{ "ticker": { "uuid": "5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895", "symbol": "RS", "name": "Reliance Steel & Aluminum Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895/" }, "ticker_metadata": { "id": 3429, "uuid": "5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895", "symbol": "RS", "name": "Reliance Steel & Aluminum Co", "asset_type": "equity", "market_cap": 19437744000, "stock_exchange_id": 3, "industry": "Steel", "sector": "Basic Materials", "description": "Reliance Steel & Aluminum Co. is a metal service center company. The company is headquartered in Los Angeles, California.", "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": "5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895", "symbol": "RS", "name": "Reliance Steel & Aluminum Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c59a4fc-b789-4e3a-ad1b-ddf6fc29a895/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.16, "quality": 0.19, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 394.41, "market_cap": 20499065340, "pe_ratio": 25.4331, "earnings_yield": 0.0393, "ebitda_to_ev": 0.0635, "shareholder_yield": 0.0125, "roe": 0.1132, "piotroski_f_score": 5, "momentum_12_1": 0.2072, "volatility_252d": 0.242 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.707077+00:00", "batch_id": "" }, "size": { "price_close": 394.41, "market_cap": 20499065340, "market_cap_usd": 20499065340, "enterprise_value": 22012065340, "shares_outstanding": 51974000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.4331, "pb_ratio": 2.8779, "ptbv_ratio": 5.1318, "ps_ratio": 1.3817, "pcf_ratio": 22.3228, "pfcf_ratio": 16.7408, "ev_ebitda": 15.7499, "ev_ebit": 19.673, "ev_sales": 1.4837, "ev_fcf": 17.9764, "earnings_yield": 0.0393, "fcf_yield": 0.0556, "price_to_sales": 1.3817, "price_to_book": 2.8779, "price_to_cashflow": 22.3228, "ebitda_to_ev": 0.0635, "sales_yield": 0.674 }, "yield": { "dividend_yield": 0.0125, "buyback_yield": 0, "shareholder_yield": 0.0125, "debt_paydown_yield": null, "total_yield": 0.0125 }, "quality": { "gross_margin": 0.2722, "operating_margin": 0.0754, "net_margin": 0.0543, "ebitda_margin": 0.0942, "fcf_margin": 0.0825, "roe": 0.1132, "roa": 0.0746, "roic": 0.0989, "roc_greenblatt": null, "asset_turnover": 1.3725, "cash_conversion": 1.5192, "accruals_ratio": -0.0104, "sbc_to_revenue": 0.0038, "piotroski_f_score": 5, "altman_z_score": 6.3857, "earnings_stability_5y": 0.3097, "revenue_stability_5y": 0.2009, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3736, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5163, "net_debt_to_ebitda": 1.0826, "debt_to_assets": 0.1631, "interest_coverage": 18.7735, "current_ratio": 4.3856, "quick_ratio": 2.2424, "net_debt": 1513000000, "local_beta": -0.0002, "volatility_252d": 0.242, "volatility_60d": 0.5019, "max_drawdown_12m": -0.1929, "risk_adjusted_momentum": 0.8563 }, "growth": { "revenue_growth_1y": 0.0849, "revenue_growth_3y_cagr": -0.0566, "revenue_growth_5y_cagr": 0.1016, "eps_growth_1y": 0.044, "eps_growth_3y_cagr": -0.2621, "eps_growth_5y_cagr": 0.1491, "fcf_growth_1y": -0.3108, "book_value_growth_1y": 0.0565, "revenue_growth": 0.0849, "earnings_growth": 0.044 }, "momentum": { "price_return_1m": 0.0717, "price_return_3m": 0.305, "price_return_6m": 0.3903, "price_return_9m": 0.3349, "price_return_12m": 0.2938, "price_return_12m_ex1m": 0.2072, "momentum_6m": 0.3903, "momentum_12m": 0.2938, "momentum_12_1": 0.2072, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4771, "relative_strength": 0.1938 }, "raw_ttm": { "revenue_ttm": 14835600000, "gross_profit_ttm": 4037900000, "ebit_ttm": 1118900000, "ebitda_ttm": 1397600000, "net_income_ttm": 806000000, "eps_diluted_ttm": 15.5078, "operating_cash_flow_ttm": 918300000, "capital_expenditure_ttm": 306200000, "fcf_ttm": 1224500000, "dividends_paid_ttm": 256099999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59600000, "cash_and_equivalents": 249700000, "total_current_assets": 4573300000, "total_current_liabilities": 1042800000, "net_ppe": null, "total_assets": 10809300000, "total_debt": 1762700000, "total_equity": 7122900000, "net_working_capital": 3350000000, "book_value_per_share": 137.0474, "retained_earnings": 7218500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3994500000, "tangible_book_per_share": 76.8557 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 62, "rank_ptbv": 69, "rank_ps": 36, "rank_pcf": 80, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 63, "rank_fcf_yield": 64, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 39, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 62, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 34 }, "composites": { "value_composite": 84, "quality_composite": 81, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.1744, "os_score": 0.13, "value_percentile": 0.16, "quality_percentile": 0.19, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 28, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "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": true } } }, "latest_snapshot_fields": { "id": 4841, "ticker_id": 3429, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.707077+00:00", "batch_id": "", "os_score_delta": null, "price_close": 394.41, "market_cap": 20499065340, "market_cap_usd": 20499065340, "enterprise_value": 22012065340, "shares_outstanding": 51974000, "fx_rate_to_usd": null, "pe_ratio": 25.43308355, "pb_ratio": 2.87791003, "ptbv_ratio": 5.13182259, "ps_ratio": 1.38174832, "pcf_ratio": 22.32284149, "pfcf_ratio": 16.74076385, "ev_ebitda": 15.74990365, "ev_ebit": 19.67295142, "ev_sales": 1.48373273, "ev_fcf": 17.97637022, "earnings_yield": 0.03931887, "fcf_yield": 0.05562858, "dividend_yield": 0.01249325, "buyback_yield": 0, "shareholder_yield": 0.01249325, "debt_paydown_yield": null, "total_yield": 0.01249325, "gross_margin": 0.27217639, "operating_margin": 0.07541994, "net_margin": 0.05432878, "ebitda_margin": 0.09420583, "fcf_margin": 0.08253795, "roe": 0.11315616, "roa": 0.07456542, "roic": 0.09894832, "roc_greenblatt": null, "asset_turnover": 1.3724848, "cash_conversion": 1.51923077, "accruals_ratio": -0.0103892, "sbc_to_revenue": 0.00382189, "debt_to_equity": 0.5162504, "net_debt_to_ebitda": 1.08257012, "debt_to_assets": 0.16307254, "interest_coverage": 18.77348993, "current_ratio": 4.38559647, "quick_ratio": 2.24242424, "net_debt": 1513000000, "revenue_growth_1y": 0.08487813, "revenue_growth_3y_cagr": -0.05660858, "revenue_growth_5y_cagr": 0.10158666, "eps_growth_1y": 0.04404145, "eps_growth_3y_cagr": -0.26207424, "eps_growth_5y_cagr": 0.14907157, "fcf_growth_1y": -0.31083971, "book_value_growth_1y": 0.05646068, "piotroski_f_score": 5, "altman_z_score": 6.38572731, "earnings_stability_5y": 0.30968, "revenue_stability_5y": 0.20091, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07166001, "price_return_3m": 0.30499691, "price_return_6m": 0.39033173, "price_return_9m": 0.3348866, "price_return_12m": 0.29375412, "price_return_12m_ex1m": 0.20724307, "distance_from_52w_high": 0, "distance_from_52w_low": 0.47706488, "relative_strength": 0.19379054, "local_beta": -0.0002, "volatility_252d": 0.242016, "volatility_60d": 0.501851, "max_drawdown_12m": -0.19293421, "revenue_ttm": 14835600000, "gross_profit_ttm": 4037900000, "ebit_ttm": 1118900000, "ebitda_ttm": 1397600000, "net_income_ttm": 806000000, "eps_diluted_ttm": 15.50775388, "operating_cash_flow_ttm": 918300000, "capital_expenditure_ttm": 306200000, "fcf_ttm": 1224500000, "dividends_paid_ttm": 256099999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59600000, "cash_and_equivalents": 249700000, "total_current_assets": 4573300000, "total_current_liabilities": 1042800000, "net_ppe": null, "total_assets": 10809300000, "total_debt": 1762700000, "total_equity": 7122900000, "net_working_capital": 3350000000, "book_value_per_share": 137.04736984, "retained_earnings": 7218500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3994500000, "tangible_book_per_share": 76.85573556, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 63, "rank_pb": 62, "rank_ptbv": 69, "rank_ps": 36, "rank_pcf": 80, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 63, "rank_fcf_yield": 64, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 39, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 62, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 34, "value_composite": 84, "quality_composite": 81, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 28, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "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": 394.41, "os": 0.13, "value": 0.16, "quality": 0.19, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 25.4331, "earnings_yield": 0.0393, "shareholder_yield": 0.0125, "roe": 0.1132, "momentum_12_1": 0.2072, "complete_fields": { "id": 4841, "ticker_id": 3429, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.707077+00:00", "batch_id": "", "os_score_delta": null, "price_close": 394.41, "market_cap": 20499065340, "market_cap_usd": 20499065340, "enterprise_value": 22012065340, "shares_outstanding": 51974000, "fx_rate_to_usd": null, "pe_ratio": 25.43308355, "pb_ratio": 2.87791003, "ptbv_ratio": 5.13182259, "ps_ratio": 1.38174832, "pcf_ratio": 22.32284149, "pfcf_ratio": 16.74076385, "ev_ebitda": 15.74990365, "ev_ebit": 19.67295142, "ev_sales": 1.48373273, "ev_fcf": 17.97637022, "earnings_yield": 0.03931887, "fcf_yield": 0.05562858, "dividend_yield": 0.01249325, "buyback_yield": 0, "shareholder_yield": 0.01249325, "debt_paydown_yield": null, "total_yield": 0.01249325, "gross_margin": 0.27217639, "operating_margin": 0.07541994, "net_margin": 0.05432878, "ebitda_margin": 0.09420583, "fcf_margin": 0.08253795, "roe": 0.11315616, "roa": 0.07456542, "roic": 0.09894832, "roc_greenblatt": null, "asset_turnover": 1.3724848, "cash_conversion": 1.51923077, "accruals_ratio": -0.0103892, "sbc_to_revenue": 0.00382189, "debt_to_equity": 0.5162504, "net_debt_to_ebitda": 1.08257012, "debt_to_assets": 0.16307254, "interest_coverage": 18.77348993, "current_ratio": 4.38559647, "quick_ratio": 2.24242424, "net_debt": 1513000000, "revenue_growth_1y": 0.08487813, "revenue_growth_3y_cagr": -0.05660858, "revenue_growth_5y_cagr": 0.10158666, "eps_growth_1y": 0.04404145, "eps_growth_3y_cagr": -0.26207424, "eps_growth_5y_cagr": 0.14907157, "fcf_growth_1y": -0.31083971, "book_value_growth_1y": 0.05646068, "piotroski_f_score": 5, "altman_z_score": 6.38572731, "earnings_stability_5y": 0.30968, "revenue_stability_5y": 0.20091, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07166001, "price_return_3m": 0.30499691, "price_return_6m": 0.39033173, "price_return_9m": 0.3348866, "price_return_12m": 0.29375412, "price_return_12m_ex1m": 0.20724307, "distance_from_52w_high": 0, "distance_from_52w_low": 0.47706488, "relative_strength": 0.19379054, "local_beta": -0.0002, "volatility_252d": 0.242016, "volatility_60d": 0.501851, "max_drawdown_12m": -0.19293421, "revenue_ttm": 14835600000, "gross_profit_ttm": 4037900000, "ebit_ttm": 1118900000, "ebitda_ttm": 1397600000, "net_income_ttm": 806000000, "eps_diluted_ttm": 15.50775388, "operating_cash_flow_ttm": 918300000, "capital_expenditure_ttm": 306200000, "fcf_ttm": 1224500000, "dividends_paid_ttm": 256099999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59600000, "cash_and_equivalents": 249700000, "total_current_assets": 4573300000, "total_current_liabilities": 1042800000, "net_ppe": null, "total_assets": 10809300000, "total_debt": 1762700000, "total_equity": 7122900000, "net_working_capital": 3350000000, "book_value_per_share": 137.04736984, "retained_earnings": 7218500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3994500000, "tangible_book_per_share": 76.85573556, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 63, "rank_pb": 62, "rank_ptbv": 69, "rank_ps": 36, "rank_pcf": 80, "rank_ev_ebitda": 66, "rank_ev_ebit": 68, "rank_earnings_yield": 63, "rank_fcf_yield": 64, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 39, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 62, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 60, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 34, "value_composite": 84, "quality_composite": 81, "momentum_composite": 26, "growth_composite": 31, "yield_composite": 29, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 28, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": null, "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 14294300000, "cost_of_revenue": 10465000000, "gross_profit": 3829300000, "ebit": 1024900000, "ebitda": 1303100000, "pretax_income": 969200000, "tax_provision": 227600000, "net_income": 739400000, "net_income_to_common": 739400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216600000, "total_current_assets": 4141100000, "total_assets": 10373300000, "short_term_debt": 68400000, "long_term_debt": 1420200000, "total_debt": 1488600000, "total_liabilities": 3193800000, "total_equity": 7170100000, "shares_outstanding": 52875000, "goodwill_and_intangibles": 3130000000 }, "cash_flow": { "operating_cash_flow": 831400000, "capital_expenditure": 328900000, "free_cash_flow": 1160300000, "dividends_paid": 254700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324286, "ticker_id": 3429, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1024900000", "ebitda": "1303100000", "netIncome": "739400000", "grossProfit": "3829300000", "depreciation": "None", "totalRevenue": "14294300000", "costOfRevenue": "10465000000", "interestIncome": "55700000", "incomeBeforeTax": "969200000", "interestExpense": "55700000", "operatingIncome": "1022600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "227600000", "reportedCurrency": "USD", "netInterestIncome": "-160500000", "nonInterestIncome": "None", "operatingExpenses": "2806700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10465000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278200000", "sellingGeneralAndAdministrative": "2806700000", "netIncomeFromContinuingOperations": "741600000" }, "balance": { "goodwill": "2169900000", "inventory": "2187800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10373300000", "longTermDebt": "1420200000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "960100000", "reportedCurrency": "USD", "retainedEarnings": "7257600000", "totalLiabilities": "3193800000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "4141100000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1539900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6232200000", "currentAccountsPayable": "375200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2948500000", "shortLongTermDebtTotal": "1990400000", "totalShareholderEquity": "7170100000", "capitalLeaseObligations": "318600000", "otherCurrentLiabilities": "404500000", "totalCurrentLiabilities": "848100000", "otherNonCurrentLiabilities": "74100000", "totalNonCurrentLiabilities": "2345700000", "cashAndShortTermInvestments": "216600000", "commonStockSharesOutstanding": "52875000", "intangibleAssetsExcludingGoodwill": "960100000", "cashAndCashEquivalentsAtCarryingValue": "216600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "741600000", "profitLoss": "None", "dividendPayout": "254700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-154800000", "operatingCashflow": "831400000", "capitalExpenditures": "328900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620200000", "cashflowFromInvestment": "-321800000", "stockBasedCompensation": "55600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "254700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14294300000, "cost_of_revenue": 10465000000, "gross_profit": 3829300000, "research_and_development": null, "selling_general_admin": 2806700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1024900000, "depreciation_amortisation": 278200000, "ebitda": 1303100000, "interest_expense": 55700000, "interest_income": null, "other_non_operating": null, "pretax_income": 969200000, "tax_provision": 227600000, "effective_tax_rate": null, "net_income": 739400000, "net_income_continuing_ops": 741600000, "net_income_to_common": 739400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216600000, "short_term_investments": null, "net_receivables": 1539900000, "inventory": 2187800000, "other_current_assets": null, "total_current_assets": 4141100000, "net_ppe": null, "goodwill": 2169900000, "intangible_assets": 960100000, "goodwill_and_intangibles": 3130000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6232200000, "total_assets": 10373300000, "short_term_debt": 68400000, "accounts_payable": 375200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848100000, "long_term_debt": 1420200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2345700000, "total_liabilities": 3193800000, "total_debt": 1488600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7257600000, "total_equity": 7170100000, "shares_outstanding": 52875000, "operating_cash_flow": 831400000, "stock_based_compensation": 55600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321800000, "dividends_paid": 254700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -620200000, "free_cash_flow": 1160300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1024900000", "ebitda": "1303100000", "netIncome": "739400000", "grossProfit": "3829300000", "depreciation": "None", "totalRevenue": "14294300000", "costOfRevenue": "10465000000", "interestIncome": "55700000", "incomeBeforeTax": "969200000", "interestExpense": "55700000", "operatingIncome": "1022600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "227600000", "reportedCurrency": "USD", "netInterestIncome": "-160500000", "nonInterestIncome": "None", "operatingExpenses": "2806700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10465000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278200000", "sellingGeneralAndAdministrative": "2806700000", "netIncomeFromContinuingOperations": "741600000" }, "balance": { "goodwill": "2169900000", "inventory": "2187800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10373300000", "longTermDebt": "1420200000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "960100000", "reportedCurrency": "USD", "retainedEarnings": "7257600000", "totalLiabilities": "3193800000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "4141100000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1539900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6232200000", "currentAccountsPayable": "375200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2948500000", "shortLongTermDebtTotal": "1990400000", "totalShareholderEquity": "7170100000", "capitalLeaseObligations": "318600000", "otherCurrentLiabilities": "404500000", "totalCurrentLiabilities": "848100000", "otherNonCurrentLiabilities": "74100000", "totalNonCurrentLiabilities": "2345700000", "cashAndShortTermInvestments": "216600000", "commonStockSharesOutstanding": "52875000", "intangibleAssetsExcludingGoodwill": "960100000", "cashAndCashEquivalentsAtCarryingValue": "216600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "741600000", "profitLoss": "None", "dividendPayout": "254700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-154800000", "operatingCashflow": "831400000", "capitalExpenditures": "328900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620200000", "cashflowFromInvestment": "-321800000", "stockBasedCompensation": "55600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "254700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278200000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 13835000000, "cost_of_revenue": 9997100000, "gross_profit": 3837900000, "ebit": 1180200000, "ebitda": 1448900000, "pretax_income": 1139900000, "tax_provision": 261899999, "net_income": 875200000, "net_income_to_common": 875200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318100000, "total_current_assets": 3895500000, "total_assets": 10021800000, "short_term_debt": 461100000, "long_term_debt": 742800000, "total_debt": 1203900000, "total_liabilities": 2791200000, "total_equity": 7219600000, "shares_outstanding": 56246000, "goodwill_and_intangibles": 3169000000 }, "cash_flow": { "operating_cash_flow": 1429800000, "capital_expenditure": 430600000, "free_cash_flow": 1860400000, "dividends_paid": 249700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324291, "ticker_id": 3429, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1180200000", "ebitda": "1448900000", "netIncome": "875200000", "grossProfit": "3837900000", "depreciation": "None", "totalRevenue": "13835000000", "costOfRevenue": "9997100000", "interestIncome": "20700000", "incomeBeforeTax": "1139900000", "interestExpense": "40300000", "operatingIncome": "1175800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "261899999", "reportedCurrency": "USD", "netInterestIncome": "-123100000", "nonInterestIncome": "None", "operatingExpenses": "2662100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9997100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268700000", "sellingGeneralAndAdministrative": "2683800000", "netIncomeFromContinuingOperations": "878000000" }, "balance": { "goodwill": "2161800000", "inventory": "2026800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10021800000", "longTermDebt": "742800000", "shortTermDebt": "461100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1007200000", "reportedCurrency": "USD", "retainedEarnings": "7334700000", "totalLiabilities": "2791200000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "3895500000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6126300000", "currentAccountsPayable": "361900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820100000", "shortLongTermDebtTotal": "1418100000", "totalShareholderEquity": "7219600000", "capitalLeaseObligations": "275600000", "otherCurrentLiabilities": "390000000", "totalCurrentLiabilities": "1213000000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1578200000", "cashAndShortTermInvestments": "318100000", "commonStockSharesOutstanding": "56246000", "intangibleAssetsExcludingGoodwill": "1007200000", "cashAndCashEquivalentsAtCarryingValue": "318100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "878000000", "profitLoss": "None", "dividendPayout": "249700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "116800000", "operatingCashflow": "1429800000", "capitalExpenditures": "430600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1376400000", "cashflowFromInvestment": "-803700000", "stockBasedCompensation": "56800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1093700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13835000000, "cost_of_revenue": 9997100000, "gross_profit": 3837900000, "research_and_development": null, "selling_general_admin": 2683800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1180200000, "depreciation_amortisation": 268700000, "ebitda": 1448900000, "interest_expense": 40300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1139900000, "tax_provision": 261899999, "effective_tax_rate": null, "net_income": 875200000, "net_income_continuing_ops": 878000000, "net_income_to_common": 875200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318100000, "short_term_investments": null, "net_receivables": 1402400000, "inventory": 2026800000, "other_current_assets": null, "total_current_assets": 3895500000, "net_ppe": null, "goodwill": 2161800000, "intangible_assets": 1007200000, "goodwill_and_intangibles": 3169000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6126300000, "total_assets": 10021800000, "short_term_debt": 461100000, "accounts_payable": 361900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213000000, "long_term_debt": 742800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578200000, "total_liabilities": 2791200000, "total_debt": 1203900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7334700000, "total_equity": 7219600000, "shares_outstanding": 56246000, "operating_cash_flow": 1429800000, "stock_based_compensation": 56800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -803700000, "dividends_paid": 249700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1376400000, "free_cash_flow": 1860400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1180200000", "ebitda": "1448900000", "netIncome": "875200000", "grossProfit": "3837900000", "depreciation": "None", "totalRevenue": "13835000000", "costOfRevenue": "9997100000", "interestIncome": "20700000", "incomeBeforeTax": "1139900000", "interestExpense": "40300000", "operatingIncome": "1175800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "261899999", "reportedCurrency": "USD", "netInterestIncome": "-123100000", "nonInterestIncome": "None", "operatingExpenses": "2662100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9997100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268700000", "sellingGeneralAndAdministrative": "2683800000", "netIncomeFromContinuingOperations": "878000000" }, "balance": { "goodwill": "2161800000", "inventory": "2026800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10021800000", "longTermDebt": "742800000", "shortTermDebt": "461100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1007200000", "reportedCurrency": "USD", "retainedEarnings": "7334700000", "totalLiabilities": "2791200000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "3895500000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6126300000", "currentAccountsPayable": "361900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820100000", "shortLongTermDebtTotal": "1418100000", "totalShareholderEquity": "7219600000", "capitalLeaseObligations": "275600000", "otherCurrentLiabilities": "390000000", "totalCurrentLiabilities": "1213000000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1578200000", "cashAndShortTermInvestments": "318100000", "commonStockSharesOutstanding": "56246000", "intangibleAssetsExcludingGoodwill": "1007200000", "cashAndCashEquivalentsAtCarryingValue": "318100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "878000000", "profitLoss": "None", "dividendPayout": "249700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "116800000", "operatingCashflow": "1429800000", "capitalExpenditures": "430600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1376400000", "cashflowFromInvestment": "-803700000", "stockBasedCompensation": "56800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1093700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268700000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 14805900000, "cost_of_revenue": 10504000000, "gross_profit": 4301900000, "ebit": 1780800000, "ebitda": 2026200000, "pretax_income": 1740700000, "tax_provision": 400600000, "net_income": 1335900000, "net_income_to_common": 1335900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080200000, "total_current_assets": 4771800000, "total_assets": 10480300000, "short_term_debt": 56500000, "long_term_debt": 1141900000, "total_debt": 1198400000, "total_liabilities": 2747500000, "total_equity": 7722300000, "shares_outstanding": 59015000, "goodwill_and_intangibles": 3092200000 }, "cash_flow": { "operating_cash_flow": 1671300000, "capital_expenditure": 468800000, "free_cash_flow": 2140100000, "dividends_paid": 238100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324296, "ticker_id": 3429, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1780800000", "ebitda": "2026200000", "netIncome": "1335900000", "grossProfit": "4301900000", "depreciation": "None", "totalRevenue": "14805900000", "costOfRevenue": "10504000000", "interestIncome": "35200000", "incomeBeforeTax": "1740700000", "interestExpense": "40100000", "operatingIncome": "1739500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "400600000", "reportedCurrency": "USD", "netInterestIncome": "-103300000", "nonInterestIncome": "None", "operatingExpenses": "2562400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10504000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245400000", "sellingGeneralAndAdministrative": "2579300000", "netIncomeFromContinuingOperations": "1340100000" }, "balance": { "goodwill": "2111100000", "inventory": "2043200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10480300000", "longTermDebt": "1141900000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "981100000", "reportedCurrency": "USD", "retainedEarnings": "7798900000", "totalLiabilities": "2747500000", "otherCurrentAssets": "140400000", "totalCurrentAssets": "4771800000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5708500000", "currentAccountsPayable": "410300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2480000000", "shortLongTermDebtTotal": "1377300000", "totalShareholderEquity": "7722300000", "capitalLeaseObligations": "235100000", "otherCurrentLiabilities": "376800000", "totalCurrentLiabilities": "843600000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "1903900000", "cashAndShortTermInvestments": "1080200000", "commonStockSharesOutstanding": "59015000", "intangibleAssetsExcludingGoodwill": "981100000", "cashAndCashEquivalentsAtCarryingValue": "1080200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1335900000", "profitLoss": "None", "dividendPayout": "238100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-41500000", "operatingCashflow": "1671300000", "capitalExpenditures": "468800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282300000", "cashflowFromInvestment": "-483900000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14805900000, "cost_of_revenue": 10504000000, "gross_profit": 4301900000, "research_and_development": null, "selling_general_admin": 2579300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1780800000, "depreciation_amortisation": 245400000, "ebitda": 2026200000, "interest_expense": 40100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1740700000, "tax_provision": 400600000, "effective_tax_rate": null, "net_income": 1335900000, "net_income_continuing_ops": 1340100000, "net_income_to_common": 1335900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080200000, "short_term_investments": null, "net_receivables": 1508000000, "inventory": 2043200000, "other_current_assets": null, "total_current_assets": 4771800000, "net_ppe": null, "goodwill": 2111100000, "intangible_assets": 981100000, "goodwill_and_intangibles": 3092200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5708500000, "total_assets": 10480300000, "short_term_debt": 56500000, "accounts_payable": 410300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 843600000, "long_term_debt": 1141900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903900000, "total_liabilities": 2747500000, "total_debt": 1198400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7798900000, "total_equity": 7722300000, "shares_outstanding": 59015000, "operating_cash_flow": 1671300000, "stock_based_compensation": 65000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 468800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483900000, "dividends_paid": 238100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1282300000, "free_cash_flow": 2140100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1780800000", "ebitda": "2026200000", "netIncome": "1335900000", "grossProfit": "4301900000", "depreciation": "None", "totalRevenue": "14805900000", "costOfRevenue": "10504000000", "interestIncome": "35200000", "incomeBeforeTax": "1740700000", "interestExpense": "40100000", "operatingIncome": "1739500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "400600000", "reportedCurrency": "USD", "netInterestIncome": "-103300000", "nonInterestIncome": "None", "operatingExpenses": "2562400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10504000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245400000", "sellingGeneralAndAdministrative": "2579300000", "netIncomeFromContinuingOperations": "1340100000" }, "balance": { "goodwill": "2111100000", "inventory": "2043200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10480300000", "longTermDebt": "1141900000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "981100000", "reportedCurrency": "USD", "retainedEarnings": "7798900000", "totalLiabilities": "2747500000", "otherCurrentAssets": "140400000", "totalCurrentAssets": "4771800000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5708500000", "currentAccountsPayable": "410300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2480000000", "shortLongTermDebtTotal": "1377300000", "totalShareholderEquity": "7722300000", "capitalLeaseObligations": "235100000", "otherCurrentLiabilities": "376800000", "totalCurrentLiabilities": "843600000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "1903900000", "cashAndShortTermInvestments": "1080200000", "commonStockSharesOutstanding": "59015000", "intangibleAssetsExcludingGoodwill": "981100000", "cashAndCashEquivalentsAtCarryingValue": "1080200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1335900000", "profitLoss": "None", "dividendPayout": "238100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-41500000", "operatingCashflow": "1671300000", "capitalExpenditures": "468800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282300000", "cashflowFromInvestment": "-483900000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-479500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245400000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 17025000000, "cost_of_revenue": 12013900000, "gross_profit": 5011100000, "ebit": 2492700000, "ebitda": 2732900000, "pretax_income": 2430400000, "tax_provision": 586200000, "net_income": 1840100000, "net_income_to_common": 1840100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1173400000, "total_current_assets": 4886600000, "total_assets": 10329900000, "short_term_debt": 560700000, "long_term_debt": 1139400000, "total_debt": 1700100000, "total_liabilities": 3234000000, "total_equity": 7087400000, "shares_outstanding": 61495000, "goodwill_and_intangibles": 3125500000 }, "cash_flow": { "operating_cash_flow": 2118600000, "capital_expenditure": 341800000, "free_cash_flow": 2460400000, "dividends_paid": 217100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324301, "ticker_id": 3429, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2492700000", "ebitda": "2732900000", "netIncome": "1840100000", "grossProfit": "5011100000", "depreciation": "None", "totalRevenue": "17025000000", "costOfRevenue": "12013900000", "interestIncome": "62300000", "incomeBeforeTax": "2430400000", "interestExpense": "62300000", "operatingIncome": "2508300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "586200000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "2502800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12013900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240200000", "sellingGeneralAndAdministrative": "2519900000", "netIncomeFromContinuingOperations": "1844200000" }, "balance": { "goodwill": "2105900000", "inventory": "1995300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10329900000", "longTermDebt": "1139400000", "shortTermDebt": "560700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1019600000", "reportedCurrency": "USD", "retainedEarnings": "7173600000", "totalLiabilities": "3234000000", "otherCurrentAssets": "115600000", "totalCurrentAssets": "4886600000", "currentLongTermDebt": "508200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1602300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5443300000", "currentAccountsPayable": "412400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191000000", "shortLongTermDebtTotal": "1865300000", "totalShareholderEquity": "7087400000", "capitalLeaseObligations": "217700000", "otherCurrentLiabilities": "402200000", "totalCurrentLiabilities": "1375300000", "otherNonCurrentLiabilities": "51400000", "totalNonCurrentLiabilities": "1858700000", "cashAndShortTermInvestments": "1173400000", "commonStockSharesOutstanding": "61495000", "intangibleAssetsExcludingGoodwill": "1019600000", "cashAndCashEquivalentsAtCarryingValue": "1173400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1844200000", "profitLoss": "None", "dividendPayout": "217100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "58900000", "operatingCashflow": "2118600000", "capitalExpenditures": "341800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892600000", "cashflowFromInvestment": "-348500000", "stockBasedCompensation": "65300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-630300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17025000000, "cost_of_revenue": 12013900000, "gross_profit": 5011100000, "research_and_development": null, "selling_general_admin": 2519900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2492700000, "depreciation_amortisation": 240200000, "ebitda": 2732900000, "interest_expense": 62300000, "interest_income": null, "other_non_operating": null, "pretax_income": 2430400000, "tax_provision": 586200000, "effective_tax_rate": null, "net_income": 1840100000, "net_income_continuing_ops": 1844200000, "net_income_to_common": 1840100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1173400000, "short_term_investments": null, "net_receivables": 1602300000, "inventory": 1995300000, "other_current_assets": null, "total_current_assets": 4886600000, "net_ppe": null, "goodwill": 2105900000, "intangible_assets": 1019600000, "goodwill_and_intangibles": 3125500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5443300000, "total_assets": 10329900000, "short_term_debt": 560700000, "accounts_payable": 412400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1375300000, "long_term_debt": 1139400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1858700000, "total_liabilities": 3234000000, "total_debt": 1700100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7173600000, "total_equity": 7087400000, "shares_outstanding": 61495000, "operating_cash_flow": 2118600000, "stock_based_compensation": 65300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348500000, "dividends_paid": 217100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -892600000, "free_cash_flow": 2460400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2492700000", "ebitda": "2732900000", "netIncome": "1840100000", "grossProfit": "5011100000", "depreciation": "None", "totalRevenue": "17025000000", "costOfRevenue": "12013900000", "interestIncome": "62300000", "incomeBeforeTax": "2430400000", "interestExpense": "62300000", "operatingIncome": "2508300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "586200000", "reportedCurrency": "USD", "netInterestIncome": "-62300000", "nonInterestIncome": "None", "operatingExpenses": "2502800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12013900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240200000", "sellingGeneralAndAdministrative": "2519900000", "netIncomeFromContinuingOperations": "1844200000" }, "balance": { "goodwill": "2105900000", "inventory": "1995300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10329900000", "longTermDebt": "1139400000", "shortTermDebt": "560700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1019600000", "reportedCurrency": "USD", "retainedEarnings": "7173600000", "totalLiabilities": "3234000000", "otherCurrentAssets": "115600000", "totalCurrentAssets": "4886600000", "currentLongTermDebt": "508200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1602300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5443300000", "currentAccountsPayable": "412400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191000000", "shortLongTermDebtTotal": "1865300000", "totalShareholderEquity": "7087400000", "capitalLeaseObligations": "217700000", "otherCurrentLiabilities": "402200000", "totalCurrentLiabilities": "1375300000", "otherNonCurrentLiabilities": "51400000", "totalNonCurrentLiabilities": "1858700000", "cashAndShortTermInvestments": "1173400000", "commonStockSharesOutstanding": "61495000", "intangibleAssetsExcludingGoodwill": "1019600000", "cashAndCashEquivalentsAtCarryingValue": "1173400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1844200000", "profitLoss": "None", "dividendPayout": "217100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "58900000", "operatingCashflow": "2118600000", "capitalExpenditures": "341800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892600000", "cashflowFromInvestment": "-348500000", "stockBasedCompensation": "65300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-630300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240200000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 14093300000, "cost_of_revenue": 9833200000, "gross_profit": 4260100000, "ebit": 2031300000, "ebitda": 2261500000, "pretax_income": 1883100000, "tax_provision": 465700000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300500000, "total_current_assets": 4160100000, "total_assets": 9536000000, "short_term_debt": 63600000, "long_term_debt": 1642000000, "total_debt": 1705600000, "total_liabilities": 3442300000, "total_equity": 6086500000, "shares_outstanding": 64327000, "goodwill_and_intangibles": 3185300000 }, "cash_flow": { "operating_cash_flow": 799400000, "capital_expenditure": 236600000, "free_cash_flow": 1036000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324306, "ticker_id": 3429, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2031300000", "ebitda": "2261500000", "netIncome": "1413000000", "grossProfit": "4260100000", "depreciation": "None", "totalRevenue": "14093300000", "costOfRevenue": "9833200000", "interestIncome": "62700000", "incomeBeforeTax": "1883100000", "interestExpense": "148200000", "operatingIncome": "1953700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "465700000", "reportedCurrency": "USD", "netInterestIncome": "-62700000", "nonInterestIncome": "None", "operatingExpenses": "2306400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3100000", "costofGoodsAndServicesSold": "9833200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230200000", "sellingGeneralAndAdministrative": "2320900000", "netIncomeFromContinuingOperations": "1417400000" }, "balance": { "goodwill": "2107600000", "inventory": "2065000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9536000000", "longTermDebt": "1642000000", "shortTermDebt": "63600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1077700000", "reportedCurrency": "USD", "retainedEarnings": "6155300000", "totalLiabilities": "3442300000", "otherCurrentAssets": "111600000", "totalCurrentAssets": "4160100000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5375900000", "currentAccountsPayable": "453900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2061400000", "shortLongTermDebtTotal": "1868100000", "totalShareholderEquity": "6086500000", "capitalLeaseObligations": "221100000", "otherCurrentLiabilities": "483200000", "totalCurrentLiabilities": "1065000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "2377300000", "cashAndShortTermInvestments": "300500000", "commonStockSharesOutstanding": "64327000", "intangibleAssetsExcludingGoodwill": "1077700000", "cashAndCashEquivalentsAtCarryingValue": "300500000", "accumulatedDepreciationAmortizationPPE": "-1949700000" }, "cashflow": { "netIncome": "1417400000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-505900000", "operatingCashflow": "799400000", "capitalExpenditures": "236600000", "changeInReceivables": "-656100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-528900000", "cashflowFromInvestment": "-652300000", "stockBasedCompensation": "70800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-381800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14093300000, "cost_of_revenue": 9833200000, "gross_profit": 4260100000, "research_and_development": null, "selling_general_admin": 2320900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2031300000, "depreciation_amortisation": 230200000, "ebitda": 2261500000, "interest_expense": 148200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1883100000, "tax_provision": 465700000, "effective_tax_rate": null, "net_income": 1413000000, "net_income_continuing_ops": 1417400000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300500000, "short_term_investments": null, "net_receivables": 1683000000, "inventory": 2065000000, "other_current_assets": null, "total_current_assets": 4160100000, "net_ppe": null, "goodwill": 2107600000, "intangible_assets": 1077700000, "goodwill_and_intangibles": 3185300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5375900000, "total_assets": 9536000000, "short_term_debt": 63600000, "accounts_payable": 453900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1065000000, "long_term_debt": 1642000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2377300000, "total_liabilities": 3442300000, "total_debt": 1705600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6155300000, "total_equity": 6086500000, "shares_outstanding": 64327000, "operating_cash_flow": 799400000, "stock_based_compensation": 70800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 236600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -652300000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -528900000, "free_cash_flow": 1036000000, "net_change_in_cash": -381800000 }, "raw_data": { "income": { "ebit": "2031300000", "ebitda": "2261500000", "netIncome": "1413000000", "grossProfit": "4260100000", "depreciation": "None", "totalRevenue": "14093300000", "costOfRevenue": "9833200000", "interestIncome": "62700000", "incomeBeforeTax": "1883100000", "interestExpense": "148200000", "operatingIncome": "1953700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "465700000", "reportedCurrency": "USD", "netInterestIncome": "-62700000", "nonInterestIncome": "None", "operatingExpenses": "2306400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3100000", "costofGoodsAndServicesSold": "9833200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230200000", "sellingGeneralAndAdministrative": "2320900000", "netIncomeFromContinuingOperations": "1417400000" }, "balance": { "goodwill": "2107600000", "inventory": "2065000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "9536000000", "longTermDebt": "1642000000", "shortTermDebt": "63600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1077700000", "reportedCurrency": "USD", "retainedEarnings": "6155300000", "totalLiabilities": "3442300000", "otherCurrentAssets": "111600000", "totalCurrentAssets": "4160100000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5375900000", "currentAccountsPayable": "453900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2061400000", "shortLongTermDebtTotal": "1868100000", "totalShareholderEquity": "6086500000", "capitalLeaseObligations": "221100000", "otherCurrentLiabilities": "483200000", "totalCurrentLiabilities": "1065000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "2377300000", "cashAndShortTermInvestments": "300500000", "commonStockSharesOutstanding": "64327000", "intangibleAssetsExcludingGoodwill": "1077700000", "cashAndCashEquivalentsAtCarryingValue": "300500000", "accumulatedDepreciationAmortizationPPE": "-1949700000" }, "cashflow": { "netIncome": "1417400000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-505900000", "operatingCashflow": "799400000", "capitalExpenditures": "236600000", "changeInReceivables": "-656100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-528900000", "cashflowFromInvestment": "-652300000", "stockBasedCompensation": "70800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-381800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230200000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 8811900000, "cost_of_revenue": 6225900000, "gross_profit": 2586000000, "ebit": 620500000, "ebitda": 847800000, "pretax_income": 478200000, "tax_provision": 105800000, "net_income": 369100000, "net_income_to_common": 369100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683500000, "total_current_assets": 3112800000, "total_assets": 8106800000, "short_term_debt": 57000000, "long_term_debt": 1638900000, "total_debt": 1695900000, "total_liabilities": 2984100000, "total_equity": 5115400000, "shares_outstanding": 65263000, "goodwill_and_intangibles": 2882300000 }, "cash_flow": { "operating_cash_flow": 1173000000, "capital_expenditure": 172000000, "free_cash_flow": 1345000000, "dividends_paid": 164100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324311, "ticker_id": 3429, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "620500000", "ebitda": "847800000", "netIncome": "369100000", "grossProfit": "2586000000", "depreciation": "None", "totalRevenue": "8811900000", "costOfRevenue": "6225900000", "interestIncome": "62900000", "incomeBeforeTax": "478200000", "interestExpense": "142300000", "operatingIncome": "723600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "105800000", "reportedCurrency": "USD", "netInterestIncome": "-62900000", "nonInterestIncome": "None", "operatingExpenses": "1862400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24700000", "costofGoodsAndServicesSold": "6225900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227300000", "sellingGeneralAndAdministrative": "1887400000", "netIncomeFromContinuingOperations": "372400000" }, "balance": { "goodwill": "1935200000", "inventory": "1420400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8106800000", "longTermDebt": "1638900000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "947100000", "reportedCurrency": "USD", "retainedEarnings": "5193200000", "totalLiabilities": "2984100000", "otherCurrentAssets": "80500000", "totalCurrentAssets": "3112800000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "928400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4994000000", "currentAccountsPayable": "259300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792200000", "shortLongTermDebtTotal": "1850000000", "totalShareholderEquity": "5115400000", "capitalLeaseObligations": "205100000", "otherCurrentLiabilities": "296700000", "totalCurrentLiabilities": "613000000", "otherNonCurrentLiabilities": "122500000", "totalNonCurrentLiabilities": "2371100000", "cashAndShortTermInvestments": "683500000", "commonStockSharesOutstanding": "65263000", "intangibleAssetsExcludingGoodwill": "947100000", "cashAndCashEquivalentsAtCarryingValue": "683500000", "accumulatedDepreciationAmortizationPPE": "-1815700000" }, "cashflow": { "netIncome": "372400000", "profitLoss": "None", "dividendPayout": "164100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "227500000", "operatingCashflow": "1173000000", "capitalExpenditures": "172000000", "changeInReceivables": "136800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483000000", "cashflowFromInvestment": "-188400000", "stockBasedCompensation": "42200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "501600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8811900000, "cost_of_revenue": 6225900000, "gross_profit": 2586000000, "research_and_development": null, "selling_general_admin": 1887400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 620500000, "depreciation_amortisation": 227300000, "ebitda": 847800000, "interest_expense": 142300000, "interest_income": null, "other_non_operating": null, "pretax_income": 478200000, "tax_provision": 105800000, "effective_tax_rate": null, "net_income": 369100000, "net_income_continuing_ops": 372400000, "net_income_to_common": 369100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683500000, "short_term_investments": null, "net_receivables": 928400000, "inventory": 1420400000, "other_current_assets": null, "total_current_assets": 3112800000, "net_ppe": null, "goodwill": 1935200000, "intangible_assets": 947100000, "goodwill_and_intangibles": 2882300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4994000000, "total_assets": 8106800000, "short_term_debt": 57000000, "accounts_payable": 259300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613000000, "long_term_debt": 1638900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2371100000, "total_liabilities": 2984100000, "total_debt": 1695900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5193200000, "total_equity": 5115400000, "shares_outstanding": 65263000, "operating_cash_flow": 1173000000, "stock_based_compensation": 42200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188400000, "dividends_paid": 164100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -483000000, "free_cash_flow": 1345000000, "net_change_in_cash": 501600000 }, "raw_data": { "income": { "ebit": "620500000", "ebitda": "847800000", "netIncome": "369100000", "grossProfit": "2586000000", "depreciation": "None", "totalRevenue": "8811900000", "costOfRevenue": "6225900000", "interestIncome": "62900000", "incomeBeforeTax": "478200000", "interestExpense": "142300000", "operatingIncome": "723600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "105800000", "reportedCurrency": "USD", "netInterestIncome": "-62900000", "nonInterestIncome": "None", "operatingExpenses": "1862400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-24700000", "costofGoodsAndServicesSold": "6225900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227300000", "sellingGeneralAndAdministrative": "1887400000", "netIncomeFromContinuingOperations": "372400000" }, "balance": { "goodwill": "1935200000", "inventory": "1420400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "8106800000", "longTermDebt": "1638900000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "947100000", "reportedCurrency": "USD", "retainedEarnings": "5193200000", "totalLiabilities": "2984100000", "otherCurrentAssets": "80500000", "totalCurrentAssets": "3112800000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "928400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4994000000", "currentAccountsPayable": "259300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1792200000", "shortLongTermDebtTotal": "1850000000", "totalShareholderEquity": "5115400000", "capitalLeaseObligations": "205100000", "otherCurrentLiabilities": "296700000", "totalCurrentLiabilities": "613000000", "otherNonCurrentLiabilities": "122500000", "totalNonCurrentLiabilities": "2371100000", "cashAndShortTermInvestments": "683500000", "commonStockSharesOutstanding": "65263000", "intangibleAssetsExcludingGoodwill": "947100000", "cashAndCashEquivalentsAtCarryingValue": "683500000", "accumulatedDepreciationAmortizationPPE": "-1815700000" }, "cashflow": { "netIncome": "372400000", "profitLoss": "None", "dividendPayout": "164100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "227500000", "operatingCashflow": "1173000000", "capitalExpenditures": "172000000", "changeInReceivables": "136800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483000000", "cashflowFromInvestment": "-188400000", "stockBasedCompensation": "42200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "501600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227300000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 10973800000, "cost_of_revenue": 7863700000, "gross_profit": 3110100000, "ebit": 1088200000, "ebitda": 1307500000, "pretax_income": 929300000, "tax_provision": 223200000, "net_income": 701500000, "net_income_to_common": 701500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174300000, "total_current_assets": 3010200000, "total_assets": 8131100000, "short_term_debt": 117400000, "long_term_debt": 1523600000, "total_debt": 1641000000, "total_liabilities": 2917000000, "total_equity": 5206600000, "shares_outstanding": 67855000, "goodwill_and_intangibles": 3034900000 }, "cash_flow": { "operating_cash_flow": 1301500000, "capital_expenditure": 242200000, "free_cash_flow": 1543700000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324316, "ticker_id": 3429, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1088200000", "ebitda": "1307500000", "netIncome": "701500000", "grossProfit": "3110100000", "depreciation": "None", "totalRevenue": "10973800000", "costOfRevenue": "7863700000", "interestIncome": "89100000", "incomeBeforeTax": "929300000", "interestExpense": "158900000", "operatingIncome": "1013800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "223200000", "reportedCurrency": "USD", "netInterestIncome": "-158900000", "nonInterestIncome": "None", "operatingExpenses": "2096300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "800000", "costofGoodsAndServicesSold": "7863700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219300000", "sellingGeneralAndAdministrative": "2108200000", "netIncomeFromContinuingOperations": "706100000" }, "balance": { "goodwill": "2003800000", "inventory": "1645700000", "commonStock": "122200000", "currentDebt": "None", "investments": "None", "totalAssets": "8131100000", "longTermDebt": "1523600000", "shortTermDebt": "117400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1031100000", "reportedCurrency": "USD", "retainedEarnings": "5189500000", "totalLiabilities": "2917000000", "otherCurrentAssets": "85200000", "totalCurrentAssets": "3010200000", "currentLongTermDebt": "64900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5120900000", "currentAccountsPayable": "275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795200000", "shortLongTermDebtTotal": "1790500000", "totalShareholderEquity": "5206600000", "capitalLeaseObligations": "202000000", "otherCurrentLiabilities": "282900000", "totalCurrentLiabilities": "675300000", "otherNonCurrentLiabilities": "99300000", "totalNonCurrentLiabilities": "2241700000", "cashAndShortTermInvestments": "174300000", "commonStockSharesOutstanding": "67855000", "intangibleAssetsExcludingGoodwill": "1031100000", "cashAndCashEquivalentsAtCarryingValue": "174300000", "accumulatedDepreciationAmortizationPPE": "-1684100000" }, "cashflow": { "netIncome": "706100000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "211800000", "operatingCashflow": "1301500000", "capitalExpenditures": "242200000", "changeInReceivables": "178100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-840600000", "cashflowFromInvestment": "-419100000", "stockBasedCompensation": "51200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10973800000, "cost_of_revenue": 7863700000, "gross_profit": 3110100000, "research_and_development": null, "selling_general_admin": 2108200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1088200000, "depreciation_amortisation": 219300000, "ebitda": 1307500000, "interest_expense": 158900000, "interest_income": null, "other_non_operating": null, "pretax_income": 929300000, "tax_provision": 223200000, "effective_tax_rate": null, "net_income": 701500000, "net_income_continuing_ops": 706100000, "net_income_to_common": 701500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174300000, "short_term_investments": null, "net_receivables": 1105000000, "inventory": 1645700000, "other_current_assets": null, "total_current_assets": 3010200000, "net_ppe": null, "goodwill": 2003800000, "intangible_assets": 1031100000, "goodwill_and_intangibles": 3034900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5120900000, "total_assets": 8131100000, "short_term_debt": 117400000, "accounts_payable": 275000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675300000, "long_term_debt": 1523600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2241700000, "total_liabilities": 2917000000, "total_debt": 1641000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5189500000, "total_equity": 5206600000, "shares_outstanding": 67855000, "operating_cash_flow": 1301500000, "stock_based_compensation": 51200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419100000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -840600000, "free_cash_flow": 1543700000, "net_change_in_cash": 41800000 }, "raw_data": { "income": { "ebit": "1088200000", "ebitda": "1307500000", "netIncome": "701500000", "grossProfit": "3110100000", "depreciation": "None", "totalRevenue": "10973800000", "costOfRevenue": "7863700000", "interestIncome": "89100000", "incomeBeforeTax": "929300000", "interestExpense": "158900000", "operatingIncome": "1013800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "223200000", "reportedCurrency": "USD", "netInterestIncome": "-158900000", "nonInterestIncome": "None", "operatingExpenses": "2096300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "800000", "costofGoodsAndServicesSold": "7863700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219300000", "sellingGeneralAndAdministrative": "2108200000", "netIncomeFromContinuingOperations": "706100000" }, "balance": { "goodwill": "2003800000", "inventory": "1645700000", "commonStock": "122200000", "currentDebt": "None", "investments": "None", "totalAssets": "8131100000", "longTermDebt": "1523600000", "shortTermDebt": "117400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1031100000", "reportedCurrency": "USD", "retainedEarnings": "5189500000", "totalLiabilities": "2917000000", "otherCurrentAssets": "85200000", "totalCurrentAssets": "3010200000", "currentLongTermDebt": "64900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5120900000", "currentAccountsPayable": "275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795200000", "shortLongTermDebtTotal": "1790500000", "totalShareholderEquity": "5206600000", "capitalLeaseObligations": "202000000", "otherCurrentLiabilities": "282900000", "totalCurrentLiabilities": "675300000", "otherNonCurrentLiabilities": "99300000", "totalNonCurrentLiabilities": "2241700000", "cashAndShortTermInvestments": "174300000", "commonStockSharesOutstanding": "67855000", "intangibleAssetsExcludingGoodwill": "1031100000", "cashAndCashEquivalentsAtCarryingValue": "174300000", "accumulatedDepreciationAmortizationPPE": "-1684100000" }, "cashflow": { "netIncome": "706100000", "profitLoss": "None", "dividendPayout": "151300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "211800000", "operatingCashflow": "1301500000", "capitalExpenditures": "242200000", "changeInReceivables": "178100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-840600000", "cashflowFromInvestment": "-419100000", "stockBasedCompensation": "51200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "41800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219300000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 11534500000, "cost_of_revenue": 8468200000, "gross_profit": 3066300000, "ebit": 1006900000, "ebitda": 1222100000, "pretax_income": 850600000, "tax_provision": 208800000, "net_income": 633700000, "net_income_to_common": 633700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128200000, "total_current_assets": 3285000000, "total_assets": 8044900000, "short_term_debt": 65200000, "long_term_debt": 2138500000, "total_debt": 2203700000, "total_liabilities": 3365400000, "total_equity": 4671600000, "shares_outstanding": 72441000, "goodwill_and_intangibles": 2942800000 }, "cash_flow": { "operating_cash_flow": 664600000, "capital_expenditure": 239900000, "free_cash_flow": 904500000, "dividends_paid": 145300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324321, "ticker_id": 3429, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1006900000", "ebitda": "1222100000", "netIncome": "633700000", "grossProfit": "3066300000", "depreciation": "None", "totalRevenue": "11534500000", "costOfRevenue": "8468200000", "interestIncome": "85600000", "incomeBeforeTax": "850600000", "interestExpense": "156300000", "operatingIncome": "957900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "208800000", "reportedCurrency": "USD", "netInterestIncome": "-156300000", "nonInterestIncome": "None", "operatingExpenses": "2108400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-700000", "costofGoodsAndServicesSold": "8468200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215200000", "sellingGeneralAndAdministrative": "2103900000", "netIncomeFromContinuingOperations": "641800000" }, "balance": { "goodwill": "1870800000", "inventory": "1817100000", "commonStock": "136400000", "currentDebt": "None", "investments": "None", "totalAssets": "8044900000", "longTermDebt": "2138500000", "shortTermDebt": "65200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "4637900000", "totalLiabilities": "3365400000", "otherCurrentAssets": "81500000", "totalCurrentAssets": "3285000000", "currentLongTermDebt": "65200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4759900000", "currentAccountsPayable": "338800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1729900000", "shortLongTermDebtTotal": "2203700000", "totalShareholderEquity": "4671600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "295100000", "totalCurrentLiabilities": "699100000", "otherNonCurrentLiabilities": "87700000", "totalNonCurrentLiabilities": "2666300000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "72441000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "-1543000000" }, "cashflow": { "netIncome": "641800000", "profitLoss": "None", "dividendPayout": "145300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-88800000", "operatingCashflow": "664600000", "capitalExpenditures": "239900000", "changeInReceivables": "-153300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403900000", "cashflowFromInvestment": "-281000000", "stockBasedCompensation": "45500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11534500000, "cost_of_revenue": 8468200000, "gross_profit": 3066300000, "research_and_development": 0, "selling_general_admin": 2103900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1006900000, "depreciation_amortisation": 215200000, "ebitda": 1222100000, "interest_expense": 156300000, "interest_income": null, "other_non_operating": null, "pretax_income": 850600000, "tax_provision": 208800000, "effective_tax_rate": null, "net_income": 633700000, "net_income_continuing_ops": 641800000, "net_income_to_common": 633700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128200000, "short_term_investments": null, "net_receivables": 1258200000, "inventory": 1817100000, "other_current_assets": null, "total_current_assets": 3285000000, "net_ppe": null, "goodwill": 1870800000, "intangible_assets": 1072000000, "goodwill_and_intangibles": 2942800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4759900000, "total_assets": 8044900000, "short_term_debt": 65200000, "accounts_payable": 338800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699100000, "long_term_debt": 2138500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666300000, "total_liabilities": 3365400000, "total_debt": 2203700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4637900000, "total_equity": 4671600000, "shares_outstanding": 72441000, "operating_cash_flow": 664600000, "stock_based_compensation": 45500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281000000, "dividends_paid": 145300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403900000, "free_cash_flow": 904500000, "net_change_in_cash": -20300000 }, "raw_data": { "income": { "ebit": "1006900000", "ebitda": "1222100000", "netIncome": "633700000", "grossProfit": "3066300000", "depreciation": "None", "totalRevenue": "11534500000", "costOfRevenue": "8468200000", "interestIncome": "85600000", "incomeBeforeTax": "850600000", "interestExpense": "156300000", "operatingIncome": "957900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "208800000", "reportedCurrency": "USD", "netInterestIncome": "-156300000", "nonInterestIncome": "None", "operatingExpenses": "2108400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-700000", "costofGoodsAndServicesSold": "8468200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215200000", "sellingGeneralAndAdministrative": "2103900000", "netIncomeFromContinuingOperations": "641800000" }, "balance": { "goodwill": "1870800000", "inventory": "1817100000", "commonStock": "136400000", "currentDebt": "None", "investments": "None", "totalAssets": "8044900000", "longTermDebt": "2138500000", "shortTermDebt": "65200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1072000000", "reportedCurrency": "USD", "retainedEarnings": "4637900000", "totalLiabilities": "3365400000", "otherCurrentAssets": "81500000", "totalCurrentAssets": "3285000000", "currentLongTermDebt": "65200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4759900000", "currentAccountsPayable": "338800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1729900000", "shortLongTermDebtTotal": "2203700000", "totalShareholderEquity": "4671600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "295100000", "totalCurrentLiabilities": "699100000", "otherNonCurrentLiabilities": "87700000", "totalNonCurrentLiabilities": "2666300000", "cashAndShortTermInvestments": "128200000", "commonStockSharesOutstanding": "72441000", "intangibleAssetsExcludingGoodwill": "1072000000", "cashAndCashEquivalentsAtCarryingValue": "128200000", "accumulatedDepreciationAmortizationPPE": "-1543000000" }, "cashflow": { "netIncome": "641800000", "profitLoss": "None", "dividendPayout": "145300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-88800000", "operatingCashflow": "664600000", "capitalExpenditures": "239900000", "changeInReceivables": "-153300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403900000", "cashflowFromInvestment": "-281000000", "stockBasedCompensation": "45500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-484900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215200000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 4026000000, "cost_of_revenue": 2923300000, "gross_profit": 1102700000, "ebit": 367900000, "ebitda": 437100000, "pretax_income": 349500000, "tax_provision": 83900000, "net_income": 266300000, "net_income_to_common": 266300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249700000, "total_current_assets": 4573300000, "total_assets": 10809300000, "short_term_debt": 69200000, "long_term_debt": 1693500000, "total_debt": 1762700000, "total_liabilities": 3677200000, "total_equity": 7122900000, "shares_outstanding": 51974000, "goodwill_and_intangibles": 3128400000 }, "cash_flow": { "operating_cash_flow": 151400000, "capital_expenditure": 64200000, "free_cash_flow": 215600000, "dividends_paid": 66599999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324284, "ticker_id": 3429, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367900000", "ebitda": "437100000", "netIncome": "266300000", "grossProfit": "1102700000", "depreciation": "None", "totalRevenue": "4026000000", "costOfRevenue": "2923300000", "interestIncome": "None", "incomeBeforeTax": "349500000", "interestExpense": "15400000", "operatingIncome": "367900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "83900000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "734800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2923300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "734800000", "netIncomeFromContinuingOperations": "265600000" }, "balance": { "goodwill": "2175400000", "inventory": "2234900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10809300000", "longTermDebt": "1693500000", "shortTermDebt": "69200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "953000000", "reportedCurrency": "USD", "retainedEarnings": "7218500000", "totalLiabilities": "3677200000", "otherCurrentAssets": "135200000", "totalCurrentAssets": "4573300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1953500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6236000000", "currentAccountsPayable": "552100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2029000000", "totalShareholderEquity": "7122900000", "capitalLeaseObligations": "335500000", "otherCurrentLiabilities": "380400000", "totalCurrentLiabilities": "1042800000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "2634400000", "cashAndShortTermInvestments": "249700000", "commonStockSharesOutstanding": "51974000", "intangibleAssetsExcludingGoodwill": "953000000", "cashAndCashEquivalentsAtCarryingValue": "249700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266300000", "profitLoss": "None", "dividendPayout": "66599999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-47700000", "operatingCashflow": "151400000", "capitalExpenditures": "64200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46600000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66599999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4026000000, "cost_of_revenue": 2923300000, "gross_profit": 1102700000, "research_and_development": null, "selling_general_admin": 734800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367900000, "depreciation_amortisation": 69200000, "ebitda": 437100000, "interest_expense": 15400000, "interest_income": null, "other_non_operating": null, "pretax_income": 349500000, "tax_provision": 83900000, "effective_tax_rate": null, "net_income": 266300000, "net_income_continuing_ops": 265600000, "net_income_to_common": 266300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249700000, "short_term_investments": null, "net_receivables": 1953500000, "inventory": 2234900000, "other_current_assets": null, "total_current_assets": 4573300000, "net_ppe": null, "goodwill": 2175400000, "intangible_assets": 953000000, "goodwill_and_intangibles": 3128400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6236000000, "total_assets": 10809300000, "short_term_debt": 69200000, "accounts_payable": 552100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042800000, "long_term_debt": 1693500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2634400000, "total_liabilities": 3677200000, "total_debt": 1762700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7218500000, "total_equity": 7122900000, "shares_outstanding": 51974000, "operating_cash_flow": 151400000, "stock_based_compensation": 13300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 66599999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46600000, "free_cash_flow": 215600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367900000", "ebitda": "437100000", "netIncome": "266300000", "grossProfit": "1102700000", "depreciation": "None", "totalRevenue": "4026000000", "costOfRevenue": "2923300000", "interestIncome": "None", "incomeBeforeTax": "349500000", "interestExpense": "15400000", "operatingIncome": "367900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "83900000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "734800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2923300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "734800000", "netIncomeFromContinuingOperations": "265600000" }, "balance": { "goodwill": "2175400000", "inventory": "2234900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10809300000", "longTermDebt": "1693500000", "shortTermDebt": "69200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "953000000", "reportedCurrency": "USD", "retainedEarnings": "7218500000", "totalLiabilities": "3677200000", "otherCurrentAssets": "135200000", "totalCurrentAssets": "4573300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1953500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6236000000", "currentAccountsPayable": "552100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2029000000", "totalShareholderEquity": "7122900000", "capitalLeaseObligations": "335500000", "otherCurrentLiabilities": "380400000", "totalCurrentLiabilities": "1042800000", "otherNonCurrentLiabilities": "74400000", "totalNonCurrentLiabilities": "2634400000", "cashAndShortTermInvestments": "249700000", "commonStockSharesOutstanding": "51974000", "intangibleAssetsExcludingGoodwill": "953000000", "cashAndCashEquivalentsAtCarryingValue": "249700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266300000", "profitLoss": "None", "dividendPayout": "66599999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-47700000", "operatingCashflow": "151400000", "capitalExpenditures": "64200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46600000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66599999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69200000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3498600000, "cost_of_revenue": 2613200000, "gross_profit": 885400000, "ebit": 170300000, "ebitda": 239600000, "pretax_income": 154800000, "tax_provision": 37900000, "net_income": 116500000, "net_income_to_common": 116500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216600000, "total_current_assets": 4141100000, "total_assets": 10373300000, "short_term_debt": 68400000, "long_term_debt": 1420200000, "total_debt": 1488600000, "total_liabilities": 3193800000, "total_equity": 7170100000, "shares_outstanding": 52375000, "goodwill_and_intangibles": 3130000000 }, "cash_flow": { "operating_cash_flow": 276100000, "capital_expenditure": 73200000, "free_cash_flow": 349300000, "dividends_paid": 63500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324285, "ticker_id": 3429, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170300000", "ebitda": "239600000", "netIncome": "116500000", "grossProfit": "885400000", "depreciation": "None", "totalRevenue": "3498600000", "costOfRevenue": "2613200000", "interestIncome": "15500000", "incomeBeforeTax": "154800000", "interestExpense": "15500000", "operatingIncome": "176200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-120300000", "nonInterestIncome": "None", "operatingExpenses": "709200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2613200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "709200000", "netIncomeFromContinuingOperations": "116900000" }, "balance": { "goodwill": "2169900000", "inventory": "2187800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10373300000", "longTermDebt": "1420200000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "960100000", "reportedCurrency": "USD", "retainedEarnings": "7257600000", "totalLiabilities": "3193800000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "4141100000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1539900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6232200000", "currentAccountsPayable": "375200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2948500000", "shortLongTermDebtTotal": "1990400000", "totalShareholderEquity": "7170100000", "capitalLeaseObligations": "318600000", "otherCurrentLiabilities": "404500000", "totalCurrentLiabilities": "848100000", "otherNonCurrentLiabilities": "74100000", "totalNonCurrentLiabilities": "2345700000", "cashAndShortTermInvestments": "216600000", "commonStockSharesOutstanding": "52375000", "intangibleAssetsExcludingGoodwill": "960100000", "cashAndCashEquivalentsAtCarryingValue": "216600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116500000", "profitLoss": "None", "dividendPayout": "63500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "120600000", "operatingCashflow": "276100000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233000000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3498600000, "cost_of_revenue": 2613200000, "gross_profit": 885400000, "research_and_development": null, "selling_general_admin": 709200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170300000, "depreciation_amortisation": 69300000, "ebitda": 239600000, "interest_expense": 15500000, "interest_income": null, "other_non_operating": null, "pretax_income": 154800000, "tax_provision": 37900000, "effective_tax_rate": null, "net_income": 116500000, "net_income_continuing_ops": 116900000, "net_income_to_common": 116500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216600000, "short_term_investments": null, "net_receivables": 1539900000, "inventory": 2187800000, "other_current_assets": null, "total_current_assets": 4141100000, "net_ppe": null, "goodwill": 2169900000, "intangible_assets": 960100000, "goodwill_and_intangibles": 3130000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6232200000, "total_assets": 10373300000, "short_term_debt": 68400000, "accounts_payable": 375200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848100000, "long_term_debt": 1420200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2345700000, "total_liabilities": 3193800000, "total_debt": 1488600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7257600000, "total_equity": 7170100000, "shares_outstanding": 52375000, "operating_cash_flow": 276100000, "stock_based_compensation": 12400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89100000, "dividends_paid": 63500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233000000, "free_cash_flow": 349300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170300000", "ebitda": "239600000", "netIncome": "116500000", "grossProfit": "885400000", "depreciation": "None", "totalRevenue": "3498600000", "costOfRevenue": "2613200000", "interestIncome": "15500000", "incomeBeforeTax": "154800000", "interestExpense": "15500000", "operatingIncome": "176200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37900000", "reportedCurrency": "USD", "netInterestIncome": "-120300000", "nonInterestIncome": "None", "operatingExpenses": "709200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2613200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69300000", "sellingGeneralAndAdministrative": "709200000", "netIncomeFromContinuingOperations": "116900000" }, "balance": { "goodwill": "2169900000", "inventory": "2187800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10373300000", "longTermDebt": "1420200000", "shortTermDebt": "68400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "960100000", "reportedCurrency": "USD", "retainedEarnings": "7257600000", "totalLiabilities": "3193800000", "otherCurrentAssets": "196800000", "totalCurrentAssets": "4141100000", "currentLongTermDebt": "700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1539900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6232200000", "currentAccountsPayable": "375200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2948500000", "shortLongTermDebtTotal": "1990400000", "totalShareholderEquity": "7170100000", "capitalLeaseObligations": "318600000", "otherCurrentLiabilities": "404500000", "totalCurrentLiabilities": "848100000", "otherNonCurrentLiabilities": "74100000", "totalNonCurrentLiabilities": "2345700000", "cashAndShortTermInvestments": "216600000", "commonStockSharesOutstanding": "52375000", "intangibleAssetsExcludingGoodwill": "960100000", "cashAndCashEquivalentsAtCarryingValue": "216600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116500000", "profitLoss": "None", "dividendPayout": "63500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "120600000", "operatingCashflow": "276100000", "capitalExpenditures": "73200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233000000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "12400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69300000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3651200000, "cost_of_revenue": 2619600000, "gross_profit": 1031600000, "ebit": 262100000, "ebitda": 332600000, "pretax_income": 247700000, "tax_provision": 57700000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261200000, "total_current_assets": 4355700000, "total_assets": 10549700000, "short_term_debt": 64800000, "long_term_debt": 1381500000, "total_debt": 1446300000, "total_liabilities": 3233900000, "total_equity": 7305300000, "shares_outstanding": 52817000, "goodwill_and_intangibles": 3146200000 }, "cash_flow": { "operating_cash_flow": 261800000, "capital_expenditure": 81200000, "free_cash_flow": 343000000, "dividends_paid": 62900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324287, "ticker_id": 3429, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262100000", "ebitda": "332600000", "netIncome": "189500000", "grossProfit": "1031600000", "depreciation": "None", "totalRevenue": "3651200000", "costOfRevenue": "2619600000", "interestIncome": "14400000", "incomeBeforeTax": "247700000", "interestExpense": "14400000", "operatingIncome": "259800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "57700000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "771800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2619600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70500000", "sellingGeneralAndAdministrative": "701300000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2168600000", "inventory": "2307900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10549700000", "longTermDebt": "1381500000", "shortTermDebt": "64800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "977600000", "reportedCurrency": "USD", "retainedEarnings": "7400200000", "totalLiabilities": "3233900000", "otherCurrentAssets": "112500000", "totalCurrentAssets": "4355700000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1674100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194000000", "currentAccountsPayable": "507800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2927600000", "shortLongTermDebtTotal": "1688600000", "totalShareholderEquity": "7305300000", "capitalLeaseObligations": "306800000", "otherCurrentLiabilities": "401800000", "totalCurrentLiabilities": "984000000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "2249900000", "cashAndShortTermInvestments": "261200000", "commonStockSharesOutstanding": "52817000", "intangibleAssetsExcludingGoodwill": "977600000", "cashAndCashEquivalentsAtCarryingValue": "261200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189200000", "profitLoss": "None", "dividendPayout": "62900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-55600000", "operatingCashflow": "261800000", "capitalExpenditures": "81200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165200000", "cashflowFromInvestment": "-73900000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3651200000, "cost_of_revenue": 2619600000, "gross_profit": 1031600000, "research_and_development": null, "selling_general_admin": 701300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262100000, "depreciation_amortisation": 70500000, "ebitda": 332600000, "interest_expense": 14400000, "interest_income": null, "other_non_operating": null, "pretax_income": 247700000, "tax_provision": 57700000, "effective_tax_rate": null, "net_income": 189500000, "net_income_continuing_ops": 190000000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261200000, "short_term_investments": null, "net_receivables": 1674100000, "inventory": 2307900000, "other_current_assets": null, "total_current_assets": 4355700000, "net_ppe": null, "goodwill": 2168600000, "intangible_assets": 977600000, "goodwill_and_intangibles": 3146200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6194000000, "total_assets": 10549700000, "short_term_debt": 64800000, "accounts_payable": 507800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984000000, "long_term_debt": 1381500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2249900000, "total_liabilities": 3233900000, "total_debt": 1446300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7400200000, "total_equity": 7305300000, "shares_outstanding": 52817000, "operating_cash_flow": 261800000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73900000, "dividends_paid": 62900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165200000, "free_cash_flow": 343000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262100000", "ebitda": "332600000", "netIncome": "189500000", "grossProfit": "1031600000", "depreciation": "None", "totalRevenue": "3651200000", "costOfRevenue": "2619600000", "interestIncome": "14400000", "incomeBeforeTax": "247700000", "interestExpense": "14400000", "operatingIncome": "259800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "57700000", "reportedCurrency": "USD", "netInterestIncome": "-14400000", "nonInterestIncome": "None", "operatingExpenses": "771800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2619600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70500000", "sellingGeneralAndAdministrative": "701300000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2168600000", "inventory": "2307900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10549700000", "longTermDebt": "1381500000", "shortTermDebt": "64800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "977600000", "reportedCurrency": "USD", "retainedEarnings": "7400200000", "totalLiabilities": "3233900000", "otherCurrentAssets": "112500000", "totalCurrentAssets": "4355700000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1674100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6194000000", "currentAccountsPayable": "507800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2927600000", "shortLongTermDebtTotal": "1688600000", "totalShareholderEquity": "7305300000", "capitalLeaseObligations": "306800000", "otherCurrentLiabilities": "401800000", "totalCurrentLiabilities": "984000000", "otherNonCurrentLiabilities": "60700000", "totalNonCurrentLiabilities": "2249900000", "cashAndShortTermInvestments": "261200000", "commonStockSharesOutstanding": "52817000", "intangibleAssetsExcludingGoodwill": "977600000", "cashAndCashEquivalentsAtCarryingValue": "261200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189200000", "profitLoss": "None", "dividendPayout": "62900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-55600000", "operatingCashflow": "261800000", "capitalExpenditures": "81200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165200000", "cashflowFromInvestment": "-73900000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70500000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3659800000, "cost_of_revenue": 2641600000, "gross_profit": 1018200000, "ebit": 318600000, "ebitda": 388300000, "pretax_income": 304300000, "tax_provision": 70100000, "net_income": 233700000, "net_income_to_common": 233700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239500000, "total_current_assets": 4293100000, "total_assets": 10490000000, "short_term_debt": 464200000, "long_term_debt": 1025500000, "total_debt": 1489700000, "total_liabilities": 3245900000, "total_equity": 7234100000, "shares_outstanding": 53160000, "goodwill_and_intangibles": 3159100000 }, "cash_flow": { "operating_cash_flow": 229000000, "capital_expenditure": 87600000, "free_cash_flow": 316600000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324288, "ticker_id": 3429, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318600000", "ebitda": "388300000", "netIncome": "233700000", "grossProfit": "1018200000", "depreciation": "None", "totalRevenue": "3659800000", "costOfRevenue": "2641600000", "interestIncome": "14300000", "incomeBeforeTax": "304300000", "interestExpense": "14300000", "operatingIncome": "312200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "70100000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "706000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69700000", "sellingGeneralAndAdministrative": "706000000", "netIncomeFromContinuingOperations": "234200000" }, "balance": { "goodwill": "2170400000", "inventory": "2254800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10490000000", "longTermDebt": "1025500000", "shortTermDebt": "464200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "988700000", "reportedCurrency": "USD", "retainedEarnings": "7320200000", "totalLiabilities": "3245900000", "otherCurrentAssets": "126700000", "totalCurrentAssets": "4293100000", "currentLongTermDebt": "400200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1672100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6196900000", "currentAccountsPayable": "516600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2909400000", "shortLongTermDebtTotal": "1732300000", "totalShareholderEquity": "7234100000", "capitalLeaseObligations": "306600000", "otherCurrentLiabilities": "367300000", "totalCurrentLiabilities": "1348100000", "otherNonCurrentLiabilities": "62200000", "totalNonCurrentLiabilities": "1897800000", "cashAndShortTermInvestments": "239500000", "commonStockSharesOutstanding": "53160000", "intangibleAssetsExcludingGoodwill": "988700000", "cashAndCashEquivalentsAtCarryingValue": "239500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235000000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-133900000", "operatingCashflow": "229000000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203400000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3659800000, "cost_of_revenue": 2641600000, "gross_profit": 1018200000, "research_and_development": null, "selling_general_admin": 706000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318600000, "depreciation_amortisation": 69700000, "ebitda": 388300000, "interest_expense": 14300000, "interest_income": null, "other_non_operating": null, "pretax_income": 304300000, "tax_provision": 70100000, "effective_tax_rate": null, "net_income": 233700000, "net_income_continuing_ops": 234200000, "net_income_to_common": 233700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239500000, "short_term_investments": null, "net_receivables": 1672100000, "inventory": 2254800000, "other_current_assets": null, "total_current_assets": 4293100000, "net_ppe": null, "goodwill": 2170400000, "intangible_assets": 988700000, "goodwill_and_intangibles": 3159100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6196900000, "total_assets": 10490000000, "short_term_debt": 464200000, "accounts_payable": 516600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1348100000, "long_term_debt": 1025500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1897800000, "total_liabilities": 3245900000, "total_debt": 1489700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7320200000, "total_equity": 7234100000, "shares_outstanding": 53160000, "operating_cash_flow": 229000000, "stock_based_compensation": 28100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71200000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203400000, "free_cash_flow": 316600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318600000", "ebitda": "388300000", "netIncome": "233700000", "grossProfit": "1018200000", "depreciation": "None", "totalRevenue": "3659800000", "costOfRevenue": "2641600000", "interestIncome": "14300000", "incomeBeforeTax": "304300000", "interestExpense": "14300000", "operatingIncome": "312200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "70100000", "reportedCurrency": "USD", "netInterestIncome": "-14300000", "nonInterestIncome": "None", "operatingExpenses": "706000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2641600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69700000", "sellingGeneralAndAdministrative": "706000000", "netIncomeFromContinuingOperations": "234200000" }, "balance": { "goodwill": "2170400000", "inventory": "2254800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10490000000", "longTermDebt": "1025500000", "shortTermDebt": "464200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "988700000", "reportedCurrency": "USD", "retainedEarnings": "7320200000", "totalLiabilities": "3245900000", "otherCurrentAssets": "126700000", "totalCurrentAssets": "4293100000", "currentLongTermDebt": "400200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1672100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6196900000", "currentAccountsPayable": "516600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2909400000", "shortLongTermDebtTotal": "1732300000", "totalShareholderEquity": "7234100000", "capitalLeaseObligations": "306600000", "otherCurrentLiabilities": "367300000", "totalCurrentLiabilities": "1348100000", "otherNonCurrentLiabilities": "62200000", "totalNonCurrentLiabilities": "1897800000", "cashAndShortTermInvestments": "239500000", "commonStockSharesOutstanding": "53160000", "intangibleAssetsExcludingGoodwill": "988700000", "cashAndCashEquivalentsAtCarryingValue": "239500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235000000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-133900000", "operatingCashflow": "229000000", "capitalExpenditures": "87600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203400000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "28100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69700000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3484700000, "cost_of_revenue": 2520100000, "gross_profit": 964600000, "ebit": 273900000, "ebitda": 342600000, "pretax_income": 262400000, "tax_provision": 61900000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277800000, "total_current_assets": 4211000000, "total_assets": 10365000000, "short_term_debt": 462800000, "long_term_debt": 1073100000, "total_debt": 1535900000, "total_liabilities": 3251400000, "total_equity": 7101800000, "shares_outstanding": 53399000, "goodwill_and_intangibles": 3162600000 }, "cash_flow": { "operating_cash_flow": 64500000, "capital_expenditure": 86900000, "free_cash_flow": 151400000, "dividends_paid": 65200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324289, "ticker_id": 3429, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273900000", "ebitda": "342600000", "netIncome": "199700000", "grossProfit": "964600000", "depreciation": "None", "totalRevenue": "3484700000", "costOfRevenue": "2520100000", "interestIncome": "11500000", "incomeBeforeTax": "262400000", "interestExpense": "11500000", "operatingIncome": "274400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "61900000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "690200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2520100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68700000", "sellingGeneralAndAdministrative": "690200000", "netIncomeFromContinuingOperations": "200500000" }, "balance": { "goodwill": "2165600000", "inventory": "2114300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10365000000", "longTermDebt": "1073100000", "shortTermDebt": "462800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "997000000", "reportedCurrency": "USD", "retainedEarnings": "7214500000", "totalLiabilities": "3251400000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "399900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6154000000", "currentAccountsPayable": "520800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2859700000", "shortLongTermDebtTotal": "1760000000", "totalShareholderEquity": "7101800000", "capitalLeaseObligations": "287000000", "otherCurrentLiabilities": "346300000", "totalCurrentLiabilities": "1329900000", "otherNonCurrentLiabilities": "58900000", "totalNonCurrentLiabilities": "1921500000", "cashAndShortTermInvestments": "277800000", "commonStockSharesOutstanding": "53399000", "intangibleAssetsExcludingGoodwill": "997000000", "cashAndCashEquivalentsAtCarryingValue": "277800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200500000", "profitLoss": "None", "dividendPayout": "65200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-85900000", "operatingCashflow": "64500000", "capitalExpenditures": "86900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18600000", "cashflowFromInvestment": "-87600000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3484700000, "cost_of_revenue": 2520100000, "gross_profit": 964600000, "research_and_development": null, "selling_general_admin": 690200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273900000, "depreciation_amortisation": 68700000, "ebitda": 342600000, "interest_expense": 11500000, "interest_income": null, "other_non_operating": null, "pretax_income": 262400000, "tax_provision": 61900000, "effective_tax_rate": null, "net_income": 199700000, "net_income_continuing_ops": 200500000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277800000, "short_term_investments": null, "net_receivables": 1683300000, "inventory": 2114300000, "other_current_assets": null, "total_current_assets": 4211000000, "net_ppe": null, "goodwill": 2165600000, "intangible_assets": 997000000, "goodwill_and_intangibles": 3162600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6154000000, "total_assets": 10365000000, "short_term_debt": 462800000, "accounts_payable": 520800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1329900000, "long_term_debt": 1073100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1921500000, "total_liabilities": 3251400000, "total_debt": 1535900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7214500000, "total_equity": 7101800000, "shares_outstanding": 53399000, "operating_cash_flow": 64500000, "stock_based_compensation": 12200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87600000, "dividends_paid": 65200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18600000, "free_cash_flow": 151400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273900000", "ebitda": "342600000", "netIncome": "199700000", "grossProfit": "964600000", "depreciation": "None", "totalRevenue": "3484700000", "costOfRevenue": "2520100000", "interestIncome": "11500000", "incomeBeforeTax": "262400000", "interestExpense": "11500000", "operatingIncome": "274400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "61900000", "reportedCurrency": "USD", "netInterestIncome": "-11500000", "nonInterestIncome": "None", "operatingExpenses": "690200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2520100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68700000", "sellingGeneralAndAdministrative": "690200000", "netIncomeFromContinuingOperations": "200500000" }, "balance": { "goodwill": "2165600000", "inventory": "2114300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10365000000", "longTermDebt": "1073100000", "shortTermDebt": "462800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "997000000", "reportedCurrency": "USD", "retainedEarnings": "7214500000", "totalLiabilities": "3251400000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "399900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6154000000", "currentAccountsPayable": "520800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2859700000", "shortLongTermDebtTotal": "1760000000", "totalShareholderEquity": "7101800000", "capitalLeaseObligations": "287000000", "otherCurrentLiabilities": "346300000", "totalCurrentLiabilities": "1329900000", "otherNonCurrentLiabilities": "58900000", "totalNonCurrentLiabilities": "1921500000", "cashAndShortTermInvestments": "277800000", "commonStockSharesOutstanding": "53399000", "intangibleAssetsExcludingGoodwill": "997000000", "cashAndCashEquivalentsAtCarryingValue": "277800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200500000", "profitLoss": "None", "dividendPayout": "65200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-85900000", "operatingCashflow": "64500000", "capitalExpenditures": "86900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18600000", "cashflowFromInvestment": "-87600000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68700000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3126600000, "cost_of_revenue": 2311100000, "gross_profit": 815500000, "ebit": 143500000, "ebitda": 214100000, "pretax_income": 133500000, "tax_provision": 27500000, "net_income": 105300000, "net_income_to_common": 105300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318100000, "total_current_assets": 3895500000, "total_assets": 10021800000, "short_term_debt": 461100000, "long_term_debt": 742800000, "total_debt": 1203900000, "total_liabilities": 2791200000, "total_equity": 7219600000, "shares_outstanding": 54555000, "goodwill_and_intangibles": 3169000000 }, "cash_flow": { "operating_cash_flow": 473300000, "capital_expenditure": 110900000, "free_cash_flow": 584200000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324290, "ticker_id": 3429, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143500000", "ebitda": "214100000", "netIncome": "105300000", "grossProfit": "815500000", "depreciation": "None", "totalRevenue": "3126600000", "costOfRevenue": "2311100000", "interestIncome": "10000000", "incomeBeforeTax": "133500000", "interestExpense": "10000000", "operatingIncome": "152500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-92800000", "nonInterestIncome": "None", "operatingExpenses": "663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70600000", "sellingGeneralAndAdministrative": "679600000", "netIncomeFromContinuingOperations": "106000000" }, "balance": { "goodwill": "2161800000", "inventory": "2026800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10021800000", "longTermDebt": "742800000", "shortTermDebt": "461100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1007200000", "reportedCurrency": "USD", "retainedEarnings": "7334700000", "totalLiabilities": "2791200000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "3895500000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6126300000", "currentAccountsPayable": "361900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820100000", "shortLongTermDebtTotal": "1418100000", "totalShareholderEquity": "7219600000", "capitalLeaseObligations": "275600000", "otherCurrentLiabilities": "390000000", "totalCurrentLiabilities": "1213000000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1578200000", "cashAndShortTermInvestments": "318100000", "commonStockSharesOutstanding": "54555000", "intangibleAssetsExcludingGoodwill": "1007200000", "cashAndCashEquivalentsAtCarryingValue": "318100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105300000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "169100000", "operatingCashflow": "473300000", "capitalExpenditures": "110900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327700000", "cashflowFromInvestment": "-130300000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3126600000, "cost_of_revenue": 2311100000, "gross_profit": 815500000, "research_and_development": null, "selling_general_admin": 679600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143500000, "depreciation_amortisation": 70600000, "ebitda": 214100000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 133500000, "tax_provision": 27500000, "effective_tax_rate": null, "net_income": 105300000, "net_income_continuing_ops": 106000000, "net_income_to_common": 105300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 318100000, "short_term_investments": null, "net_receivables": 1402400000, "inventory": 2026800000, "other_current_assets": null, "total_current_assets": 3895500000, "net_ppe": null, "goodwill": 2161800000, "intangible_assets": 1007200000, "goodwill_and_intangibles": 3169000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6126300000, "total_assets": 10021800000, "short_term_debt": 461100000, "accounts_payable": 361900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1213000000, "long_term_debt": 742800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578200000, "total_liabilities": 2791200000, "total_debt": 1203900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7334700000, "total_equity": 7219600000, "shares_outstanding": 54555000, "operating_cash_flow": 473300000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130300000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327700000, "free_cash_flow": 584200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143500000", "ebitda": "214100000", "netIncome": "105300000", "grossProfit": "815500000", "depreciation": "None", "totalRevenue": "3126600000", "costOfRevenue": "2311100000", "interestIncome": "10000000", "incomeBeforeTax": "133500000", "interestExpense": "10000000", "operatingIncome": "152500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27500000", "reportedCurrency": "USD", "netInterestIncome": "-92800000", "nonInterestIncome": "None", "operatingExpenses": "663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2311100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70600000", "sellingGeneralAndAdministrative": "679600000", "netIncomeFromContinuingOperations": "106000000" }, "balance": { "goodwill": "2161800000", "inventory": "2026800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10021800000", "longTermDebt": "742800000", "shortTermDebt": "461100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1007200000", "reportedCurrency": "USD", "retainedEarnings": "7334700000", "totalLiabilities": "2791200000", "otherCurrentAssets": "148200000", "totalCurrentAssets": "3895500000", "currentLongTermDebt": "399700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1402400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6126300000", "currentAccountsPayable": "361900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820100000", "shortLongTermDebtTotal": "1418100000", "totalShareholderEquity": "7219600000", "capitalLeaseObligations": "275600000", "otherCurrentLiabilities": "390000000", "totalCurrentLiabilities": "1213000000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1578200000", "cashAndShortTermInvestments": "318100000", "commonStockSharesOutstanding": "54555000", "intangibleAssetsExcludingGoodwill": "1007200000", "cashAndCashEquivalentsAtCarryingValue": "318100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105300000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "169100000", "operatingCashflow": "473300000", "capitalExpenditures": "110900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327700000", "cashflowFromInvestment": "-130300000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70600000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3420300000, "cost_of_revenue": 2481900000, "gross_profit": 938400000, "ebit": 271400000, "ebitda": 339300000, "pretax_income": 260500000, "tax_provision": 60600000, "net_income": 199200000, "net_income_to_common": 199200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314600000, "total_current_assets": 4212500000, "total_assets": 10300800000, "short_term_debt": 459600000, "long_term_debt": 867800000, "total_debt": 1327400000, "total_liabilities": 2939600000, "total_equity": 7350500000, "shares_outstanding": 55182000, "goodwill_and_intangibles": 3202400000 }, "cash_flow": { "operating_cash_flow": 463900000, "capital_expenditure": 112800000, "free_cash_flow": 576700000, "dividends_paid": 60600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324292, "ticker_id": 3429, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271400000", "ebitda": "339300000", "netIncome": "199200000", "grossProfit": "938400000", "depreciation": "None", "totalRevenue": "3420300000", "costOfRevenue": "2481900000", "interestIncome": "10900000", "incomeBeforeTax": "260500000", "interestExpense": "10900000", "operatingIncome": "278500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "60600000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "659900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2481900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67900000", "sellingGeneralAndAdministrative": "665000000", "netIncomeFromContinuingOperations": "199900000" }, "balance": { "goodwill": "2170900000", "inventory": "2205800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10300800000", "longTermDebt": "867800000", "shortTermDebt": "459600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1031500000", "reportedCurrency": "USD", "retainedEarnings": "7433500000", "totalLiabilities": "2939600000", "otherCurrentAssets": "123500000", "totalCurrentAssets": "4212500000", "currentLongTermDebt": "399500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1568600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6088300000", "currentAccountsPayable": "440900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2774000000", "shortLongTermDebtTotal": "1538200000", "totalShareholderEquity": "7350500000", "capitalLeaseObligations": "270900000", "otherCurrentLiabilities": "372000000", "totalCurrentLiabilities": "1272500000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "1667100000", "cashAndShortTermInvestments": "314600000", "commonStockSharesOutstanding": "55182000", "intangibleAssetsExcludingGoodwill": "1031500000", "cashAndCashEquivalentsAtCarryingValue": "314600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201300000", "profitLoss": "None", "dividendPayout": "60600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "88700000", "operatingCashflow": "463900000", "capitalExpenditures": "112800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394600000", "cashflowFromInvestment": "-111400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3420300000, "cost_of_revenue": 2481900000, "gross_profit": 938400000, "research_and_development": null, "selling_general_admin": 665000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271400000, "depreciation_amortisation": 67900000, "ebitda": 339300000, "interest_expense": 10900000, "interest_income": null, "other_non_operating": null, "pretax_income": 260500000, "tax_provision": 60600000, "effective_tax_rate": null, "net_income": 199200000, "net_income_continuing_ops": 199900000, "net_income_to_common": 199200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314600000, "short_term_investments": null, "net_receivables": 1568600000, "inventory": 2205800000, "other_current_assets": null, "total_current_assets": 4212500000, "net_ppe": null, "goodwill": 2170900000, "intangible_assets": 1031500000, "goodwill_and_intangibles": 3202400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6088300000, "total_assets": 10300800000, "short_term_debt": 459600000, "accounts_payable": 440900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1272500000, "long_term_debt": 867800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1667100000, "total_liabilities": 2939600000, "total_debt": 1327400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7433500000, "total_equity": 7350500000, "shares_outstanding": 55182000, "operating_cash_flow": 463900000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111400000, "dividends_paid": 60600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394600000, "free_cash_flow": 576700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271400000", "ebitda": "339300000", "netIncome": "199200000", "grossProfit": "938400000", "depreciation": "None", "totalRevenue": "3420300000", "costOfRevenue": "2481900000", "interestIncome": "10900000", "incomeBeforeTax": "260500000", "interestExpense": "10900000", "operatingIncome": "278500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "60600000", "reportedCurrency": "USD", "netInterestIncome": "-10900000", "nonInterestIncome": "None", "operatingExpenses": "659900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2481900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67900000", "sellingGeneralAndAdministrative": "665000000", "netIncomeFromContinuingOperations": "199900000" }, "balance": { "goodwill": "2170900000", "inventory": "2205800000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10300800000", "longTermDebt": "867800000", "shortTermDebt": "459600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1031500000", "reportedCurrency": "USD", "retainedEarnings": "7433500000", "totalLiabilities": "2939600000", "otherCurrentAssets": "123500000", "totalCurrentAssets": "4212500000", "currentLongTermDebt": "399500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1568600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6088300000", "currentAccountsPayable": "440900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2774000000", "shortLongTermDebtTotal": "1538200000", "totalShareholderEquity": "7350500000", "capitalLeaseObligations": "270900000", "otherCurrentLiabilities": "372000000", "totalCurrentLiabilities": "1272500000", "otherNonCurrentLiabilities": "57600000", "totalNonCurrentLiabilities": "1667100000", "cashAndShortTermInvestments": "314600000", "commonStockSharesOutstanding": "55182000", "intangibleAssetsExcludingGoodwill": "1031500000", "cashAndCashEquivalentsAtCarryingValue": "314600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201300000", "profitLoss": "None", "dividendPayout": "60600000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "88700000", "operatingCashflow": "463900000", "capitalExpenditures": "112800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394600000", "cashflowFromInvestment": "-111400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67900000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3643300000, "cost_of_revenue": 2623900000, "gross_profit": 1019400000, "ebit": 359400001, "ebitda": 426000000, "pretax_income": 349700000, "tax_provision": 81400000, "net_income": 267800000, "net_income_to_common": 267800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350800000, "total_current_assets": 4432500000, "total_assets": 10448100000, "short_term_debt": 57700000, "long_term_debt": 1143300000, "total_debt": 1201000000, "total_liabilities": 2815100000, "total_equity": 7623000000, "shares_outstanding": 57394000, "goodwill_and_intangibles": 3203200000 }, "cash_flow": { "operating_cash_flow": 366300000, "capital_expenditure": 98200000, "free_cash_flow": 464500000, "dividends_paid": 62600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324293, "ticker_id": 3429, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359400001", "ebitda": "426000000", "netIncome": "267800000", "grossProfit": "1019400000", "depreciation": "None", "totalRevenue": "3643300000", "costOfRevenue": "2623900000", "interestIncome": "None", "incomeBeforeTax": "349700000", "interestExpense": "9700000", "operatingIncome": "351700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "81400000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "667700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2623900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66599999", "sellingGeneralAndAdministrative": "667700000", "netIncomeFromContinuingOperations": "268300000" }, "balance": { "goodwill": "2167000000", "inventory": "2288700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10448100000", "longTermDebt": "1143300000", "shortTermDebt": "57700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1036200000", "reportedCurrency": "USD", "retainedEarnings": "7724400000", "totalLiabilities": "2815100000", "otherCurrentAssets": "132300000", "totalCurrentAssets": "4432500000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1660700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6015600000", "currentAccountsPayable": "458400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1388600000", "totalShareholderEquity": "7623000000", "capitalLeaseObligations": "245000000", "otherCurrentLiabilities": "367400000", "totalCurrentLiabilities": "883500000", "otherNonCurrentLiabilities": "71300000", "totalNonCurrentLiabilities": "1931600000", "cashAndShortTermInvestments": "350800000", "commonStockSharesOutstanding": "57394000", "intangibleAssetsExcludingGoodwill": "1036200000", "cashAndCashEquivalentsAtCarryingValue": "350800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267800000", "profitLoss": "None", "dividendPayout": "62600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-26400000", "operatingCashflow": "366300000", "capitalExpenditures": "98200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563800000", "cashflowFromInvestment": "-384600000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3643300000, "cost_of_revenue": 2623900000, "gross_profit": 1019400000, "research_and_development": null, "selling_general_admin": 667700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359400001, "depreciation_amortisation": 66599999, "ebitda": 426000000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 349700000, "tax_provision": 81400000, "effective_tax_rate": null, "net_income": 267800000, "net_income_continuing_ops": 268300000, "net_income_to_common": 267800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350800000, "short_term_investments": null, "net_receivables": 1660700000, "inventory": 2288700000, "other_current_assets": null, "total_current_assets": 4432500000, "net_ppe": null, "goodwill": 2167000000, "intangible_assets": 1036200000, "goodwill_and_intangibles": 3203200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6015600000, "total_assets": 10448100000, "short_term_debt": 57700000, "accounts_payable": 458400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883500000, "long_term_debt": 1143300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1931600000, "total_liabilities": 2815100000, "total_debt": 1201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7724400000, "total_equity": 7623000000, "shares_outstanding": 57394000, "operating_cash_flow": 366300000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -384600000, "dividends_paid": 62600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -563800000, "free_cash_flow": 464500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "359400001", "ebitda": "426000000", "netIncome": "267800000", "grossProfit": "1019400000", "depreciation": "None", "totalRevenue": "3643300000", "costOfRevenue": "2623900000", "interestIncome": "None", "incomeBeforeTax": "349700000", "interestExpense": "9700000", "operatingIncome": "351700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "81400000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "667700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2623900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66599999", "sellingGeneralAndAdministrative": "667700000", "netIncomeFromContinuingOperations": "268300000" }, "balance": { "goodwill": "2167000000", "inventory": "2288700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10448100000", "longTermDebt": "1143300000", "shortTermDebt": "57700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1036200000", "reportedCurrency": "USD", "retainedEarnings": "7724400000", "totalLiabilities": "2815100000", "otherCurrentAssets": "132300000", "totalCurrentAssets": "4432500000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1660700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6015600000", "currentAccountsPayable": "458400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1388600000", "totalShareholderEquity": "7623000000", "capitalLeaseObligations": "245000000", "otherCurrentLiabilities": "367400000", "totalCurrentLiabilities": "883500000", "otherNonCurrentLiabilities": "71300000", "totalNonCurrentLiabilities": "1931600000", "cashAndShortTermInvestments": "350800000", "commonStockSharesOutstanding": "57394000", "intangibleAssetsExcludingGoodwill": "1036200000", "cashAndCashEquivalentsAtCarryingValue": "350800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267800000", "profitLoss": "None", "dividendPayout": "62600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-26400000", "operatingCashflow": "366300000", "capitalExpenditures": "98200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-563800000", "cashflowFromInvestment": "-384600000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66600000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3644800000, "cost_of_revenue": 2580200000, "gross_profit": 1064599999, "ebit": 405900000, "ebitda": 469500000, "pretax_income": 396200000, "tax_provision": 92400000, "net_income": 302900000, "net_income_to_common": 302900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 934900000, "total_current_assets": 4923400000, "total_assets": 10712200000, "short_term_debt": 56600000, "long_term_debt": 1142600000, "total_debt": 1199200000, "total_liabilities": 2769500000, "total_equity": 7932400000, "shares_outstanding": 57882000, "goodwill_and_intangibles": 3111400000 }, "cash_flow": { "operating_cash_flow": 126300000, "capital_expenditure": 108700000, "free_cash_flow": 235000000, "dividends_paid": 65300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324294, "ticker_id": 3429, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405900000", "ebitda": "469500000", "netIncome": "302900000", "grossProfit": "1064599999", "depreciation": "None", "totalRevenue": "3644800000", "costOfRevenue": "2580200000", "interestIncome": "None", "incomeBeforeTax": "396200000", "interestExpense": "9700000", "operatingIncome": "393100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "92400000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "671500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63600000", "sellingGeneralAndAdministrative": "671500000", "netIncomeFromContinuingOperations": "303800000" }, "balance": { "goodwill": "2125300000", "inventory": "2166900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10712200000", "longTermDebt": "1142600000", "shortTermDebt": "56600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "986100000", "reportedCurrency": "USD", "retainedEarnings": "8025600000", "totalLiabilities": "2769500000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "4923400000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1686000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5788800000", "currentAccountsPayable": "449700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377000000", "totalShareholderEquity": "7932400000", "capitalLeaseObligations": "234100000", "otherCurrentLiabilities": "304200000", "totalCurrentLiabilities": "857400000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1912100000", "cashAndShortTermInvestments": "934900000", "commonStockSharesOutstanding": "57882000", "intangibleAssetsExcludingGoodwill": "986100000", "cashAndCashEquivalentsAtCarryingValue": "934900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302900000", "profitLoss": "None", "dividendPayout": "65300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-114600000", "operatingCashflow": "126300000", "capitalExpenditures": "108700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90300000", "cashflowFromInvestment": "-177400000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3644800000, "cost_of_revenue": 2580200000, "gross_profit": 1064599999, "research_and_development": null, "selling_general_admin": 671500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405900000, "depreciation_amortisation": 63600000, "ebitda": 469500000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 396200000, "tax_provision": 92400000, "effective_tax_rate": null, "net_income": 302900000, "net_income_continuing_ops": 303800000, "net_income_to_common": 302900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 934900000, "short_term_investments": null, "net_receivables": 1686000000, "inventory": 2166900000, "other_current_assets": null, "total_current_assets": 4923400000, "net_ppe": null, "goodwill": 2125300000, "intangible_assets": 986100000, "goodwill_and_intangibles": 3111400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5788800000, "total_assets": 10712200000, "short_term_debt": 56600000, "accounts_payable": 449700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857400000, "long_term_debt": 1142600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1912100000, "total_liabilities": 2769500000, "total_debt": 1199200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8025600000, "total_equity": 7932400000, "shares_outstanding": 57882000, "operating_cash_flow": 126300000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177400000, "dividends_paid": 65300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90300000, "free_cash_flow": 235000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "405900000", "ebitda": "469500000", "netIncome": "302900000", "grossProfit": "1064599999", "depreciation": "None", "totalRevenue": "3644800000", "costOfRevenue": "2580200000", "interestIncome": "None", "incomeBeforeTax": "396200000", "interestExpense": "9700000", "operatingIncome": "393100000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "92400000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "671500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2580200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63600000", "sellingGeneralAndAdministrative": "671500000", "netIncomeFromContinuingOperations": "303800000" }, "balance": { "goodwill": "2125300000", "inventory": "2166900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10712200000", "longTermDebt": "1142600000", "shortTermDebt": "56600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "986100000", "reportedCurrency": "USD", "retainedEarnings": "8025600000", "totalLiabilities": "2769500000", "otherCurrentAssets": "135600000", "totalCurrentAssets": "4923400000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1686000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5788800000", "currentAccountsPayable": "449700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377000000", "totalShareholderEquity": "7932400000", "capitalLeaseObligations": "234100000", "otherCurrentLiabilities": "304200000", "totalCurrentLiabilities": "857400000", "otherNonCurrentLiabilities": "70800000", "totalNonCurrentLiabilities": "1912100000", "cashAndShortTermInvestments": "934900000", "commonStockSharesOutstanding": "57882000", "intangibleAssetsExcludingGoodwill": "986100000", "cashAndCashEquivalentsAtCarryingValue": "934900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302900000", "profitLoss": "None", "dividendPayout": "65300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-114600000", "operatingCashflow": "126300000", "capitalExpenditures": "108700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90300000", "cashflowFromInvestment": "-177400000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63600000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3337300000, "cost_of_revenue": 2378600000, "gross_profit": 958700000, "ebit": 343100000, "ebitda": 406000000, "pretax_income": 333300000, "tax_provision": 59900000, "net_income": 272700000, "net_income_to_common": 272700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080200000, "total_current_assets": 4771800000, "total_assets": 10480300000, "short_term_debt": 56500000, "long_term_debt": 1141900000, "total_debt": 1198400000, "total_liabilities": 2747500000, "total_equity": 7722300000, "shares_outstanding": 58071000, "goodwill_and_intangibles": 3092200000 }, "cash_flow": { "operating_cash_flow": 525600000, "capital_expenditure": 110200000, "free_cash_flow": 635800000, "dividends_paid": 58800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324295, "ticker_id": 3429, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343100000", "ebitda": "406000000", "netIncome": "272700000", "grossProfit": "958700000", "depreciation": "None", "totalRevenue": "3337300000", "costOfRevenue": "2378600000", "interestIncome": "None", "incomeBeforeTax": "333300000", "interestExpense": "9800000", "operatingIncome": "325100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "633600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2378600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "650500000", "netIncomeFromContinuingOperations": "273400000" }, "balance": { "goodwill": "2111100000", "inventory": "2043200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10480300000", "longTermDebt": "1141900000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "981100000", "reportedCurrency": "USD", "retainedEarnings": "7798900000", "totalLiabilities": "2747500000", "otherCurrentAssets": "140400000", "totalCurrentAssets": "4771800000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5708500000", "currentAccountsPayable": "410300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377300000", "totalShareholderEquity": "7722300000", "capitalLeaseObligations": "235100000", "otherCurrentLiabilities": "376800000", "totalCurrentLiabilities": "843600000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "1903900000", "cashAndShortTermInvestments": "1080200000", "commonStockSharesOutstanding": "58071000", "intangibleAssetsExcludingGoodwill": "981100000", "cashAndCashEquivalentsAtCarryingValue": "1080200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272700000", "profitLoss": "None", "dividendPayout": "58800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "525600000", "capitalExpenditures": "110200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311600000", "cashflowFromInvestment": "-116100000", "stockBasedCompensation": "16600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3337300000, "cost_of_revenue": 2378600000, "gross_profit": 958700000, "research_and_development": null, "selling_general_admin": 650500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343100000, "depreciation_amortisation": 62900000, "ebitda": 406000000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": 333300000, "tax_provision": 59900000, "effective_tax_rate": null, "net_income": 272700000, "net_income_continuing_ops": 273400000, "net_income_to_common": 272700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080200000, "short_term_investments": null, "net_receivables": 1508000000, "inventory": 2043200000, "other_current_assets": null, "total_current_assets": 4771800000, "net_ppe": null, "goodwill": 2111100000, "intangible_assets": 981100000, "goodwill_and_intangibles": 3092200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5708500000, "total_assets": 10480300000, "short_term_debt": 56500000, "accounts_payable": 410300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 843600000, "long_term_debt": 1141900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903900000, "total_liabilities": 2747500000, "total_debt": 1198400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7798900000, "total_equity": 7722300000, "shares_outstanding": 58071000, "operating_cash_flow": 525600000, "stock_based_compensation": 16600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116100000, "dividends_paid": 58800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311600000, "free_cash_flow": 635800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343100000", "ebitda": "406000000", "netIncome": "272700000", "grossProfit": "958700000", "depreciation": "None", "totalRevenue": "3337300000", "costOfRevenue": "2378600000", "interestIncome": "None", "incomeBeforeTax": "333300000", "interestExpense": "9800000", "operatingIncome": "325100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59900000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "633600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2378600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62900000", "sellingGeneralAndAdministrative": "650500000", "netIncomeFromContinuingOperations": "273400000" }, "balance": { "goodwill": "2111100000", "inventory": "2043200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10480300000", "longTermDebt": "1141900000", "shortTermDebt": "56500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "981100000", "reportedCurrency": "USD", "retainedEarnings": "7798900000", "totalLiabilities": "2747500000", "otherCurrentAssets": "140400000", "totalCurrentAssets": "4771800000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1508000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5708500000", "currentAccountsPayable": "410300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377300000", "totalShareholderEquity": "7722300000", "capitalLeaseObligations": "235100000", "otherCurrentLiabilities": "376800000", "totalCurrentLiabilities": "843600000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "1903900000", "cashAndShortTermInvestments": "1080200000", "commonStockSharesOutstanding": "58071000", "intangibleAssetsExcludingGoodwill": "981100000", "cashAndCashEquivalentsAtCarryingValue": "1080200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272700000", "profitLoss": "None", "dividendPayout": "58800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "525600000", "capitalExpenditures": "110200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311600000", "cashflowFromInvestment": "-116100000", "stockBasedCompensation": "16600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62900000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3623000000, "cost_of_revenue": 2606600000, "gross_profit": 1016400000, "ebit": 397700000, "ebitda": 458300000, "pretax_income": 388000000, "tax_provision": 92000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976900000, "total_current_assets": 4859100000, "total_assets": 10492900000, "short_term_debt": 56000000, "long_term_debt": 1141600000, "total_debt": 1197600000, "total_liabilities": 2757700000, "total_equity": 7724300000, "shares_outstanding": 59124000, "goodwill_and_intangibles": 3098800000 }, "cash_flow": { "operating_cash_flow": 466000000, "capital_expenditure": 125500000, "free_cash_flow": 591500000, "dividends_paid": 58700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324297, "ticker_id": 3429, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "397700000", "ebitda": "458300000", "netIncome": "295000000", "grossProfit": "1016400000", "depreciation": "None", "totalRevenue": "3623000000", "costOfRevenue": "2606600000", "interestIncome": "9700000", "incomeBeforeTax": "388000000", "interestExpense": "9700000", "operatingIncome": "389500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "626900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2606600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60600000", "sellingGeneralAndAdministrative": "626900000", "netIncomeFromContinuingOperations": "296000000" }, "balance": { "goodwill": "2108700000", "inventory": "2110200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10492900000", "longTermDebt": "1141600000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "990100000", "reportedCurrency": "USD", "retainedEarnings": "7823600000", "totalLiabilities": "2757700000", "otherCurrentAssets": "104700000", "totalCurrentAssets": "4859100000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1667300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633800000", "currentAccountsPayable": "445400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2416700000", "shortLongTermDebtTotal": "1372300000", "totalShareholderEquity": "7724300000", "capitalLeaseObligations": "230400000", "otherCurrentLiabilities": "377300000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1879000000", "cashAndShortTermInvestments": "976900000", "commonStockSharesOutstanding": "59124000", "intangibleAssetsExcludingGoodwill": "990100000", "cashAndCashEquivalentsAtCarryingValue": "976900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296000000", "profitLoss": "None", "dividendPayout": "58700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "88600000", "operatingCashflow": "466000000", "capitalExpenditures": "125500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190300000", "cashflowFromInvestment": "-367800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3623000000, "cost_of_revenue": 2606600000, "gross_profit": 1016400000, "research_and_development": null, "selling_general_admin": 626900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 397700000, "depreciation_amortisation": 60600000, "ebitda": 458300000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 388000000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 295000000, "net_income_continuing_ops": 296000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976900000, "short_term_investments": null, "net_receivables": 1667300000, "inventory": 2110200000, "other_current_assets": null, "total_current_assets": 4859100000, "net_ppe": null, "goodwill": 2108700000, "intangible_assets": 990100000, "goodwill_and_intangibles": 3098800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5633800000, "total_assets": 10492900000, "short_term_debt": 56000000, "accounts_payable": 445400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878700000, "long_term_debt": 1141600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1879000000, "total_liabilities": 2757700000, "total_debt": 1197600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7823600000, "total_equity": 7724300000, "shares_outstanding": 59124000, "operating_cash_flow": 466000000, "stock_based_compensation": 16800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -367800000, "dividends_paid": 58700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190300000, "free_cash_flow": 591500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "397700000", "ebitda": "458300000", "netIncome": "295000000", "grossProfit": "1016400000", "depreciation": "None", "totalRevenue": "3623000000", "costOfRevenue": "2606600000", "interestIncome": "9700000", "incomeBeforeTax": "388000000", "interestExpense": "9700000", "operatingIncome": "389500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "626900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2606600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60600000", "sellingGeneralAndAdministrative": "626900000", "netIncomeFromContinuingOperations": "296000000" }, "balance": { "goodwill": "2108700000", "inventory": "2110200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10492900000", "longTermDebt": "1141600000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "990100000", "reportedCurrency": "USD", "retainedEarnings": "7823600000", "totalLiabilities": "2757700000", "otherCurrentAssets": "104700000", "totalCurrentAssets": "4859100000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1667300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633800000", "currentAccountsPayable": "445400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2416700000", "shortLongTermDebtTotal": "1372300000", "totalShareholderEquity": "7724300000", "capitalLeaseObligations": "230400000", "otherCurrentLiabilities": "377300000", "totalCurrentLiabilities": "878700000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "1879000000", "cashAndShortTermInvestments": "976900000", "commonStockSharesOutstanding": "59124000", "intangibleAssetsExcludingGoodwill": "990100000", "cashAndCashEquivalentsAtCarryingValue": "976900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296000000", "profitLoss": "None", "dividendPayout": "58700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "88600000", "operatingCashflow": "466000000", "capitalExpenditures": "125500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190300000", "cashflowFromInvestment": "-367800000", "stockBasedCompensation": "16800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60600000", "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": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "income_statement": { "revenue": 3880300000, "cost_of_revenue": 2718400000, "gross_profit": 1161900000, "ebit": 520600000, "ebitda": 581400000, "pretax_income": 510900000, "tax_provision": 124600000, "net_income": 385100000, "net_income_to_common": 385100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816300000, "total_current_assets": 4858300000, "total_assets": 10440400000, "short_term_debt": 54900000, "long_term_debt": 1140900000, "total_debt": 1195800000, "total_liabilities": 2814900000, "total_equity": 7615600000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 3112600000 }, "cash_flow": { "operating_cash_flow": 295100000, "capital_expenditure": 130200000, "free_cash_flow": 425300000, "dividends_paid": 58600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324298, "ticker_id": 3429, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:40.037390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "520600000", "ebitda": "581400000", "netIncome": "385100000", "grossProfit": "1161900000", "depreciation": "None", "totalRevenue": "3880300000", "costOfRevenue": "2718400000", "interestIncome": "9700000", "incomeBeforeTax": "510900000", "interestExpense": "9700000", "operatingIncome": "511300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "124600000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "650600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "2718400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60800000", "sellingGeneralAndAdministrative": "650600000", "netIncomeFromContinuingOperations": "386300000" }, "balance": { "goodwill": "2109800000", "inventory": "2202300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10440400000", "longTermDebt": "1140900000", "shortTermDebt": "54900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1002800000", "reportedCurrency": "USD", "retainedEarnings": "7702100000", "totalLiabilities": "2814900000", "otherCurrentAssets": "109800000", "totalCurrentAssets": "4858300000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1729900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5582100000", "currentAccountsPayable": "499800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2339000000", "shortLongTermDebtTotal": "1365800000", "totalShareholderEquity": "7615600000", "capitalLeaseObligations": "224600000", "otherCurrentLiabilities": "361900000", "totalCurrentLiabilities": "937800000", "otherNonCurrentLiabilities": "59300000", "totalNonCurrentLiabilities": "1877100000", "cashAndShortTermInvestments": "816300000", "commonStockSharesOutstanding": "59346000", "intangibleAssetsExcludingGoodwill": "1002800000", "cashAndCashEquivalentsAtCarryingValue": "816300000", "accumulatedDepreciationAmortizationPPE": "-2167700000" }, "cashflow": { "netIncome": "386300000", "profitLoss": "None", "dividendPayout": "58600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-215600000", "operatingCashflow": "295100000", "capitalExpenditures": "130200000", "changeInReceivables": "73800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141200000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "18100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3880300000, "cost_of_revenue": 2718400000, "gross_profit": 1161900000, "research_and_development": null, "selling_general_admin": 650600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520600000, "depreciation_amortisation": 60800000, "ebitda": 581400000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 510900000, "tax_provision": 124600000, "effective_tax_rate": null, "net_income": 385100000, "net_income_continuing_ops": 386300000, "net_income_to_common": 385100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816300000, "short_term_investments": null, "net_receivables": 1729900000, "inventory": 2202300000, "other_current_assets": null, "total_current_assets": 4858300000, "net_ppe": null, "goodwill": 2109800000, "intangible_assets": 1002800000, "goodwill_and_intangibles": 3112600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5582100000, "total_assets": 10440400000, "short_term_debt": 54900000, "accounts_payable": 499800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 937800000, "long_term_debt": 1140900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1877100000, "total_liabilities": 2814900000, "total_debt": 1195800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7702100000, "total_equity": 7615600000, "shares_outstanding": 59346000, "operating_cash_flow": 295100000, "stock_based_compensation": 18100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255000000, "dividends_paid": 58600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141200000, "free_cash_flow": 425300000, "net_change_in_cash": 1500000 }, "raw_data": { "income": { "ebit": "520600000", "ebitda": "581400000", "netIncome": "385100000", "grossProfit": "1161900000", "depreciation": "None", "totalRevenue": "3880300000", "costOfRevenue": "2718400000", "interestIncome": "9700000", "incomeBeforeTax": "510900000", "interestExpense": "9700000", "operatingIncome": "511300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "124600000", "reportedCurrency": "USD", "netInterestIncome": "-9700000", "nonInterestIncome": "None", "operatingExpenses": "650600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9300000", "costofGoodsAndServicesSold": "2718400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60800000", "sellingGeneralAndAdministrative": "650600000", "netIncomeFromContinuingOperations": "386300000" }, "balance": { "goodwill": "2109800000", "inventory": "2202300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "10440400000", "longTermDebt": "1140900000", "shortTermDebt": "54900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1002800000", "reportedCurrency": "USD", "retainedEarnings": "7702100000", "totalLiabilities": "2814900000", "otherCurrentAssets": "109800000", "totalCurrentAssets": "4858300000", "currentLongTermDebt": "300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1729900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5582100000", "currentAccountsPayable": "499800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2339000000", "shortLongTermDebtTotal": "1365800000", "totalShareholderEquity": "7615600000", "capitalLeaseObligations": "224600000", "otherCurrentLiabilities": "361900000", "totalCurrentLiabilities": "937800000", "otherNonCurrentLiabilities": "59300000", "totalNonCurrentLiabilities": "1877100000", "cashAndShortTermInvestments": "816300000", "commonStockSharesOutstanding": "59346000", "intangibleAssetsExcludingGoodwill": "1002800000", "cashAndCashEquivalentsAtCarryingValue": "816300000", "accumulatedDepreciationAmortizationPPE": "-2167700000" }, "cashflow": { "netIncome": "386300000", "profitLoss": "None", "dividendPayout": "58600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-215600000", "operatingCashflow": "295100000", "capitalExpenditures": "130200000", "changeInReceivables": "73800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141200000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "18100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60800000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }