_rate": null, "net_income": -158500000, "net_income_continuing_ops": -160500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527900000, "short_term_investments": null, "net_receivables": 1166700000, "inventory": 2563100000, "other_current_assets": null, "total_current_assets": 4451800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8568100000, "total_assets": 13019900000, "short_term_debt": 196600000, "accounts_payable": 801200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3669300000, "long_term_debt": 2148300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3900700000, "total_liabilities": 7570000000, "total_debt": 2344900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3149900000, "total_equity": 5319500000, "shares_outstanding": 114915513, "operating_cash_flow": -78000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 705200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -480200000, "dividends_paid": 126500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 550000000, "free_cash_flow": 627200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-916400000", "ebitda": "-253600000", "netIncome": "-158500000", "grossProfit": "-571000000", "depreciation": "None", "totalRevenue": "29332300000", "costOfRevenue": "29903300000", "interestIncome": "24300000", "incomeBeforeTax": "-234600000", "interestExpense": "181600000", "operatingIncome": "-54300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-74100000", "reportedCurrency": "USD", "netInterestIncome": "-181600000", "nonInterestIncome": "None", "operatingExpenses": "-516700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29903300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662800000", "sellingGeneralAndAdministrative": "332300000", "netIncomeFromContinuingOperations": "-160500000" }, "balance": { "goodwill": "None", "inventory": "2563100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13019900000", "longTermDebt": "2148300000", "shortTermDebt": "196600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3149900000", "totalLiabilities": "7570000000", "otherCurrentAssets": "194100000", "totalCurrentAssets": "4451800000", "currentLongTermDebt": "None", "longTermInvestments": "826300000", "shortTermInvestments": "None", "currentNetReceivables": "1166700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8568100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6277500000", "shortLongTermDebtTotal": "2901500000", "totalShareholderEquity": "5319500000", "capitalLeaseObligations": "765400000", "otherCurrentLiabilities": "2650700000", "totalCurrentLiabilities": "3669300000", "otherNonCurrentLiabilities": "251800000", "totalNonCurrentLiabilities": "3900700000", "cashAndShortTermInvestments": "527900000", "commonStockSharesOutstanding": "114915513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160500000", "profitLoss": "None", "dividendPayout": "126500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-280800000", "operatingCashflow": "-78000000", "capitalExpenditures": "705200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "550000000", "cashflowFromInvestment": "-480200000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662800000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 33115300000, "cost_of_revenue": 33487500000, "gross_profit": -372200000, "ebit": -645400000, "ebitda": -2400000, "pretax_income": -768600000, "tax_provision": -228400000, "net_income": -533800000, "net_income_to_common": -533800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536100000, "total_current_assets": 4543900000, "total_assets": 12703200000, "short_term_debt": 199000000, "long_term_debt": 1457300000, "total_debt": 1656300000, "total_liabilities": 7024600000, "total_equity": 5544200000, "shares_outstanding": 117112000, "goodwill_and_intangibles": 226600000 }, "cash_flow": { "operating_cash_flow": 43400000, "capital_expenditure": 390900000, "free_cash_flow": 434300000, "dividends_paid": 120600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312947, "ticker_id": 3076, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-645400000", "ebitda": "-2400000", "netIncome": "-533800000", "grossProfit": "-372200000", "depreciation": "None", "totalRevenue": "33115300000", "costOfRevenue": "33487500000", "interestIncome": "51200000", "incomeBeforeTax": "-768600000", "interestExpense": "123200000", "operatingIncome": "-699000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-228400000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "326800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33487500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "643000000", "sellingGeneralAndAdministrative": "260400000", "netIncomeFromContinuingOperations": "-540200000" }, "balance": { "goodwill": "None", "inventory": "2595300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12703200000", "longTermDebt": "1457300000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226600000", "reportedCurrency": "USD", "retainedEarnings": "3436200000", "totalLiabilities": "7024600000", "otherCurrentAssets": "247500000", "totalCurrentAssets": "4543900000", "currentLongTermDebt": "None", "longTermInvestments": "866800000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8159300000", "currentAccountsPayable": "735600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "2313900000", "totalShareholderEquity": "5544200000", "capitalLeaseObligations": "856600000", "otherCurrentLiabilities": "2497000000", "totalCurrentLiabilities": "3626100000", "otherNonCurrentLiabilities": "279400000", "totalNonCurrentLiabilities": "3398500000", "cashAndShortTermInvestments": "536100000", "commonStockSharesOutstanding": "117112000", "intangibleAssetsExcludingGoodwill": "226600000", "cashAndCashEquivalentsAtCarryingValue": "536100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540200000", "profitLoss": "None", "dividendPayout": "120600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "587900000", "operatingCashflow": "43400000", "capitalExpenditures": "390900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250700000", "cashflowFromInvestment": "-1041500000", "stockBasedCompensation": "44300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-329100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "643000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33115300000, "cost_of_revenue": 33487500000, "gross_profit": -372200000, "research_and_development": null, "selling_general_admin": 260400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -645400000, "depreciation_amortisation": 643000000, "ebitda": -2400000, "interest_expense": 123200000, "interest_income": null, "other_non_operating": null, "pretax_income": -768600000, "tax_provision": -228400000, "effective_tax_rate": null, "net_income": -533800000, "net_income_continuing_ops": -540200000, "net_income_to_common": -533800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536100000, "short_term_investments": null, "net_receivables": 1165000000, "inventory": 2595300000, "other_current_assets": null, "total_current_assets": 4543900000, "net_ppe": null, "goodwill": null, "intangible_assets": 226600000, "goodwill_and_intangibles": 226600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8159300000, "total_assets": 12703200000, "short_term_debt": 199000000, "accounts_payable": 735600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3626100000, "long_term_debt": 1457300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3398500000, "total_liabilities": 7024600000, "total_debt": 1656300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3436200000, "total_equity": 5544200000, "shares_outstanding": 117112000, "operating_cash_flow": 43400000, "stock_based_compensation": 44300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1041500000, "dividends_paid": 120600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250700000, "free_cash_flow": 434300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-645400000", "ebitda": "-2400000", "netIncome": "-533800000", "grossProfit": "-372200000", "depreciation": "None", "totalRevenue": "33115300000", "costOfRevenue": "33487500000", "interestIncome": "51200000", "incomeBeforeTax": "-768600000", "interestExpense": "123200000", "operatingIncome": "-699000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-228400000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "326800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33487500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "643000000", "sellingGeneralAndAdministrative": "260400000", "netIncomeFromContinuingOperations": "-540200000" }, "balance": { "goodwill": "None", "inventory": "2595300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12703200000", "longTermDebt": "1457300000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226600000", "reportedCurrency": "USD", "retainedEarnings": "3436200000", "totalLiabilities": "7024600000", "otherCurrentAssets": "247500000", "totalCurrentAssets": "4543900000", "currentLongTermDebt": "None", "longTermInvestments": "866800000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8159300000", "currentAccountsPayable": "735600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "2313900000", "totalShareholderEquity": "5544200000", "capitalLeaseObligations": "856600000", "otherCurrentLiabilities": "2497000000", "totalCurrentLiabilities": "3626100000", "otherNonCurrentLiabilities": "279400000", "totalNonCurrentLiabilities": "3398500000", "cashAndShortTermInvestments": "536100000", "commonStockSharesOutstanding": "117112000", "intangibleAssetsExcludingGoodwill": "226600000", "cashAndCashEquivalentsAtCarryingValue": "536100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540200000", "profitLoss": "None", "dividendPayout": "120600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "587900000", "operatingCashflow": "43400000", "capitalExpenditures": "390900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250700000", "cashflowFromInvestment": "-1041500000", "stockBasedCompensation": "44300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-329100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "643000000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 38324800000, "cost_of_revenue": 35926200000, "gross_profit": 2398600000, "ebit": 3024600000, "ebitda": 3616200000, "pretax_income": 2885800000, "tax_provision": 723800000, "net_income": 2140500000, "net_income_to_common": 2140500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1783500000, "total_current_assets": 6596600000, "total_assets": 14387800000, "short_term_debt": 143400000, "long_term_debt": 1245900000, "total_debt": 1389300000, "total_liabilities": 7756500000, "total_equity": 6631300000, "shares_outstanding": 130509447, "goodwill_and_intangibles": 216400000 }, "cash_flow": { "operating_cash_flow": 1338500000, "capital_expenditure": 659600000, "free_cash_flow": 1998100000, "dividends_paid": 105800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312952, "ticker_id": 3076, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3024600000", "ebitda": "3616200000", "netIncome": "2140500000", "grossProfit": "2398600000", "depreciation": "None", "totalRevenue": "38324800000", "costOfRevenue": "35926200000", "interestIncome": "75000000", "incomeBeforeTax": "2885800000", "interestExpense": "138800000", "operatingIncome": "2951500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "723800000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "-552900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35926200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591600000", "sellingGeneralAndAdministrative": "362500000", "netIncomeFromContinuingOperations": "2866500000" }, "balance": { "goodwill": "207800000", "inventory": "3183100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14387800000", "longTermDebt": "1245900000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "4089900000", "totalLiabilities": "7756500000", "otherCurrentAssets": "267500000", "totalCurrentAssets": "6596600000", "currentLongTermDebt": "None", "longTermInvestments": "881000000", "shortTermInvestments": "None", "currentNetReceivables": "1362500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7791200000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5767200000", "shortLongTermDebtTotal": "2044200000", "totalShareholderEquity": "6631300000", "capitalLeaseObligations": "798300000", "otherCurrentLiabilities": "2913000000", "totalCurrentLiabilities": "4217300000", "otherNonCurrentLiabilities": "271500000", "totalNonCurrentLiabilities": "3539200000", "cashAndShortTermInvestments": "1783500000", "commonStockSharesOutstanding": "130509447", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "1783500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2140500000", "profitLoss": "None", "dividendPayout": "105800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-409000000", "operatingCashflow": "1338500000", "capitalExpenditures": "659600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000000", "cashflowFromInvestment": "-338600000", "stockBasedCompensation": "51500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-532500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38324800000, "cost_of_revenue": 35926200000, "gross_profit": 2398600000, "research_and_development": null, "selling_general_admin": 362500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3024600000, "depreciation_amortisation": 591600000, "ebitda": 3616200000, "interest_expense": 138800000, "interest_income": null, "other_non_operating": null, "pretax_income": 2885800000, "tax_provision": 723800000, "effective_tax_rate": null, "net_income": 2140500000, "net_income_continuing_ops": 2866500000, "net_income_to_common": 2140500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1783500000, "short_term_investments": null, "net_receivables": 1362500000, "inventory": 3183100000, "other_current_assets": null, "total_current_assets": 6596600000, "net_ppe": null, "goodwill": 207800000, "intangible_assets": 8600000, "goodwill_and_intangibles": 216400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7791200000, "total_assets": 14387800000, "short_term_debt": 143400000, "accounts_payable": 959000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4217300000, "long_term_debt": 1245900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3539200000, "total_liabilities": 7756500000, "total_debt": 1389300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4089900000, "total_equity": 6631300000, "shares_outstanding": 130509447, "operating_cash_flow": 1338500000, "stock_based_compensation": 51500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 659600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338600000, "dividends_paid": 105800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1420000000, "free_cash_flow": 1998100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3024600000", "ebitda": "3616200000", "netIncome": "2140500000", "grossProfit": "2398600000", "depreciation": "None", "totalRevenue": "38324800000", "costOfRevenue": "35926200000", "interestIncome": "75000000", "incomeBeforeTax": "2885800000", "interestExpense": "138800000", "operatingIncome": "2951500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "723800000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "-552900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35926200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591600000", "sellingGeneralAndAdministrative": "362500000", "netIncomeFromContinuingOperations": "2866500000" }, "balance": { "goodwill": "207800000", "inventory": "3183100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14387800000", "longTermDebt": "1245900000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "4089900000", "totalLiabilities": "7756500000", "otherCurrentAssets": "267500000", "totalCurrentAssets": "6596600000", "currentLongTermDebt": "None", "longTermInvestments": "881000000", "shortTermInvestments": "None", "currentNetReceivables": "1362500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7791200000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5767200000", "shortLongTermDebtTotal": "2044200000", "totalShareholderEquity": "6631300000", "capitalLeaseObligations": "798300000", "otherCurrentLiabilities": "2913000000", "totalCurrentLiabilities": "4217300000", "otherNonCurrentLiabilities": "271500000", "totalNonCurrentLiabilities": "3539200000", "cashAndShortTermInvestments": "1783500000", "commonStockSharesOutstanding": "130509447", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "1783500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2140500000", "profitLoss": "None", "dividendPayout": "105800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-409000000", "operatingCashflow": "1338500000", "capitalExpenditures": "659600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000000", "cashflowFromInvestment": "-338600000", "stockBasedCompensation": "51500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-532500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591600000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 46830300000, "cost_of_revenue": 42151700000, "gross_profit": 4678600000, "ebit": 3824200000, "ebitda": 4358100000, "pretax_income": 3557600000, "tax_provision": 584800000, "net_income": 2876800000, "net_income_to_common": 2876800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2203600000, "total_current_assets": 6546300000, "total_assets": 13549100000, "short_term_debt": 596400000, "long_term_debt": 1434900000, "total_debt": 2031300000, "total_liabilities": 8493100000, "total_equity": 4929200000, "shares_outstanding": 126860106, "goodwill_and_intangibles": 236200000 }, "cash_flow": { "operating_cash_flow": 4772000000, "capital_expenditure": 633300000, "free_cash_flow": 5405300000, "dividends_paid": 73600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312957, "ticker_id": 3076, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3824200000", "ebitda": "4358100000", "netIncome": "2876800000", "grossProfit": "4678600000", "depreciation": "None", "totalRevenue": "46830300000", "costOfRevenue": "42151700000", "interestIncome": "248000000", "incomeBeforeTax": "3557600000", "interestExpense": "266600000", "operatingIncome": "4153200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "584800000", "reportedCurrency": "USD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "525400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-66100000", "costofGoodsAndServicesSold": "42151700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533900000", "sellingGeneralAndAdministrative": "468700000", "netIncomeFromContinuingOperations": "2972800000" }, "balance": { "goodwill": "None", "inventory": "2763600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13549100000", "longTermDebt": "1434900000", "shortTermDebt": "596400000", "treasuryStock": "-327000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236200000", "reportedCurrency": "USD", "retainedEarnings": "2056000000", "totalLiabilities": "8493100000", "otherCurrentAssets": "122800000", "totalCurrentAssets": "6546300000", "currentLongTermDebt": "524200000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1456300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002800000", "currentAccountsPayable": "854600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361000000", "shortLongTermDebtTotal": "2641900000", "totalShareholderEquity": "4929200000", "capitalLeaseObligations": "682800000", "otherCurrentLiabilities": "3569000000", "totalCurrentLiabilities": "5200700000", "otherNonCurrentLiabilities": "1322100000", "totalNonCurrentLiabilities": "3292400000", "cashAndShortTermInvestments": "2203600000", "commonStockSharesOutstanding": "126860106", "intangibleAssetsExcludingGoodwill": "236200000", "cashAndCashEquivalentsAtCarryingValue": "2203600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2972800000", "profitLoss": "None", "dividendPayout": "73600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-258500000", "operatingCashflow": "4772000000", "capitalExpenditures": "633300000", "changeInReceivables": "-178800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2899000000", "cashflowFromInvestment": "-1010900000", "stockBasedCompensation": "54300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "862100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46830300000, "cost_of_revenue": 42151700000, "gross_profit": 4678600000, "research_and_development": null, "selling_general_admin": 468700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3824200000, "depreciation_amortisation": 533900000, "ebitda": 4358100000, "interest_expense": 266600000, "interest_income": null, "other_non_operating": null, "pretax_income": 3557600000, "tax_provision": 584800000, "effective_tax_rate": null, "net_income": 2876800000, "net_income_continuing_ops": 2972800000, "net_income_to_common": 2876800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2203600000, "short_term_investments": null, "net_receivables": 1456300000, "inventory": 2763600000, "other_current_assets": null, "total_current_assets": 6546300000, "net_ppe": null, "goodwill": null, "intangible_assets": 236200000, "goodwill_and_intangibles": 236200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7002800000, "total_assets": 13549100000, "short_term_debt": 596400000, "accounts_payable": 854600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5200700000, "long_term_debt": 1434900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3292400000, "total_liabilities": 8493100000, "total_debt": 2031300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2056000000, "total_equity": 4929200000, "shares_outstanding": 126860106, "operating_cash_flow": 4772000000, "stock_based_compensation": 54300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 633300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1010900000, "dividends_paid": 73600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2899000000, "free_cash_flow": 5405300000, "net_change_in_cash": 862100000 }, "raw_data": { "income": { "ebit": "3824200000", "ebitda": "4358100000", "netIncome": "2876800000", "grossProfit": "4678600000", "depreciation": "None", "totalRevenue": "46830300000", "costOfRevenue": "42151700000", "interestIncome": "248000000", "incomeBeforeTax": "3557600000", "interestExpense": "266600000", "operatingIncome": "4153200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "584800000", "reportedCurrency": "USD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "525400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-66100000", "costofGoodsAndServicesSold": "42151700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533900000", "sellingGeneralAndAdministrative": "468700000", "netIncomeFromContinuingOperations": "2972800000" }, "balance": { "goodwill": "None", "inventory": "2763600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13549100000", "longTermDebt": "1434900000", "shortTermDebt": "596400000", "treasuryStock": "-327000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "236200000", "reportedCurrency": "USD", "retainedEarnings": "2056000000", "totalLiabilities": "8493100000", "otherCurrentAssets": "122800000", "totalCurrentAssets": "6546300000", "currentLongTermDebt": "524200000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1456300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002800000", "currentAccountsPayable": "854600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5361000000", "shortLongTermDebtTotal": "2641900000", "totalShareholderEquity": "4929200000", "capitalLeaseObligations": "682800000", "otherCurrentLiabilities": "3569000000", "totalCurrentLiabilities": "5200700000", "otherNonCurrentLiabilities": "1322100000", "totalNonCurrentLiabilities": "3292400000", "cashAndShortTermInvestments": "2203600000", "commonStockSharesOutstanding": "126860106", "intangibleAssetsExcludingGoodwill": "236200000", "cashAndCashEquivalentsAtCarryingValue": "2203600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2972800000", "profitLoss": "None", "dividendPayout": "73600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-258500000", "operatingCashflow": "4772000000", "capitalExpenditures": "633300000", "changeInReceivables": "-178800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2899000000", "cashflowFromInvestment": "-1010900000", "stockBasedCompensation": "54300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "862100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533900000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 27253400000, "cost_of_revenue": 26366200000, "gross_profit": 887200000, "ebit": 645100000, "ebitda": 1128900000, "pretax_income": 327600000, "tax_provision": 12100000, "net_income": 231000000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341500000, "total_current_assets": 5199200000, "total_assets": 11641400000, "short_term_debt": 76000000, "long_term_debt": 4295800000, "total_debt": 4371800000, "total_liabilities": 9108600000, "total_equity": 1926200000, "shares_outstanding": 122638154, "goodwill_and_intangibles": 9600000 }, "cash_flow": { "operating_cash_flow": 477300000, "capital_expenditure": 249100000, "free_cash_flow": 726400000, "dividends_paid": 39700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312962, "ticker_id": 3076, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "645100000", "ebitda": "1128900000", "netIncome": "231000000", "grossProfit": "887200000", "depreciation": "None", "totalRevenue": "27253400000", "costOfRevenue": "26366200000", "interestIncome": "309000000", "incomeBeforeTax": "327600000", "interestExpense": "317500000", "operatingIncome": "597200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-317500000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "79900000", "costofGoodsAndServicesSold": "26366200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483800000", "sellingGeneralAndAdministrative": "247300000", "netIncomeFromContinuingOperations": "315500000" }, "balance": { "goodwill": "None", "inventory": "2505100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "11641400000", "longTermDebt": "4295800000", "shortTermDebt": "76000000", "treasuryStock": "-169100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9600000", "reportedCurrency": "USD", "retainedEarnings": "-796100000", "totalLiabilities": "9108600000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "5199200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1277600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6442200000", "currentAccountsPayable": "911700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4902200000", "shortLongTermDebtTotal": "5012800000", "totalShareholderEquity": "1926200000", "capitalLeaseObligations": "775400000", "otherCurrentLiabilities": "2616600000", "totalCurrentLiabilities": "3759700000", "otherNonCurrentLiabilities": "941700000", "totalNonCurrentLiabilities": "5348900000", "cashAndShortTermInvestments": "1341500000", "commonStockSharesOutstanding": "122638154", "intangibleAssetsExcludingGoodwill": "9600000", "cashAndCashEquivalentsAtCarryingValue": "1341500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315500000", "profitLoss": "None", "dividendPayout": "39700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-149300000", "operatingCashflow": "477300000", "capitalExpenditures": "249100000", "changeInReceivables": "-764700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-356800000", "cashflowFromInvestment": "-388500000", "stockBasedCompensation": "35600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-268000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27253400000, "cost_of_revenue": 26366200000, "gross_profit": 887200000, "research_and_development": null, "selling_general_admin": 247300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 645100000, "depreciation_amortisation": 483800000, "ebitda": 1128900000, "interest_expense": 317500000, "interest_income": null, "other_non_operating": null, "pretax_income": 327600000, "tax_provision": 12100000, "effective_tax_rate": null, "net_income": 231000000, "net_income_continuing_ops": 315500000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1341500000, "short_term_investments": null, "net_receivables": 1277600000, "inventory": 2505100000, "other_current_assets": null, "total_current_assets": 5199200000, "net_ppe": null, "goodwill": null, "intangible_assets": 9600000, "goodwill_and_intangibles": 9600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6442200000, "total_assets": 11641400000, "short_term_debt": 76000000, "accounts_payable": 911700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3759700000, "long_term_debt": 4295800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5348900000, "total_liabilities": 9108600000, "total_debt": 4371800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -796100000, "total_equity": 1926200000, "shares_outstanding": 122638154, "operating_cash_flow": 477300000, "stock_based_compensation": 35600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -388500000, "dividends_paid": 39700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -356800000, "free_cash_flow": 726400000, "net_change_in_cash": -268000000 }, "raw_data": { "income": { "ebit": "645100000", "ebitda": "1128900000", "netIncome": "231000000", "grossProfit": "887200000", "depreciation": "None", "totalRevenue": "27253400000", "costOfRevenue": "26366200000", "interestIncome": "309000000", "incomeBeforeTax": "327600000", "interestExpense": "317500000", "operatingIncome": "597200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12100000", "reportedCurrency": "USD", "netInterestIncome": "-317500000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "79900000", "costofGoodsAndServicesSold": "26366200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483800000", "sellingGeneralAndAdministrative": "247300000", "netIncomeFromContinuingOperations": "315500000" }, "balance": { "goodwill": "None", "inventory": "2505100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "11641400000", "longTermDebt": "4295800000", "shortTermDebt": "76000000", "treasuryStock": "-169100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9600000", "reportedCurrency": "USD", "retainedEarnings": "-796100000", "totalLiabilities": "9108600000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "5199200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1277600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6442200000", "currentAccountsPayable": "911700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4902200000", "shortLongTermDebtTotal": "5012800000", "totalShareholderEquity": "1926200000", "capitalLeaseObligations": "775400000", "otherCurrentLiabilities": "2616600000", "totalCurrentLiabilities": "3759700000", "otherNonCurrentLiabilities": "941700000", "totalNonCurrentLiabilities": "5348900000", "cashAndShortTermInvestments": "1341500000", "commonStockSharesOutstanding": "122638154", "intangibleAssetsExcludingGoodwill": "9600000", "cashAndCashEquivalentsAtCarryingValue": "1341500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315500000", "profitLoss": "None", "dividendPayout": "39700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-149300000", "operatingCashflow": "477300000", "capitalExpenditures": "249100000", "changeInReceivables": "-764700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-356800000", "cashflowFromInvestment": "-388500000", "stockBasedCompensation": "35600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-268000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483800000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 15115900000, "cost_of_revenue": 16745600000, "gross_profit": -1629700000, "ebit": -1073000000, "ebitda": -491900000, "pretax_income": -1331200000, "tax_provision": 2100000, "net_income": -1392400000, "net_income_to_common": -1392400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609500000, "total_current_assets": 3867400000, "total_assets": 10499800000, "short_term_debt": 100200000, "long_term_debt": 4653600000, "total_debt": 4753800000, "total_liabilities": 8297500000, "total_equity": 1642800000, "shares_outstanding": 120660665, "goodwill_and_intangibles": 10100000 }, "cash_flow": { "operating_cash_flow": -631600000, "capital_expenditure": 196200000, "free_cash_flow": -435400000, "dividends_paid": 82200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312967, "ticker_id": 3076, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1073000000", "ebitda": "-491900000", "netIncome": "-1392400000", "grossProfit": "-1629700000", "depreciation": "None", "totalRevenue": "15115900000", "costOfRevenue": "16745600000", "interestIncome": "270000000", "incomeBeforeTax": "-1331200000", "interestExpense": "258200000", "operatingIncome": "-1416800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-258200000", "nonInterestIncome": "None", "operatingExpenses": "-212900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22200000", "costofGoodsAndServicesSold": "16745600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581100000", "sellingGeneralAndAdministrative": "248500000", "netIncomeFromContinuingOperations": "-1333300000" }, "balance": { "goodwill": "None", "inventory": "1686200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10499800000", "longTermDebt": "4653600000", "shortTermDebt": "100200000", "treasuryStock": "-167300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10100000", "reportedCurrency": "USD", "retainedEarnings": "-1027100000", "totalLiabilities": "8297500000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "3867400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "512900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6632400000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4843300000", "shortLongTermDebtTotal": "5578100000", "totalShareholderEquity": "1642800000", "capitalLeaseObligations": "1019600000", "otherCurrentLiabilities": "1777000000", "totalCurrentLiabilities": "2451500000", "otherNonCurrentLiabilities": "1092800000", "totalNonCurrentLiabilities": "5846000000", "cashAndShortTermInvestments": "1609500000", "commonStockSharesOutstanding": "120660665", "intangibleAssetsExcludingGoodwill": "10100000", "cashAndCashEquivalentsAtCarryingValue": "1609500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1333300000", "profitLoss": "None", "dividendPayout": "82200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "392200000", "operatingCashflow": "-631600000", "capitalExpenditures": "196200000", "changeInReceivables": "322100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2452700000", "cashflowFromInvestment": "-1026500000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "794600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15115900000, "cost_of_revenue": 16745600000, "gross_profit": -1629700000, "research_and_development": null, "selling_general_admin": 248500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1073000000, "depreciation_amortisation": 581100000, "ebitda": -491900000, "interest_expense": 258200000, "interest_income": null, "other_non_operating": null, "pretax_income": -1331200000, "tax_provision": 2100000, "effective_tax_rate": null, "net_income": -1392400000, "net_income_continuing_ops": -1333300000, "net_income_to_common": -1392400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1609500000, "short_term_investments": null, "net_receivables": 512900000, "inventory": 1686200000, "other_current_assets": null, "total_current_assets": 3867400000, "net_ppe": null, "goodwill": null, "intangible_assets": 10100000, "goodwill_and_intangibles": 10100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6632400000, "total_assets": 10499800000, "short_term_debt": 100200000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2451500000, "long_term_debt": 4653600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5846000000, "total_liabilities": 8297500000, "total_debt": 4753800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1027100000, "total_equity": 1642800000, "shares_outstanding": 120660665, "operating_cash_flow": -631600000, "stock_based_compensation": 34200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1026500000, "dividends_paid": 82200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2452700000, "free_cash_flow": -435400000, "net_change_in_cash": 794600000 }, "raw_data": { "income": { "ebit": "-1073000000", "ebitda": "-491900000", "netIncome": "-1392400000", "grossProfit": "-1629700000", "depreciation": "None", "totalRevenue": "15115900000", "costOfRevenue": "16745600000", "interestIncome": "270000000", "incomeBeforeTax": "-1331200000", "interestExpense": "258200000", "operatingIncome": "-1416800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2100000", "reportedCurrency": "USD", "netInterestIncome": "-258200000", "nonInterestIncome": "None", "operatingExpenses": "-212900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22200000", "costofGoodsAndServicesSold": "16745600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "581100000", "sellingGeneralAndAdministrative": "248500000", "netIncomeFromContinuingOperations": "-1333300000" }, "balance": { "goodwill": "None", "inventory": "1686200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10499800000", "longTermDebt": "4653600000", "shortTermDebt": "100200000", "treasuryStock": "-167300000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10100000", "reportedCurrency": "USD", "retainedEarnings": "-1027100000", "totalLiabilities": "8297500000", "otherCurrentAssets": "58800000", "totalCurrentAssets": "3867400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "512900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6632400000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4843300000", "shortLongTermDebtTotal": "5578100000", "totalShareholderEquity": "1642800000", "capitalLeaseObligations": "1019600000", "otherCurrentLiabilities": "1777000000", "totalCurrentLiabilities": "2451500000", "otherNonCurrentLiabilities": "1092800000", "totalNonCurrentLiabilities": "5846000000", "cashAndShortTermInvestments": "1609500000", "commonStockSharesOutstanding": "120660665", "intangibleAssetsExcludingGoodwill": "10100000", "cashAndCashEquivalentsAtCarryingValue": "1609500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1333300000", "profitLoss": "None", "dividendPayout": "82200000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "392200000", "operatingCashflow": "-631600000", "capitalExpenditures": "196200000", "changeInReceivables": "322100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2452700000", "cashflowFromInvestment": "-1026500000", "stockBasedCompensation": "34200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "794600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "581100000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 24508200000, "cost_of_revenue": 23595100000, "gross_profit": 913100000, "ebit": 639100000, "ebitda": 1086600000, "pretax_income": 479500000, "tax_provision": 104300000, "net_income": 319400000, "net_income_to_common": 319400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 814900000, "total_current_assets": 3823700000, "total_assets": 9132400000, "short_term_debt": 78600000, "long_term_debt": 2064900000, "total_debt": 2143500000, "total_liabilities": 5546900000, "total_equity": 3039600000, "shares_outstanding": 121853299, "goodwill_and_intangibles": 24300000 }, "cash_flow": { "operating_cash_flow": 933500000, "capital_expenditure": 404900000, "free_cash_flow": 1338400000, "dividends_paid": 209200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312972, "ticker_id": 3076, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639100000", "ebitda": "1086600000", "netIncome": "319400000", "grossProfit": "913100000", "depreciation": "None", "totalRevenue": "24508200000", "costOfRevenue": "23595100000", "interestIncome": "169300000", "incomeBeforeTax": "479500000", "interestExpense": "159600000", "operatingIncome": "649000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-159600000", "nonInterestIncome": "None", "operatingExpenses": "264100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23595100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447500000", "sellingGeneralAndAdministrative": "284000000", "netIncomeFromContinuingOperations": "375200000" }, "balance": { "goodwill": "None", "inventory": "2122200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9132400000", "longTermDebt": "2064900000", "shortTermDebt": "78600000", "treasuryStock": "-165700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24300000", "reportedCurrency": "USD", "retainedEarnings": "401200000", "totalLiabilities": "5546900000", "otherCurrentAssets": "51600000", "totalCurrentAssets": "3823700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5308700000", "currentAccountsPayable": "601400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4023200000", "shortLongTermDebtTotal": "2395000000", "totalShareholderEquity": "3039600000", "capitalLeaseObligations": "377700000", "otherCurrentLiabilities": "1708700000", "totalCurrentLiabilities": "2509200000", "otherNonCurrentLiabilities": "875900000", "totalNonCurrentLiabilities": "3037700000", "cashAndShortTermInvestments": "814900000", "commonStockSharesOutstanding": "121853299", "intangibleAssetsExcludingGoodwill": "24300000", "cashAndCashEquivalentsAtCarryingValue": "814900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375200000", "profitLoss": "None", "dividendPayout": "209200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "933500000", "capitalExpenditures": "404900000", "changeInReceivables": "-116100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3300000", "cashflowFromInvestment": "-712600000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "217600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24508200000, "cost_of_revenue": 23595100000, "gross_profit": 913100000, "research_and_development": null, "selling_general_admin": 284000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639100000, "depreciation_amortisation": 447500000, "ebitda": 1086600000, "interest_expense": 159600000, "interest_income": null, "other_non_operating": null, "pretax_income": 479500000, "tax_provision": 104300000, "effective_tax_rate": null, "net_income": 319400000, "net_income_continuing_ops": 375200000, "net_income_to_common": 319400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 814900000, "short_term_investments": null, "net_receivables": 835000000, "inventory": 2122200000, "other_current_assets": null, "total_current_assets": 3823700000, "net_ppe": null, "goodwill": null, "intangible_assets": 24300000, "goodwill_and_intangibles": 24300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5308700000, "total_assets": 9132400000, "short_term_debt": 78600000, "accounts_payable": 601400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2509200000, "long_term_debt": 2064900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3037700000, "total_liabilities": 5546900000, "total_debt": 2143500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 401200000, "total_equity": 3039600000, "shares_outstanding": 121853299, "operating_cash_flow": 933500000, "stock_based_compensation": 37300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 404900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -712600000, "dividends_paid": 209200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3300000, "free_cash_flow": 1338400000, "net_change_in_cash": 217600000 }, "raw_data": { "income": { "ebit": "639100000", "ebitda": "1086600000", "netIncome": "319400000", "grossProfit": "913100000", "depreciation": "None", "totalRevenue": "24508200000", "costOfRevenue": "23595100000", "interestIncome": "169300000", "incomeBeforeTax": "479500000", "interestExpense": "159600000", "operatingIncome": "649000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "104300000", "reportedCurrency": "USD", "netInterestIncome": "-159600000", "nonInterestIncome": "None", "operatingExpenses": "264100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23595100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447500000", "sellingGeneralAndAdministrative": "284000000", "netIncomeFromContinuingOperations": "375200000" }, "balance": { "goodwill": "None", "inventory": "2122200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9132400000", "longTermDebt": "2064900000", "shortTermDebt": "78600000", "treasuryStock": "-165700000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24300000", "reportedCurrency": "USD", "retainedEarnings": "401200000", "totalLiabilities": "5546900000", "otherCurrentAssets": "51600000", "totalCurrentAssets": "3823700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5308700000", "currentAccountsPayable": "601400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4023200000", "shortLongTermDebtTotal": "2395000000", "totalShareholderEquity": "3039600000", "capitalLeaseObligations": "377700000", "otherCurrentLiabilities": "1708700000", "totalCurrentLiabilities": "2509200000", "otherNonCurrentLiabilities": "875900000", "totalNonCurrentLiabilities": "3037700000", "cashAndShortTermInvestments": "814900000", "commonStockSharesOutstanding": "121853299", "intangibleAssetsExcludingGoodwill": "24300000", "cashAndCashEquivalentsAtCarryingValue": "814900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375200000", "profitLoss": "None", "dividendPayout": "209200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6300000", "operatingCashflow": "933500000", "capitalExpenditures": "404900000", "changeInReceivables": "-116100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3300000", "cashflowFromInvestment": "-712600000", "stockBasedCompensation": "37300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "217600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447500000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 27186100000, "cost_of_revenue": 26583500000, "gross_profit": 602600000, "ebit": 378700000, "ebitda": 757300000, "pretax_income": 208798000, "tax_provision": 33500000, "net_income": 128300000, "net_income_to_common": 128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597300000, "total_current_assets": 3236900000, "total_assets": 8005400000, "short_term_debt": 4778000, "long_term_debt": 1931316000, "total_debt": 1936094000, "total_liabilities": 4756900000, "total_equity": 2676500000, "shares_outstanding": 118773606, "goodwill_and_intangibles": 25648000 }, "cash_flow": { "operating_cash_flow": 838000000, "capital_expenditure": 317459000, "free_cash_flow": 1155459000, "dividends_paid": 138895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312977, "ticker_id": 3076, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378700000", "ebitda": "757300000", "netIncome": "128300000", "grossProfit": "602600000", "depreciation": "None", "totalRevenue": "27186100000", "costOfRevenue": "26583500000", "interestIncome": "164324000", "incomeBeforeTax": "208798000", "interestExpense": "169900000", "operatingIncome": "358120000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "33500000", "reportedCurrency": "USD", "netInterestIncome": "-169911000", "nonInterestIncome": "None", "operatingExpenses": "244500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26583500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378600000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "175291000" }, "balance": { "goodwill": "None", "inventory": "1865831000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "8005400000", "longTermDebt": "1931316000", "shortTermDebt": "4778000", "treasuryStock": "-160800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25648000", "reportedCurrency": "USD", "retainedEarnings": "225838000", "totalLiabilities": "4756900000", "otherCurrentAssets": "55576000", "totalCurrentAssets": "3236900000", "currentLongTermDebt": "2378000", "longTermInvestments": "None", "shortTermInvestments": "-14000", "currentNetReceivables": "718207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4768483000", "currentAccountsPayable": "488432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3820892000", "shortLongTermDebtTotal": "1933694000", "totalShareholderEquity": "2676500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1466247000", "totalCurrentLiabilities": "2134515000", "otherNonCurrentLiabilities": "650740000", "totalNonCurrentLiabilities": "2622400000", "cashAndShortTermInvestments": "597300000", "commonStockSharesOutstanding": "118773606", "intangibleAssetsExcludingGoodwill": "25648000", "cashAndCashEquivalentsAtCarryingValue": "597300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175291000", "profitLoss": "None", "dividendPayout": "138895000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3312000", "operatingCashflow": "838000000", "capitalExpenditures": "317459000", "changeInReceivables": "234345000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128100000", "cashflowFromInvestment": "-685597000", "stockBasedCompensation": "25969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24265000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27186100000, "cost_of_revenue": 26583500000, "gross_profit": 602600000, "research_and_development": 0, "selling_general_admin": 277000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378700000, "depreciation_amortisation": 378600000, "ebitda": 757300000, "interest_expense": 169900000, "interest_income": null, "other_non_operating": null, "pretax_income": 208798000, "tax_provision": 33500000, "effective_tax_rate": null, "net_income": 128300000, "net_income_continuing_ops": 175291000, "net_income_to_common": 128300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 597300000, "short_term_investments": -14000, "net_receivables": 718207000, "inventory": 1865831000, "other_current_assets": null, "total_current_assets": 3236900000, "net_ppe": null, "goodwill": null, "intangible_assets": 25648000, "goodwill_and_intangibles": 25648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4768483000, "total_assets": 8005400000, "short_term_debt": 4778000, "accounts_payable": 488432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2134515000, "long_term_debt": 1931316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2622400000, "total_liabilities": 4756900000, "total_debt": 1936094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225838000, "total_equity": 2676500000, "shares_outstanding": 118773606, "operating_cash_flow": 838000000, "stock_based_compensation": 25969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -685597000, "dividends_paid": 138895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128100000, "free_cash_flow": 1155459000, "net_change_in_cash": 24265000 }, "raw_data": { "income": { "ebit": "378700000", "ebitda": "757300000", "netIncome": "128300000", "grossProfit": "602600000", "depreciation": "None", "totalRevenue": "27186100000", "costOfRevenue": "26583500000", "interestIncome": "164324000", "incomeBeforeTax": "208798000", "interestExpense": "169900000", "operatingIncome": "358120000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "33500000", "reportedCurrency": "USD", "netInterestIncome": "-169911000", "nonInterestIncome": "None", "operatingExpenses": "244500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26583500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378600000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "175291000" }, "balance": { "goodwill": "None", "inventory": "1865831000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "8005400000", "longTermDebt": "1931316000", "shortTermDebt": "4778000", "treasuryStock": "-160800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25648000", "reportedCurrency": "USD", "retainedEarnings": "225838000", "totalLiabilities": "4756900000", "otherCurrentAssets": "55576000", "totalCurrentAssets": "3236900000", "currentLongTermDebt": "2378000", "longTermInvestments": "None", "shortTermInvestments": "-14000", "currentNetReceivables": "718207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4768483000", "currentAccountsPayable": "488432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3820892000", "shortLongTermDebtTotal": "1933694000", "totalShareholderEquity": "2676500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1466247000", "totalCurrentLiabilities": "2134515000", "otherNonCurrentLiabilities": "650740000", "totalNonCurrentLiabilities": "2622400000", "cashAndShortTermInvestments": "597300000", "commonStockSharesOutstanding": "118773606", "intangibleAssetsExcludingGoodwill": "25648000", "cashAndCashEquivalentsAtCarryingValue": "597300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175291000", "profitLoss": "None", "dividendPayout": "138895000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3312000", "operatingCashflow": "838000000", "capitalExpenditures": "317459000", "changeInReceivables": "234345000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128100000", "cashflowFromInvestment": "-685597000", "stockBasedCompensation": "25969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24265000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378596000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 393900000, "ebitda": 552700000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3013700000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312940, "ticker_id": 3076, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393900000", "ebitda": "552700000", "netIncome": "198300000", "grossProfit": "483499999", "depreciation": "None", "totalRevenue": "7904300000", "costOfRevenue": "7420800000", "interestIncome": "None", "incomeBeforeTax": "258500000", "interestExpense": "42100000", "operatingIncome": "393900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "58300000", "reportedCurrency": "USD", "netInterestIncome": "-42100000", "nonInterestIncome": "None", "operatingExpenses": "89600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7420800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158800000", "sellingGeneralAndAdministrative": "89600000", "netIncomeFromContinuingOperations": "200200000" }, "balance": { "goodwill": "None", "inventory": "3078200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14718600000", "longTermDebt": "2802300000", "shortTermDebt": "211400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3316000000", "totalLiabilities": "9065900000", "otherCurrentAssets": "274400000", "totalCurrentAssets": "5831300000", "currentLongTermDebt": "None", "longTermInvestments": "833400000", "shortTermInvestments": "None", "currentNetReceivables": "1936900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8887300000", "currentAccountsPayable": "862400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3601600000", "totalShareholderEquity": "5520600000", "capitalLeaseObligations": "799300000", "otherCurrentLiabilities": "3307600000", "totalCurrentLiabilities": "4436600000", "otherNonCurrentLiabilities": "249400000", "totalNonCurrentLiabilities": "4629299999", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "120581062", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200200000", "profitLoss": "None", "dividendPayout": "31900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-202200000", "operatingCashflow": "-323700000", "capitalExpenditures": "349400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "739400000", "cashflowFromInvestment": "-401800000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "research_and_development": null, "selling_general_admin": 89600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393900000, "depreciation_amortisation": 158800000, "ebitda": 552700000, "interest_expense": 42100000, "interest_income": null, "other_non_operating": null, "pretax_income": 258500000, "tax_provision": 58300000, "effective_tax_rate": null, "net_income": 198300000, "net_income_continuing_ops": 200200000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541800000, "short_term_investments": null, "net_receivables": 1936900000, "inventory": 3078200000, "other_current_assets": null, "total_current_assets": 5831300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8887300000, "total_assets": 14718600000, "short_term_debt": 211400000, "accounts_payable": 862400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4436600000, "long_term_debt": 2802300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4629299999, "total_liabilities": 9065900000, "total_debt": 3013700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3316000000, "total_equity": 5520600000, "shares_outstanding": 120581062, "operating_cash_flow": -323700000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 349400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -401800000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 739400000, "free_cash_flow": 25700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393900000", "ebitda": "552700000", "netIncome": "198300000", "grossProfit": "483499999", "depreciation": "None", "totalRevenue": "7904300000", "costOfRevenue": "7420800000", "interestIncome": "None", "incomeBeforeTax": "258500000", "interestExpense": "42100000", "operatingIncome": "393900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "58300000", "reportedCurrency": "USD", "netInterestIncome": "-42100000", "nonInterestIncome": "None", "operatingExpenses": "89600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7420800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158800000", "sellingGeneralAndAdministrative": "89600000", "netIncomeFromContinuingOperations": "200200000" }, "balance": { "goodwill": "None", "inventory": "3078200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14718600000", "longTermDebt": "2802300000", "shortTermDebt": "211400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3316000000", "totalLiabilities": "9065900000", "otherCurrentAssets": "274400000", "totalCurrentAssets": "5831300000", "currentLongTermDebt": "None", "longTermInvestments": "833400000", "shortTermInvestments": "None", "currentNetReceivables": "1936900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8887300000", "currentAccountsPayable": "862400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3601600000", "totalShareholderEquity": "5520600000", "capitalLeaseObligations": "799300000", "otherCurrentLiabilities": "3307600000", "totalCurrentLiabilities": "4436600000", "otherNonCurrentLiabilities": "249400000", "totalNonCurrentLiabilities": "4629299999", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "120581062", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200200000", "profitLoss": "None", "dividendPayout": "31900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-202200000", "operatingCashflow": "-323700000", "capitalExpenditures": "349400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "739400000", "cashflowFromInvestment": "-401800000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163500000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2344900000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312941, "ticker_id": 3076, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-366000000", "ebitda": "-212100000", "netIncome": "78400000", "grossProfit": "-132000000", "depreciation": "None", "totalRevenue": "7139500000", "costOfRevenue": "7271500000", "interestIncome": "7100000", "incomeBeforeTax": "87700000", "interestExpense": "40600000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "-260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7271500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153900000", "sellingGeneralAndAdministrative": "107600000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "None", "inventory": "2563100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13019900000", "longTermDebt": "2148300000", "shortTermDebt": "196600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3149900000", "totalLiabilities": "7570000000", "otherCurrentAssets": "194100000", "totalCurrentAssets": "4451800000", "currentLongTermDebt": "None", "longTermInvestments": "826300000", "shortTermInvestments": "None", "currentNetReceivables": "1166700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8568100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6277500000", "shortLongTermDebtTotal": "2901500000", "totalShareholderEquity": "5319500000", "capitalLeaseObligations": "765400000", "otherCurrentLiabilities": "2650700000", "totalCurrentLiabilities": "3669300000", "otherNonCurrentLiabilities": "251800000", "totalNonCurrentLiabilities": "3900700000", "cashAndShortTermInvestments": "527900000", "commonStockSharesOutstanding": "119122545", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79100000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-133400000", "operatingCashflow": "366600000", "capitalExpenditures": "289600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299900000", "cashflowFromInvestment": "-20800000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "research_and_development": null, "selling_general_admin": 107600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -366000000, "depreciation_amortisation": 153900000, "ebitda": -212100000, "interest_expense": 40600000, "interest_income": null, "other_non_operating": null, "pretax_income": 87700000, "tax_provision": 8600000, "effective_tax_rate": null, "net_income": 78400000, "net_income_continuing_ops": 79100000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 527900000, "short_term_investments": null, "net_receivables": 1166700000, "inventory": 2563100000, "other_current_assets": null, "total_current_assets": 4451800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8568100000, "total_assets": 13019900000, "short_term_debt": 196600000, "accounts_payable": 801200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3669300000, "long_term_debt": 2148300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3900700000, "total_liabilities": 7570000000, "total_debt": 2344900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3149900000, "total_equity": 5319500000, "shares_outstanding": 119122545, "operating_cash_flow": 366600000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20800000, "dividends_paid": 31800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299900000, "free_cash_flow": 656200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-366000000", "ebitda": "-212100000", "netIncome": "78400000", "grossProfit": "-132000000", "depreciation": "None", "totalRevenue": "7139500000", "costOfRevenue": "7271500000", "interestIncome": "7100000", "incomeBeforeTax": "87700000", "interestExpense": "40600000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8600000", "reportedCurrency": "USD", "netInterestIncome": "-40600000", "nonInterestIncome": "None", "operatingExpenses": "-260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7271500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153900000", "sellingGeneralAndAdministrative": "107600000", "netIncomeFromContinuingOperations": "79100000" }, "balance": { "goodwill": "None", "inventory": "2563100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13019900000", "longTermDebt": "2148300000", "shortTermDebt": "196600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3149900000", "totalLiabilities": "7570000000", "otherCurrentAssets": "194100000", "totalCurrentAssets": "4451800000", "currentLongTermDebt": "None", "longTermInvestments": "826300000", "shortTermInvestments": "None", "currentNetReceivables": "1166700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8568100000", "currentAccountsPayable": "801200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6277500000", "shortLongTermDebtTotal": "2901500000", "totalShareholderEquity": "5319500000", "capitalLeaseObligations": "765400000", "otherCurrentLiabilities": "2650700000", "totalCurrentLiabilities": "3669300000", "otherNonCurrentLiabilities": "251800000", "totalNonCurrentLiabilities": "3900700000", "cashAndShortTermInvestments": "527900000", "commonStockSharesOutstanding": "119122545", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "527900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79100000", "profitLoss": "None", "dividendPayout": "31800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-133400000", "operatingCashflow": "366600000", "capitalExpenditures": "289600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299900000", "cashflowFromInvestment": "-20800000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153900000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7651100000, "cost_of_revenue": 7611900000, "gross_profit": 39200000, "ebit": 286300000, "ebitda": 445400000, "pretax_income": 236000000, "tax_provision": 64300000, "net_income": 170100000, "net_income_to_common": 170100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482000000, "total_current_assets": 4810900000, "total_assets": 13040900000, "short_term_debt": 185300000, "long_term_debt": 2394300000, "total_debt": 2579600000, "total_liabilities": 7676200000, "total_equity": 5233700000, "shares_outstanding": 117958349, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25700000, "capital_expenditure": 148500000, "free_cash_flow": 174200000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312943, "ticker_id": 3076, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286300000", "ebitda": "445400000", "netIncome": "170100000", "grossProfit": "39200000", "depreciation": "None", "totalRevenue": "7651100000", "costOfRevenue": "7611900000", "interestIncome": "8600000", "incomeBeforeTax": "236000000", "interestExpense": "50300000", "operatingIncome": "285900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "-246700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7611900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159100000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "171700000" }, "balance": { "goodwill": "None", "inventory": "2742600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13040900000", "longTermDebt": "2394300000", "shortTermDebt": "185300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3103500000", "totalLiabilities": "7676200000", "otherCurrentAssets": "209500000", "totalCurrentAssets": "4810900000", "currentLongTermDebt": "None", "longTermInvestments": "823300000", "shortTermInvestments": "None", "currentNetReceivables": "1376800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8230000000", "currentAccountsPayable": "822100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5965900000", "shortLongTermDebtTotal": "3162000000", "totalShareholderEquity": "5233700000", "capitalLeaseObligations": "779100000", "otherCurrentLiabilities": "2460700000", "totalCurrentLiabilities": "3496800000", "otherNonCurrentLiabilities": "271100000", "totalNonCurrentLiabilities": "4179400000", "cashAndShortTermInvestments": "482000000", "commonStockSharesOutstanding": "117958349", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171700000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "27200000", "operatingCashflow": "25700000", "capitalExpenditures": "148500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46300000", "cashflowFromInvestment": "-88100000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7651100000, "cost_of_revenue": 7611900000, "gross_profit": 39200000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286300000, "depreciation_amortisation": 159100000, "ebitda": 445400000, "interest_expense": 50300000, "interest_income": null, "other_non_operating": null, "pretax_income": 236000000, "tax_provision": 64300000, "effective_tax_rate": null, "net_income": 170100000, "net_income_continuing_ops": 171700000, "net_income_to_common": 170100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482000000, "short_term_investments": null, "net_receivables": 1376800000, "inventory": 2742600000, "other_current_assets": null, "total_current_assets": 4810900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8230000000, "total_assets": 13040900000, "short_term_debt": 185300000, "accounts_payable": 822100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3496800000, "long_term_debt": 2394300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4179400000, "total_liabilities": 7676200000, "total_debt": 2579600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3103500000, "total_equity": 5233700000, "shares_outstanding": 117958349, "operating_cash_flow": 25700000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88100000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46300000, "free_cash_flow": 174200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286300000", "ebitda": "445400000", "netIncome": "170100000", "grossProfit": "39200000", "depreciation": "None", "totalRevenue": "7651100000", "costOfRevenue": "7611900000", "interestIncome": "8600000", "incomeBeforeTax": "236000000", "interestExpense": "50300000", "operatingIncome": "285900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "64300000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "-246700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7611900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159100000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "171700000" }, "balance": { "goodwill": "None", "inventory": "2742600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13040900000", "longTermDebt": "2394300000", "shortTermDebt": "185300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3103500000", "totalLiabilities": "7676200000", "otherCurrentAssets": "209500000", "totalCurrentAssets": "4810900000", "currentLongTermDebt": "None", "longTermInvestments": "823300000", "shortTermInvestments": "None", "currentNetReceivables": "1376800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8230000000", "currentAccountsPayable": "822100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5965900000", "shortLongTermDebtTotal": "3162000000", "totalShareholderEquity": "5233700000", "capitalLeaseObligations": "779100000", "otherCurrentLiabilities": "2460700000", "totalCurrentLiabilities": "3496800000", "otherNonCurrentLiabilities": "271100000", "totalNonCurrentLiabilities": "4179400000", "cashAndShortTermInvestments": "482000000", "commonStockSharesOutstanding": "117958349", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "482000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171700000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "27200000", "operatingCashflow": "25700000", "capitalExpenditures": "148500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46300000", "cashflowFromInvestment": "-88100000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167400000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7475300000, "cost_of_revenue": 7533300000, "gross_profit": -58000000, "ebit": 43300000, "ebitda": 209600000, "pretax_income": -10500000, "tax_provision": -5100000, "net_income": -5200000, "net_income_to_common": -5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590700000, "total_current_assets": 4765800000, "total_assets": 12980400000, "short_term_debt": 389800000, "long_term_debt": 2390200000, "total_debt": 2780000000, "total_liabilities": 7764100000, "total_equity": 5086600000, "shares_outstanding": 114617000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191100000, "capital_expenditure": 156100000, "free_cash_flow": 347200000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312944, "ticker_id": 3076, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43300000", "ebitda": "209600000", "netIncome": "-5200000", "grossProfit": "-58000000", "depreciation": "None", "totalRevenue": "7475300000", "costOfRevenue": "7533300000", "interestIncome": "53800000", "incomeBeforeTax": "-10500000", "interestExpense": "53800000", "operatingIncome": "43000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-53800000", "nonInterestIncome": "None", "operatingExpenses": "-101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7533300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "80300000", "netIncomeFromContinuingOperations": "-5400000" }, "balance": { "goodwill": "None", "inventory": "2769900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12980400000", "longTermDebt": "2390200000", "shortTermDebt": "389800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2965200000", "totalLiabilities": "7764100000", "otherCurrentAssets": "280100000", "totalCurrentAssets": "4765800000", "currentLongTermDebt": "None", "longTermInvestments": "843900000", "shortTermInvestments": "None", "currentNetReceivables": "1125100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8214600000", "currentAccountsPayable": "928000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5947600000", "shortLongTermDebtTotal": "3392000000", "totalShareholderEquity": "5086600000", "capitalLeaseObligations": "812500000", "otherCurrentLiabilities": "2120900000", "totalCurrentLiabilities": "3631600000", "otherNonCurrentLiabilities": "273900000", "totalNonCurrentLiabilities": "4132500000", "cashAndShortTermInvestments": "590700000", "commonStockSharesOutstanding": "114617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "590700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5400000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "120900000", "operatingCashflow": "191100000", "capitalExpenditures": "156100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84800000", "cashflowFromInvestment": "-153800000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7475300000, "cost_of_revenue": 7533300000, "gross_profit": -58000000, "research_and_development": null, "selling_general_admin": 80300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43300000, "depreciation_amortisation": 166300000, "ebitda": 209600000, "interest_expense": 53800000, "interest_income": null, "other_non_operating": null, "pretax_income": -10500000, "tax_provision": -5100000, "effective_tax_rate": null, "net_income": -5200000, "net_income_continuing_ops": -5400000, "net_income_to_common": -5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590700000, "short_term_investments": null, "net_receivables": 1125100000, "inventory": 2769900000, "other_current_assets": null, "total_current_assets": 4765800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8214600000, "total_assets": 12980400000, "short_term_debt": 389800000, "accounts_payable": 928000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3631600000, "long_term_debt": 2390200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4132500000, "total_liabilities": 7764100000, "total_debt": 2780000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2965200000, "total_equity": 5086600000, "shares_outstanding": 114617000, "operating_cash_flow": 191100000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153800000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84800000, "free_cash_flow": 347200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43300000", "ebitda": "209600000", "netIncome": "-5200000", "grossProfit": "-58000000", "depreciation": "None", "totalRevenue": "7475300000", "costOfRevenue": "7533300000", "interestIncome": "53800000", "incomeBeforeTax": "-10500000", "interestExpense": "53800000", "operatingIncome": "43000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-53800000", "nonInterestIncome": "None", "operatingExpenses": "-101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7533300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "80300000", "netIncomeFromContinuingOperations": "-5400000" }, "balance": { "goodwill": "None", "inventory": "2769900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12980400000", "longTermDebt": "2390200000", "shortTermDebt": "389800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2965200000", "totalLiabilities": "7764100000", "otherCurrentAssets": "280100000", "totalCurrentAssets": "4765800000", "currentLongTermDebt": "None", "longTermInvestments": "843900000", "shortTermInvestments": "None", "currentNetReceivables": "1125100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8214600000", "currentAccountsPayable": "928000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5947600000", "shortLongTermDebtTotal": "3392000000", "totalShareholderEquity": "5086600000", "capitalLeaseObligations": "812500000", "otherCurrentLiabilities": "2120900000", "totalCurrentLiabilities": "3631600000", "otherNonCurrentLiabilities": "273900000", "totalNonCurrentLiabilities": "4132500000", "cashAndShortTermInvestments": "590700000", "commonStockSharesOutstanding": "114617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "590700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5400000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "120900000", "operatingCashflow": "191100000", "capitalExpenditures": "156100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84800000", "cashflowFromInvestment": "-153800000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7066400000, "cost_of_revenue": 7486600000, "gross_profit": -420200000, "ebit": -510900000, "ebitda": -335700000, "pretax_income": -547800000, "tax_provision": -141900000, "net_income": -401800000, "net_income_to_common": -401800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468600000, "total_current_assets": 4862100000, "total_assets": 13027600000, "short_term_debt": 423700000, "long_term_debt": 2237000000, "total_debt": 2660700000, "total_liabilities": 7782600000, "total_equity": 5114900000, "shares_outstanding": 114617000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -661400000, "capital_expenditure": 111000000, "free_cash_flow": -550400000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312945, "ticker_id": 3076, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-510900000", "ebitda": "-335700000", "netIncome": "-401800000", "grossProfit": "-420200000", "depreciation": "None", "totalRevenue": "7066400000", "costOfRevenue": "7486600000", "interestIncome": "36900000", "incomeBeforeTax": "-547800000", "interestExpense": "36900000", "operatingIncome": "-511200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-141900000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175200000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-405900000" }, "balance": { "goodwill": "None", "inventory": "2890800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13027600000", "longTermDebt": "2237000000", "shortTermDebt": "423700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3002200000", "totalLiabilities": "7782600000", "otherCurrentAssets": "311900000", "totalCurrentAssets": "4862100000", "currentLongTermDebt": "None", "longTermInvestments": "848900000", "shortTermInvestments": "None", "currentNetReceivables": "1190800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8165500000", "currentAccountsPayable": "874400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5896000000", "shortLongTermDebtTotal": "3307900000", "totalShareholderEquity": "5114900000", "capitalLeaseObligations": "864600000", "otherCurrentLiabilities": "2407900000", "totalCurrentLiabilities": "3769700000", "otherNonCurrentLiabilities": "266900000", "totalNonCurrentLiabilities": "4012900000", "cashAndShortTermInvestments": "468600000", "commonStockSharesOutstanding": "114617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "468600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-405900000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-295500000", "operatingCashflow": "-661400000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "811400000", "cashflowFromInvestment": "-217500000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7066400000, "cost_of_revenue": 7486600000, "gross_profit": -420200000, "research_and_development": null, "selling_general_admin": 70400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -510900000, "depreciation_amortisation": 175200000, "ebitda": -335700000, "interest_expense": 36900000, "interest_income": null, "other_non_operating": null, "pretax_income": -547800000, "tax_provision": -141900000, "effective_tax_rate": null, "net_income": -401800000, "net_income_continuing_ops": -405900000, "net_income_to_common": -401800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468600000, "short_term_investments": null, "net_receivables": 1190800000, "inventory": 2890800000, "other_current_assets": null, "total_current_assets": 4862100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8165500000, "total_assets": 13027600000, "short_term_debt": 423700000, "accounts_payable": 874400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3769700000, "long_term_debt": 2237000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4012900000, "total_liabilities": 7782600000, "total_debt": 2660700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3002200000, "total_equity": 5114900000, "shares_outstanding": 114617000, "operating_cash_flow": -661400000, "stock_based_compensation": 11400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217500000, "dividends_paid": 31300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 811400000, "free_cash_flow": -550400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-510900000", "ebitda": "-335700000", "netIncome": "-401800000", "grossProfit": "-420200000", "depreciation": "None", "totalRevenue": "7066400000", "costOfRevenue": "7486600000", "interestIncome": "36900000", "incomeBeforeTax": "-547800000", "interestExpense": "36900000", "operatingIncome": "-511200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-141900000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7486600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175200000", "sellingGeneralAndAdministrative": "70400000", "netIncomeFromContinuingOperations": "-405900000" }, "balance": { "goodwill": "None", "inventory": "2890800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13027600000", "longTermDebt": "2237000000", "shortTermDebt": "423700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3002200000", "totalLiabilities": "7782600000", "otherCurrentAssets": "311900000", "totalCurrentAssets": "4862100000", "currentLongTermDebt": "None", "longTermInvestments": "848900000", "shortTermInvestments": "None", "currentNetReceivables": "1190800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8165500000", "currentAccountsPayable": "874400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5896000000", "shortLongTermDebtTotal": "3307900000", "totalShareholderEquity": "5114900000", "capitalLeaseObligations": "864600000", "otherCurrentLiabilities": "2407900000", "totalCurrentLiabilities": "3769700000", "otherNonCurrentLiabilities": "266900000", "totalNonCurrentLiabilities": "4012900000", "cashAndShortTermInvestments": "468600000", "commonStockSharesOutstanding": "114617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "468600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-405900000", "profitLoss": "None", "dividendPayout": "31300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-295500000", "operatingCashflow": "-661400000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "811400000", "cashflowFromInvestment": "-217500000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175200000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 7351300000, "cost_of_revenue": 7659800000, "gross_profit": -308500000, "ebit": -331300000, "ebitda": -164400000, "pretax_income": -405300000, "tax_provision": -112700000, "net_income": -289300000, "net_income_to_common": -289300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536100000, "total_current_assets": 4543900000, "total_assets": 12703200000, "short_term_debt": 386800000, "long_term_debt": 1457300000, "total_debt": 1844100000, "total_liabilities": 7024600000, "total_equity": 5544200000, "shares_outstanding": 114950000, "goodwill_and_intangibles": 226600000 }, "cash_flow": { "operating_cash_flow": -329700000, "capital_expenditure": 96000000, "free_cash_flow": -233700000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312946, "ticker_id": 3076, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-331300000", "ebitda": "-164400000", "netIncome": "-289300000", "grossProfit": "-308500000", "depreciation": "None", "totalRevenue": "7351300000", "costOfRevenue": "7659800000", "interestIncome": "22800000", "incomeBeforeTax": "-405300000", "interestExpense": "30500000", "operatingIncome": "-383200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-112700000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7659800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166900000", "sellingGeneralAndAdministrative": "66800000", "netIncomeFromContinuingOperations": "-292600000" }, "balance": { "goodwill": "None", "inventory": "2595300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12703200000", "longTermDebt": "1457300000", "shortTermDebt": "386800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226600000", "reportedCurrency": "USD", "retainedEarnings": "3436200000", "totalLiabilities": "7024600000", "otherCurrentAssets": "247500000", "totalCurrentAssets": "4543900000", "currentLongTermDebt": "None", "longTermInvestments": "866800000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9082200000", "currentAccountsPayable": "735600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "2501700000", "totalShareholderEquity": "5544200000", "capitalLeaseObligations": "856600000", "otherCurrentLiabilities": "2309200000", "totalCurrentLiabilities": "3626100000", "otherNonCurrentLiabilities": "279400000", "totalNonCurrentLiabilities": "3398500000", "cashAndShortTermInvestments": "536100000", "commonStockSharesOutstanding": "114950000", "intangibleAssetsExcludingGoodwill": "226600000", "cashAndCashEquivalentsAtCarryingValue": "536100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540200000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "165000000", "operatingCashflow": "-329700000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125600000", "cashflowFromInvestment": "-236500000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7351300000, "cost_of_revenue": 7659800000, "gross_profit": -308500000, "research_and_development": null, "selling_general_admin": 66800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -331300000, "depreciation_amortisation": 166900000, "ebitda": -164400000, "interest_expense": 30500000, "interest_income": null, "other_non_operating": null, "pretax_income": -405300000, "tax_provision": -112700000, "effective_tax_rate": null, "net_income": -289300000, "net_income_continuing_ops": -292600000, "net_income_to_common": -289300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536100000, "short_term_investments": null, "net_receivables": 1165000000, "inventory": 2595300000, "other_current_assets": null, "total_current_assets": 4543900000, "net_ppe": null, "goodwill": null, "intangible_assets": 226600000, "goodwill_and_intangibles": 226600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9082200000, "total_assets": 12703200000, "short_term_debt": 386800000, "accounts_payable": 735600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3626100000, "long_term_debt": 1457300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3398500000, "total_liabilities": 7024600000, "total_debt": 1844100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3436200000, "total_equity": 5544200000, "shares_outstanding": 114950000, "operating_cash_flow": -329700000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236500000, "dividends_paid": 31600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125600000, "free_cash_flow": -233700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-331300000", "ebitda": "-164400000", "netIncome": "-289300000", "grossProfit": "-308500000", "depreciation": "None", "totalRevenue": "7351300000", "costOfRevenue": "7659800000", "interestIncome": "22800000", "incomeBeforeTax": "-405300000", "interestExpense": "30500000", "operatingIncome": "-383200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-112700000", "reportedCurrency": "USD", "netInterestIncome": "-22800000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7659800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166900000", "sellingGeneralAndAdministrative": "66800000", "netIncomeFromContinuingOperations": "-292600000" }, "balance": { "goodwill": "None", "inventory": "2595300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12703200000", "longTermDebt": "1457300000", "shortTermDebt": "386800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "226600000", "reportedCurrency": "USD", "retainedEarnings": "3436200000", "totalLiabilities": "7024600000", "otherCurrentAssets": "247500000", "totalCurrentAssets": "4543900000", "currentLongTermDebt": "None", "longTermInvestments": "866800000", "shortTermInvestments": "None", "currentNetReceivables": "1165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9082200000", "currentAccountsPayable": "735600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5913000000", "shortLongTermDebtTotal": "2501700000", "totalShareholderEquity": "5544200000", "capitalLeaseObligations": "856600000", "otherCurrentLiabilities": "2309200000", "totalCurrentLiabilities": "3626100000", "otherNonCurrentLiabilities": "279400000", "totalNonCurrentLiabilities": "3398500000", "cashAndShortTermInvestments": "536100000", "commonStockSharesOutstanding": "114950000", "intangibleAssetsExcludingGoodwill": "226600000", "cashAndCashEquivalentsAtCarryingValue": "536100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-540200000", "profitLoss": "None", "dividendPayout": "31600000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "165000000", "operatingCashflow": "-329700000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125600000", "cashflowFromInvestment": "-236500000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166900000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 8382300000, "cost_of_revenue": 8670500000, "gross_profit": -288200000, "ebit": -385800000, "ebitda": -220200000, "pretax_income": -407200000, "tax_provision": -118100000, "net_income": -285900000, "net_income_to_common": -285900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976700000, "total_current_assets": 5109300000, "total_assets": 13130700000, "short_term_debt": 182600000, "long_term_debt": 1254400000, "total_debt": 1437000000, "total_liabilities": 7111100000, "total_equity": 5881700000, "shares_outstanding": 115947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -68000000, "capital_expenditure": 101800000, "free_cash_flow": 33800000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312948, "ticker_id": 3076, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385800000", "ebitda": "-220200000", "netIncome": "-285900000", "grossProfit": "-288200000", "depreciation": "None", "totalRevenue": "8382300000", "costOfRevenue": "8670500000", "interestIncome": "21400000", "incomeBeforeTax": "-407200000", "interestExpense": "21400000", "operatingIncome": "-386300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-118100000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "98100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8670500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165600000", "sellingGeneralAndAdministrative": "65400000", "netIncomeFromContinuingOperations": "-289100000" }, "balance": { "goodwill": "None", "inventory": "2605700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13130700000", "longTermDebt": "1254400000", "shortTermDebt": "182600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3757100000", "totalLiabilities": "7111100000", "otherCurrentAssets": "280500000", "totalCurrentAssets": "5109300000", "currentLongTermDebt": "None", "longTermInvestments": "872400000", "shortTermInvestments": "None", "currentNetReceivables": "1246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8021400000", "currentAccountsPayable": "956100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5822700000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "5881700000", "capitalLeaseObligations": "819400000", "otherCurrentLiabilities": "2508600000", "totalCurrentLiabilities": "3825500000", "otherNonCurrentLiabilities": "267800000", "totalNonCurrentLiabilities": "3285600000", "cashAndShortTermInvestments": "976700000", "commonStockSharesOutstanding": "115947000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289100000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "-68000000", "capitalExpenditures": "101800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135400000", "cashflowFromInvestment": "-187400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8382300000, "cost_of_revenue": 8670500000, "gross_profit": -288200000, "research_and_development": null, "selling_general_admin": 65400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385800000, "depreciation_amortisation": 165600000, "ebitda": -220200000, "interest_expense": 21400000, "interest_income": null, "other_non_operating": null, "pretax_income": -407200000, "tax_provision": -118100000, "effective_tax_rate": null, "net_income": -285900000, "net_income_continuing_ops": -289100000, "net_income_to_common": -285900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976700000, "short_term_investments": null, "net_receivables": 1246400000, "inventory": 2605700000, "other_current_assets": null, "total_current_assets": 5109300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8021400000, "total_assets": 13130700000, "short_term_debt": 182600000, "accounts_payable": 956100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3825500000, "long_term_debt": 1254400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3285600000, "total_liabilities": 7111100000, "total_debt": 1437000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3757100000, "total_equity": 5881700000, "shares_outstanding": 115947000, "operating_cash_flow": -68000000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187400000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135400000, "free_cash_flow": 33800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-385800000", "ebitda": "-220200000", "netIncome": "-285900000", "grossProfit": "-288200000", "depreciation": "None", "totalRevenue": "8382300000", "costOfRevenue": "8670500000", "interestIncome": "21400000", "incomeBeforeTax": "-407200000", "interestExpense": "21400000", "operatingIncome": "-386300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-118100000", "reportedCurrency": "USD", "netInterestIncome": "-21400000", "nonInterestIncome": "None", "operatingExpenses": "98100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8670500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165600000", "sellingGeneralAndAdministrative": "65400000", "netIncomeFromContinuingOperations": "-289100000" }, "balance": { "goodwill": "None", "inventory": "2605700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13130700000", "longTermDebt": "1254400000", "shortTermDebt": "182600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3757100000", "totalLiabilities": "7111100000", "otherCurrentAssets": "280500000", "totalCurrentAssets": "5109300000", "currentLongTermDebt": "None", "longTermInvestments": "872400000", "shortTermInvestments": "None", "currentNetReceivables": "1246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8021400000", "currentAccountsPayable": "956100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5822700000", "shortLongTermDebtTotal": "2073800000", "totalShareholderEquity": "5881700000", "capitalLeaseObligations": "819400000", "otherCurrentLiabilities": "2508600000", "totalCurrentLiabilities": "3825500000", "otherNonCurrentLiabilities": "267800000", "totalNonCurrentLiabilities": "3285600000", "cashAndShortTermInvestments": "976700000", "commonStockSharesOutstanding": "115947000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "976700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289100000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "-68000000", "capitalExpenditures": "101800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135400000", "cashflowFromInvestment": "-187400000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165600000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 8736100000, "cost_of_revenue": 8729800000, "gross_profit": 6300000, "ebit": -74000000, "ebitda": 88000000, "pretax_income": -91300000, "tax_provision": -25300000, "net_income": -65200000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1367200000, "total_current_assets": 6047000000, "total_assets": 14076100000, "short_term_debt": 176500000, "long_term_debt": 1251500000, "total_debt": 1428000000, "total_liabilities": 7669700000, "total_equity": 6265100000, "shares_outstanding": 117905938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 425300000, "capital_expenditure": 53500000, "free_cash_flow": 478800000, "dividends_paid": 29300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312949, "ticker_id": 3076, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74000000", "ebitda": "88000000", "netIncome": "-65200000", "grossProfit": "6300000", "depreciation": "None", "totalRevenue": "8736100000", "costOfRevenue": "8729800000", "interestIncome": "None", "incomeBeforeTax": "-91300000", "interestExpense": "17300000", "operatingIncome": "-74600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-25300000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "80900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8729800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "-66000000" }, "balance": { "goodwill": "None", "inventory": "2864200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14076100000", "longTermDebt": "1251500000", "shortTermDebt": "176500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4071900000", "totalLiabilities": "7669700000", "otherCurrentAssets": "305500000", "totalCurrentAssets": "6047000000", "currentLongTermDebt": "None", "longTermInvestments": "867300000", "shortTermInvestments": "None", "currentNetReceivables": "1510100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8029100000", "currentAccountsPayable": "1126200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2065300000", "totalShareholderEquity": "6265100000", "capitalLeaseObligations": "813800000", "otherCurrentLiabilities": "2785700000", "totalCurrentLiabilities": "4255500000", "otherNonCurrentLiabilities": "272800000", "totalNonCurrentLiabilities": "3414200000", "cashAndShortTermInvestments": "1367200000", "commonStockSharesOutstanding": "117905938", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1367200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65200000", "profitLoss": "None", "dividendPayout": "29300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "425300000", "capitalExpenditures": "53500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166400000", "cashflowFromInvestment": "-333200000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8736100000, "cost_of_revenue": 8729800000, "gross_profit": 6300000, "research_and_development": null, "selling_general_admin": 65000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74000000, "depreciation_amortisation": 162000000, "ebitda": 88000000, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": -91300000, "tax_provision": -25300000, "effective_tax_rate": null, "net_income": -65200000, "net_income_continuing_ops": -66000000, "net_income_to_common": -65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1367200000, "short_term_investments": null, "net_receivables": 1510100000, "inventory": 2864200000, "other_current_assets": null, "total_current_assets": 6047000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8029100000, "total_assets": 14076100000, "short_term_debt": 176500000, "accounts_payable": 1126200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4255500000, "long_term_debt": 1251500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3414200000, "total_liabilities": 7669700000, "total_debt": 1428000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4071900000, "total_equity": 6265100000, "shares_outstanding": 117905938, "operating_cash_flow": 425300000, "stock_based_compensation": 8600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -333200000, "dividends_paid": 29300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166400000, "free_cash_flow": 478800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74000000", "ebitda": "88000000", "netIncome": "-65200000", "grossProfit": "6300000", "depreciation": "None", "totalRevenue": "8736100000", "costOfRevenue": "8729800000", "interestIncome": "None", "incomeBeforeTax": "-91300000", "interestExpense": "17300000", "operatingIncome": "-74600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-25300000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "80900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8729800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "-66000000" }, "balance": { "goodwill": "None", "inventory": "2864200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14076100000", "longTermDebt": "1251500000", "shortTermDebt": "176500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4071900000", "totalLiabilities": "7669700000", "otherCurrentAssets": "305500000", "totalCurrentAssets": "6047000000", "currentLongTermDebt": "None", "longTermInvestments": "867300000", "shortTermInvestments": "None", "currentNetReceivables": "1510100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8029100000", "currentAccountsPayable": "1126200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2065300000", "totalShareholderEquity": "6265100000", "capitalLeaseObligations": "813800000", "otherCurrentLiabilities": "2785700000", "totalCurrentLiabilities": "4255500000", "otherNonCurrentLiabilities": "272800000", "totalNonCurrentLiabilities": "3414200000", "cashAndShortTermInvestments": "1367200000", "commonStockSharesOutstanding": "117905938", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1367200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65200000", "profitLoss": "None", "dividendPayout": "29300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "425300000", "capitalExpenditures": "53500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166400000", "cashflowFromInvestment": "-333200000", "stockBasedCompensation": "8600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158100000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 8645600000, "cost_of_revenue": 8427400000, "gross_profit": 218200000, "ebit": 145700000, "ebitda": 294200000, "pretax_income": 135200000, "tax_provision": 27700000, "net_income": 106600000, "net_income_to_common": 106600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1441500000, "total_current_assets": 5822000000, "total_assets": 13808200000, "short_term_debt": 184500000, "long_term_debt": 1248600000, "total_debt": 1433100000, "total_liabilities": 7210000000, "total_equity": 6455900000, "shares_outstanding": 124670049, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15800000, "capital_expenditure": 139600000, "free_cash_flow": 155400000, "dividends_paid": 29600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312950, "ticker_id": 3076, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145700000", "ebitda": "294200000", "netIncome": "106600000", "grossProfit": "218200000", "depreciation": "None", "totalRevenue": "8645600000", "costOfRevenue": "8427400000", "interestIncome": "None", "incomeBeforeTax": "135200000", "interestExpense": "10500000", "operatingIncome": "145100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "73100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8427400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148500000", "sellingGeneralAndAdministrative": "63200000", "netIncomeFromContinuingOperations": "107500000" }, "balance": { "goodwill": "None", "inventory": "2891300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13808200000", "longTermDebt": "1248600000", "shortTermDebt": "184500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4166700000", "totalLiabilities": "7210000000", "otherCurrentAssets": "310100000", "totalCurrentAssets": "5822000000", "currentLongTermDebt": "None", "longTermInvestments": "879900000", "shortTermInvestments": "None", "currentNetReceivables": "1179100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7986200000", "currentAccountsPayable": "960600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2096000000", "totalShareholderEquity": "6455900000", "capitalLeaseObligations": "847400000", "otherCurrentLiabilities": "2389800000", "totalCurrentLiabilities": "3781200000", "otherNonCurrentLiabilities": "268800000", "totalNonCurrentLiabilities": "3428800000", "cashAndShortTermInvestments": "1441500000", "commonStockSharesOutstanding": "124670049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1441500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106600000", "profitLoss": "None", "dividendPayout": "29600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "291900000", "operatingCashflow": "15800000", "capitalExpenditures": "139600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73400000", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8645600000, "cost_of_revenue": 8427400000, "gross_profit": 218200000, "research_and_development": null, "selling_general_admin": 63200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145700000, "depreciation_amortisation": 148500000, "ebitda": 294200000, "interest_expense": 10500000, "interest_income": null, "other_non_operating": null, "pretax_income": 135200000, "tax_provision": 27700000, "effective_tax_rate": null, "net_income": 106600000, "net_income_continuing_ops": 107500000, "net_income_to_common": 106600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1441500000, "short_term_investments": null, "net_receivables": 1179100000, "inventory": 2891300000, "other_current_assets": null, "total_current_assets": 5822000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7986200000, "total_assets": 13808200000, "short_term_debt": 184500000, "accounts_payable": 960600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3781200000, "long_term_debt": 1248600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3428800000, "total_liabilities": 7210000000, "total_debt": 1433100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4166700000, "total_equity": 6455900000, "shares_outstanding": 124670049, "operating_cash_flow": 15800000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284400000, "dividends_paid": 29600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73400000, "free_cash_flow": 155400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145700000", "ebitda": "294200000", "netIncome": "106600000", "grossProfit": "218200000", "depreciation": "None", "totalRevenue": "8645600000", "costOfRevenue": "8427400000", "interestIncome": "None", "incomeBeforeTax": "135200000", "interestExpense": "10500000", "operatingIncome": "145100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-10500000", "nonInterestIncome": "None", "operatingExpenses": "73100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8427400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148500000", "sellingGeneralAndAdministrative": "63200000", "netIncomeFromContinuingOperations": "107500000" }, "balance": { "goodwill": "None", "inventory": "2891300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13808200000", "longTermDebt": "1248600000", "shortTermDebt": "184500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4166700000", "totalLiabilities": "7210000000", "otherCurrentAssets": "310100000", "totalCurrentAssets": "5822000000", "currentLongTermDebt": "None", "longTermInvestments": "879900000", "shortTermInvestments": "None", "currentNetReceivables": "1179100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7986200000", "currentAccountsPayable": "960600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2096000000", "totalShareholderEquity": "6455900000", "capitalLeaseObligations": "847400000", "otherCurrentLiabilities": "2389800000", "totalCurrentLiabilities": "3781200000", "otherNonCurrentLiabilities": "268800000", "totalNonCurrentLiabilities": "3428800000", "cashAndShortTermInvestments": "1441500000", "commonStockSharesOutstanding": "124670049", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1441500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106600000", "profitLoss": "None", "dividendPayout": "29600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "291900000", "operatingCashflow": "15800000", "capitalExpenditures": "139600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73400000", "cashflowFromInvestment": "-284400000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148500000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 9138700000, "cost_of_revenue": 9054700000, "gross_profit": 84000000, "ebit": -45000000, "ebitda": 98300000, "pretax_income": -53600000, "tax_provision": -5200000, "net_income": -48400000, "net_income_to_common": -48400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1783500000, "total_current_assets": 6596600000, "total_assets": 15032600000, "short_term_debt": 143400000, "long_term_debt": 1245900000, "total_debt": 1389300000, "total_liabilities": 8401299999, "total_equity": 6488300000, "shares_outstanding": 121866353, "goodwill_and_intangibles": 8600000 }, "cash_flow": { "operating_cash_flow": 305900000, "capital_expenditure": 81700000, "free_cash_flow": 387600000, "dividends_paid": 30600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312951, "ticker_id": 3076, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "98300000", "netIncome": "-48400000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "9138700000", "costOfRevenue": "9054700000", "interestIncome": "None", "incomeBeforeTax": "-53600000", "interestExpense": "8600000", "operatingIncome": "-47200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "131200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9054700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143300000", "sellingGeneralAndAdministrative": "105400000", "netIncomeFromContinuingOperations": "-48400000" }, "balance": { "goodwill": "-207800000", "inventory": "3183100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "15032600000", "longTermDebt": "1245900000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216400000", "reportedCurrency": "USD", "retainedEarnings": "4089900000", "totalLiabilities": "8401299999", "otherCurrentAssets": "267500000", "totalCurrentAssets": "6596600000", "currentLongTermDebt": "None", "longTermInvestments": "881000000", "shortTermInvestments": "None", "currentNetReceivables": "1362500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8436000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2044200000", "totalShareholderEquity": "6488300000", "capitalLeaseObligations": "798300000", "otherCurrentLiabilities": "3050800000", "totalCurrentLiabilities": "4217300000", "otherNonCurrentLiabilities": "271500000", "totalNonCurrentLiabilities": "4183999999", "cashAndShortTermInvestments": "1783500000", "commonStockSharesOutstanding": "121866353", "intangibleAssetsExcludingGoodwill": "216400000", "cashAndCashEquivalentsAtCarryingValue": "1783500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48400000", "profitLoss": "None", "dividendPayout": "30600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "305900000", "capitalExpenditures": "81700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182100000", "cashflowFromInvestment": "-232800000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9138700000, "cost_of_revenue": 9054700000, "gross_profit": 84000000, "research_and_development": null, "selling_general_admin": 105400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45000000, "depreciation_amortisation": 143300000, "ebitda": 98300000, "interest_expense": 8600000, "interest_income": null, "other_non_operating": null, "pretax_income": -53600000, "tax_provision": -5200000, "effective_tax_rate": null, "net_income": -48400000, "net_income_continuing_ops": -48400000, "net_income_to_common": -48400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1783500000, "short_term_investments": null, "net_receivables": 1362500000, "inventory": 3183100000, "other_current_assets": null, "total_current_assets": 6596600000, "net_ppe": null, "goodwill": -207800000, "intangible_assets": 216400000, "goodwill_and_intangibles": 8600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8436000000, "total_assets": 15032600000, "short_term_debt": 143400000, "accounts_payable": 959000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4217300000, "long_term_debt": 1245900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4183999999, "total_liabilities": 8401299999, "total_debt": 1389300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4089900000, "total_equity": 6488300000, "shares_outstanding": 121866353, "operating_cash_flow": 305900000, "stock_based_compensation": 23800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232800000, "dividends_paid": 30600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182100000, "free_cash_flow": 387600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "98300000", "netIncome": "-48400000", "grossProfit": "84000000", "depreciation": "None", "totalRevenue": "9138700000", "costOfRevenue": "9054700000", "interestIncome": "None", "incomeBeforeTax": "-53600000", "interestExpense": "8600000", "operatingIncome": "-47200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-8600000", "nonInterestIncome": "None", "operatingExpenses": "131200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9054700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143300000", "sellingGeneralAndAdministrative": "105400000", "netIncomeFromContinuingOperations": "-48400000" }, "balance": { "goodwill": "-207800000", "inventory": "3183100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "15032600000", "longTermDebt": "1245900000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216400000", "reportedCurrency": "USD", "retainedEarnings": "4089900000", "totalLiabilities": "8401299999", "otherCurrentAssets": "267500000", "totalCurrentAssets": "6596600000", "currentLongTermDebt": "None", "longTermInvestments": "881000000", "shortTermInvestments": "None", "currentNetReceivables": "1362500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8436000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2044200000", "totalShareholderEquity": "6488300000", "capitalLeaseObligations": "798300000", "otherCurrentLiabilities": "3050800000", "totalCurrentLiabilities": "4217300000", "otherNonCurrentLiabilities": "271500000", "totalNonCurrentLiabilities": "4183999999", "cashAndShortTermInvestments": "1783500000", "commonStockSharesOutstanding": "121866353", "intangibleAssetsExcludingGoodwill": "216400000", "cashAndCashEquivalentsAtCarryingValue": "1783500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48400000", "profitLoss": "None", "dividendPayout": "30600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "305900000", "capitalExpenditures": "81700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182100000", "cashflowFromInvestment": "-232800000", "stockBasedCompensation": "23800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143300000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 10733500000, "cost_of_revenue": 9505700000, "gross_profit": 1227800000, "ebit": 1071400000, "ebitda": 1220000000, "pretax_income": 1048700000, "tax_provision": 254600000, "net_income": 786400000, "net_income_to_common": 786400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1892500000, "total_current_assets": 6920700000, "total_assets": 14692800000, "short_term_debt": 142300000, "long_term_debt": 1243000000, "total_debt": 1385300000, "total_liabilities": 7831000000, "total_equity": 6718500000, "shares_outstanding": 129690374, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 526900000, "capital_expenditure": 130800000, "free_cash_flow": 657700000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312953, "ticker_id": 3076, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1071400000", "ebitda": "1220000000", "netIncome": "786400000", "grossProfit": "1227800000", "depreciation": "None", "totalRevenue": "10733500000", "costOfRevenue": "9505700000", "interestIncome": "22800000", "incomeBeforeTax": "1048700000", "interestExpense": "22700000", "operatingIncome": "1077100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "254600000", "reportedCurrency": "USD", "netInterestIncome": "-22700000", "nonInterestIncome": "None", "operatingExpenses": "150700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9505700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148600000", "sellingGeneralAndAdministrative": "92900000", "netIncomeFromContinuingOperations": "794100000" }, "balance": { "goodwill": "None", "inventory": "3180900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14692800000", "longTermDebt": "1243000000", "shortTermDebt": "142300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4168900000", "totalLiabilities": "7831000000", "otherCurrentAssets": "263900000", "totalCurrentAssets": "6920700000", "currentLongTermDebt": "None", "longTermInvestments": "940000000", "shortTermInvestments": "None", "currentNetReceivables": "1583400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7772100000", "currentAccountsPayable": "1213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5734800000", "shortLongTermDebtTotal": "2063100000", "totalShareholderEquity": "6718500000", "capitalLeaseObligations": "820100000", "otherCurrentLiabilities": "2834900000", "totalCurrentLiabilities": "4392700000", "otherNonCurrentLiabilities": "288200000", "totalNonCurrentLiabilities": "3438300000", "cashAndShortTermInvestments": "1892500000", "commonStockSharesOutstanding": "129690374", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1892500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786400000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-263200000", "operatingCashflow": "526900000", "capitalExpenditures": "130800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360200000", "cashflowFromInvestment": "208900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10733500000, "cost_of_revenue": 9505700000, "gross_profit": 1227800000, "research_and_development": null, "selling_general_admin": 92900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1071400000, "depreciation_amortisation": 148600000, "ebitda": 1220000000, "interest_expense": 22700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1048700000, "tax_provision": 254600000, "effective_tax_rate": null, "net_income": 786400000, "net_income_continuing_ops": 794100000, "net_income_to_common": 786400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1892500000, "short_term_investments": null, "net_receivables": 1583400000, "inventory": 3180900000, "other_current_assets": null, "total_current_assets": 6920700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7772100000, "total_assets": 14692800000, "short_term_debt": 142300000, "accounts_payable": 1213300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4392700000, "long_term_debt": 1243000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3438300000, "total_liabilities": 7831000000, "total_debt": 1385300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4168900000, "total_equity": 6718500000, "shares_outstanding": 129690374, "operating_cash_flow": 526900000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 208900000, "dividends_paid": 24600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360200000, "free_cash_flow": 657700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1071400000", "ebitda": "1220000000", "netIncome": "786400000", "grossProfit": "1227800000", "depreciation": "None", "totalRevenue": "10733500000", "costOfRevenue": "9505700000", "interestIncome": "22800000", "incomeBeforeTax": "1048700000", "interestExpense": "22700000", "operatingIncome": "1077100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "254600000", "reportedCurrency": "USD", "netInterestIncome": "-22700000", "nonInterestIncome": "None", "operatingExpenses": "150700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9505700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148600000", "sellingGeneralAndAdministrative": "92900000", "netIncomeFromContinuingOperations": "794100000" }, "balance": { "goodwill": "None", "inventory": "3180900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14692800000", "longTermDebt": "1243000000", "shortTermDebt": "142300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4168900000", "totalLiabilities": "7831000000", "otherCurrentAssets": "263900000", "totalCurrentAssets": "6920700000", "currentLongTermDebt": "None", "longTermInvestments": "940000000", "shortTermInvestments": "None", "currentNetReceivables": "1583400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7772100000", "currentAccountsPayable": "1213300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5734800000", "shortLongTermDebtTotal": "2063100000", "totalShareholderEquity": "6718500000", "capitalLeaseObligations": "820100000", "otherCurrentLiabilities": "2834900000", "totalCurrentLiabilities": "4392700000", "otherNonCurrentLiabilities": "288200000", "totalNonCurrentLiabilities": "3438300000", "cashAndShortTermInvestments": "1892500000", "commonStockSharesOutstanding": "129690374", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1892500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786400000", "profitLoss": "None", "dividendPayout": "24600000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-263200000", "operatingCashflow": "526900000", "capitalExpenditures": "130800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360200000", "cashflowFromInvestment": "208900000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143900000", "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": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "income_statement": { "revenue": 9157600000, "cost_of_revenue": 8647200000, "gross_profit": 510400000, "ebit": 1392100000, "ebitda": 1541700000, "pretax_income": 1378300000, "tax_provision": 347900000, "net_income": 1020400000, "net_income_to_common": 1020400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1516900000, "total_current_assets": 6304700000, "total_assets": 14034200000, "short_term_debt": 132500000, "long_term_debt": 1441500000, "total_debt": 1574000000, "total_liabilities": 7850900000, "total_equity": 6044900000, "shares_outstanding": 130446002, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68100000, "capital_expenditure": 207300000, "free_cash_flow": 275400000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 312954, "ticker_id": 3076, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:31.142659+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1392100000", "ebitda": "1541700000", "netIncome": "1020400000", "grossProfit": "510400000", "depreciation": "None", "totalRevenue": "9157600000", "costOfRevenue": "8647200000", "interestIncome": "13300000", "incomeBeforeTax": "1378300000", "interestExpense": "13800000", "operatingIncome": "1389200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "347900000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "-878800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2300000", "costofGoodsAndServicesSold": "8647200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "104200000", "netIncomeFromContinuingOperations": "1030400000" }, "balance": { "goodwill": "None", "inventory": "2832300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14034200000", "longTermDebt": "1441500000", "shortTermDebt": "132500000", "treasuryStock": "-597900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3407200000", "totalLiabilities": "7850900000", "otherCurrentAssets": "586900000", "totalCurrentAssets": "6304700000", "currentLongTermDebt": "None", "longTermInvestments": "927500000", "shortTermInvestments": "None", "currentNetReceivables": "1368600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7729500000", "currentAccountsPayable": "635300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4908500000", "shortLongTermDebtTotal": "2240100000", "totalShareholderEquity": "6044900000", "capitalLeaseObligations": "801300000", "otherCurrentLiabilities": "3263400000", "totalCurrentLiabilities": "4302400000", "otherNonCurrentLiabilities": "1259900000", "totalNonCurrentLiabilities": "3548500000", "cashAndShortTermInvestments": "1516900000", "commonStockSharesOutstanding": "130446002", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1516900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1030400000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-52300000", "operatingCashflow": "68100000", "capitalExpenditures": "207300000", "changeInReceivables": "-184600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231300000", "cashflowFromInvestment": "64000000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9157600000, "cost_of_revenue": 8647200000, "gross_profit": 510400000, "research_and_development": null, "selling_general_admin": 104200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1392100000, "depreciation_amortisation": 149600000, "ebitda": 1541700000, "interest_expense": 13800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1378300000, "tax_provision": 347900000, "effective_tax_rate": null, "net_income": 1020400000, "net_income_continuing_ops": 1030400000, "net_income_to_common": 1020400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1516900000, "short_term_investments": null, "net_receivables": 1368600000, "inventory": 2832300000, "other_current_assets": null, "total_current_assets": 6304700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7729500000, "total_assets": 14034200000, "short_term_debt": 132500000, "accounts_payable": 635300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4302400000, "long_term_debt": 1441500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3548500000, "total_liabilities": 7850900000, "total_debt": 1574000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3407200000, "total_equity": 6044900000, "shares_outstanding": 130446002, "operating_cash_flow": 68100000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64000000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231300000, "free_cash_flow": 275400000, "net_change_in_cash": -99200000 }, "raw_data": { "income": { "ebit": "1392100000", "ebitda": "1541700000", "netIncome": "1020400000", "grossProfit": "510400000", "depreciation": "None", "totalRevenue": "9157600000", "costOfRevenue": "8647200000", "interestIncome": "13300000", "incomeBeforeTax": "1378300000", "interestExpense": "13800000", "operatingIncome": "1389200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "347900000", "reportedCurrency": "USD", "netInterestIncome": "-13800000", "nonInterestIncome": "None", "operatingExpenses": "-878800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2300000", "costofGoodsAndServicesSold": "8647200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "104200000", "netIncomeFromContinuingOperations": "1030400000" }, "balance": { "goodwill": "None", "inventory": "2832300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "14034200000", "longTermDebt": "1441500000", "shortTermDebt": "132500000", "treasuryStock": "-597900000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3407200000", "totalLiabilities": "7850900000", "otherCurrentAssets": "586900000", "totalCurrentAssets": "6304700000", "currentLongTermDebt": "None", "longTermInvestments": "927500000", "shortTermInvestments": "None", "currentNetReceivables": "1368600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7729500000", "currentAccountsPayable": "635300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4908500000", "shortLongTermDebtTotal": "2240100000", "totalShareholderEquity": "6044900000", "capitalLeaseObligations": "801300000", "otherCurrentLiabilities": "3263400000", "totalCurrentLiabilities": "4302400000", "otherNonCurrentLiabilities": "1259900000", "totalNonCurrentLiabilities": "3548500000", "cashAndShortTermInvestments": "1516900000", "commonStockSharesOutstanding": "130446002", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1516900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1030400000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-52300000", "operatingCashflow": "68100000", "capitalExpenditures": "207300000", "changeInReceivables": "-184600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231300000", "cashflowFromInvestment": "64000000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-99200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }