{ "ticker": { "uuid": "6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e", "symbol": "ARW", "name": "Arrow Electronics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronics & Computer Distribution", "page_url": "https://sharemaestro.com/factors/ticker/6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e/" }, "ticker_metadata": { "id": 253, "uuid": "6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e", "symbol": "ARW", "name": "Arrow Electronics Inc", "asset_type": "equity", "market_cap": 11122144000, "stock_exchange_id": 3, "industry": "Electronics & Computer Distribution", "sector": "Technology", "description": "Arrow Electronics, Inc. provides products, services, and solutions to industrial and commercial users of electronic components and enterprise computing solutions in the Americas, Europe, the Middle East, Africa, and Asia Pacific. The company is headquartered in Centennial, Colorado.", "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": "6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e", "symbol": "ARW", "name": "Arrow Electronics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronics & Computer Distribution", "page_url": "https://sharemaestro.com/factors/ticker/6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6c1bd53a-3ca0-4a8d-a3f3-72efb77a576e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.69, "quality": 0.11, "momentum": 0.89, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 219.09, "market_cap": 11328486630, "pe_ratio": 15.59, "earnings_yield": 0.0641, "ebitda_to_ev": 0.0978, "shareholder_yield": 0, "roe": 0.1078, "piotroski_f_score": 5, "momentum_12_1": 0.5989, "volatility_252d": 0.3759 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:03.415059+00:00", "batch_id": "" }, "size": { "price_close": 219.09, "market_cap": 11328486630, "market_cap_usd": 11328486630, "enterprise_value": 13507740630, "shares_outstanding": 51707000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.59, "pb_ratio": 1.6804, "ptbv_ratio": 2.4841, "ps_ratio": 0.338, "pcf_ratio": 27.4882, "pfcf_ratio": 21.2213, "ev_ebitda": 10.2251, "ev_ebit": 11.4178, "ev_sales": 0.4031, "ev_fcf": 25.3036, "earnings_yield": 0.0641, "fcf_yield": 0.0395, "price_to_sales": 0.338, "price_to_book": 1.6804, "price_to_cashflow": 27.4882, "ebitda_to_ev": 0.0978, "sales_yield": 2.481 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1118, "operating_margin": 0.0353, "net_margin": 0.0217, "ebitda_margin": 0.0394, "fcf_margin": 0.0159, "roe": 0.1078, "roa": 0.0202, "roic": 0.1044, "roc_greenblatt": null, "asset_turnover": 0.9321, "cash_conversion": 0.7346, "accruals_ratio": 0.0087, "sbc_to_revenue": 0.0006, "piotroski_f_score": 5, "altman_z_score": 1.7474, "earnings_stability_5y": 0.4121, "revenue_stability_5y": 0.1088, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1042, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.3221, "net_debt_to_ebitda": 1.6497, "debt_to_assets": 0.0686, "interest_coverage": 5.4133, "current_ratio": 1.2384, "quick_ratio": 1.0207, "net_debt": 2179254000, "local_beta": 0.001, "volatility_252d": 0.3759, "volatility_60d": 0.882, "max_drawdown_12m": -0.2, "risk_adjusted_momentum": 1.5931 }, "growth": { "revenue_growth_1y": 0.2049, "revenue_growth_3y_cagr": -0.0598, "revenue_growth_5y_cagr": 0.0148, "eps_growth_1y": 0.8719, "eps_growth_3y_cagr": -0.263, "eps_growth_5y_cagr": -0.0045, "fcf_growth_1y": -0.5426, "book_value_growth_1y": 0.1767, "revenue_growth": 0.2049, "earnings_growth": 0.8719 }, "momentum": { "price_return_1m": 0.1238, "price_return_3m": 0.5835, "price_return_6m": 0.9478, "price_return_9m": 0.7165, "price_return_12m": 0.7969, "price_return_12m_ex1m": 0.5989, "momentum_6m": 0.9478, "momentum_12m": 0.7969, "momentum_12_1": 0.5989, "distance_from_52w_high": 0, "distance_from_52w_low": 1.072, "relative_strength": 0.6969 }, "raw_ttm": { "revenue_ttm": 33512466000, "gross_profit_ttm": 3747133999, "ebit_ttm": 1183042999, "ebitda_ttm": 1321035999, "net_income_ttm": 726652000, "eps_diluted_ttm": 14.0533, "operating_cash_flow_ttm": 412122000, "capital_expenditure_ttm": 121704000, "fcf_ttm": 533826000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218541999, "cash_and_equivalents": 286512000, "total_current_assets": 32555242000, "total_current_liabilities": 26287345000, "net_ppe": null, "total_assets": 35953970000, "total_debt": 2465766000, "total_equity": 6741671000, "net_working_capital": 6094756000, "book_value_per_share": 130.3822, "retained_earnings": 6787198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4560412000, "tangible_book_per_share": 88.1972 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 85, "rank_ev_ebitda": 40, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 73, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 41, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 92, "rank_fcf_margin": 85, "rank_piotroski": 57, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14 }, "composites": { "value_composite": 31, "quality_composite": 89, "momentum_composite": 11, "growth_composite": 17, "yield_composite": 88, "svqf_composite": 21, "vc1_composite": 27, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.2755, "os_score": 0.71, "value_percentile": 0.69, "quality_percentile": 0.11, "momentum_percentile": 0.89, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3550, "ticker_id": 253, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:03.415059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 219.09, "market_cap": 11328486630, "market_cap_usd": 11328486630, "enterprise_value": 13507740630, "shares_outstanding": 51707000, "fx_rate_to_usd": null, "pe_ratio": 15.58997516, "pb_ratio": 1.68036776, "ptbv_ratio": 2.4840928, "ps_ratio": 0.33803799, "pcf_ratio": 27.48818707, "pfcf_ratio": 21.22130925, "ev_ebitda": 10.22511169, "ev_ebit": 11.41779347, "ev_sales": 0.40306615, "ev_fcf": 25.30363944, "earnings_yield": 0.06414378, "fcf_yield": 0.03952001, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11181314, "operating_margin": 0.03530158, "net_margin": 0.02168304, "ebitda_margin": 0.03941924, "fcf_margin": 0.01592918, "roe": 0.10778515, "roa": 0.02021062, "roic": 0.10440528, "roc_greenblatt": null, "asset_turnover": 0.93209362, "cash_conversion": 0.73463776, "accruals_ratio": 0.00874813, "sbc_to_revenue": 0.00056466, "debt_to_equity": 4.32211079, "net_debt_to_ebitda": 1.64965527, "debt_to_assets": 0.06858119, "interest_coverage": 5.41334391, "current_ratio": 1.23843781, "quick_ratio": 1.02073968, "net_debt": 2179254000, "revenue_growth_1y": 0.20491743, "revenue_growth_3y_cagr": -0.05981729, "revenue_growth_5y_cagr": 0.01476054, "eps_growth_1y": 0.87188332, "eps_growth_3y_cagr": -0.26297327, "eps_growth_5y_cagr": -0.00454877, "fcf_growth_1y": -0.54257692, "book_value_growth_1y": 0.17667827, "piotroski_f_score": 5, "altman_z_score": 1.74743039, "earnings_stability_5y": 0.412089, "revenue_stability_5y": 0.108849, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12382662, "price_return_3m": 0.58347788, "price_return_6m": 0.94781294, "price_return_9m": 0.71646819, "price_return_12m": 0.79685065, "price_return_12m_ex1m": 0.5988682, "distance_from_52w_high": 0, "distance_from_52w_low": 1.07196898, "relative_strength": 0.69688707, "local_beta": 0.001, "volatility_252d": 0.375903, "volatility_60d": 0.88203, "max_drawdown_12m": -0.19996974, "revenue_ttm": 33512466000, "gross_profit_ttm": 3747133999, "ebit_ttm": 1183042999, "ebitda_ttm": 1321035999, "net_income_ttm": 726652000, "eps_diluted_ttm": 14.05326165, "operating_cash_flow_ttm": 412122000, "capital_expenditure_ttm": 121704000, "fcf_ttm": 533826000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218541999, "cash_and_equivalents": 286512000, "total_current_assets": 32555242000, "total_current_liabilities": 26287345000, "net_ppe": null, "total_assets": 35953970000, "total_debt": 2465766000, "total_equity": 6741671000, "net_working_capital": 6094756000, "book_value_per_share": 130.38217263, "retained_earnings": 6787198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4560412000, "tangible_book_per_share": 88.197188, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 41, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 85, "rank_ev_ebitda": 40, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 73, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 41, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 92, "rank_fcf_margin": 85, "rank_piotroski": 57, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14, "value_composite": 31, "quality_composite": 89, "momentum_composite": 11, "growth_composite": 17, "yield_composite": 88, "svqf_composite": 21, "vc1_composite": 27, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 219.09, "os": 0.71, "value": 0.69, "quality": 0.11, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 15.59, "earnings_yield": 0.0641, "shareholder_yield": 0, "roe": 0.1078, "momentum_12_1": 0.5989, "complete_fields": { "id": 3550, "ticker_id": 253, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:03.415059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 219.09, "market_cap": 11328486630, "market_cap_usd": 11328486630, "enterprise_value": 13507740630, "shares_outstanding": 51707000, "fx_rate_to_usd": null, "pe_ratio": 15.58997516, "pb_ratio": 1.68036776, "ptbv_ratio": 2.4840928, "ps_ratio": 0.33803799, "pcf_ratio": 27.48818707, "pfcf_ratio": 21.22130925, "ev_ebitda": 10.22511169, "ev_ebit": 11.41779347, "ev_sales": 0.40306615, "ev_fcf": 25.30363944, "earnings_yield": 0.06414378, "fcf_yield": 0.03952001, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11181314, "operating_margin": 0.03530158, "net_margin": 0.02168304, "ebitda_margin": 0.03941924, "fcf_margin": 0.01592918, "roe": 0.10778515, "roa": 0.02021062, "roic": 0.10440528, "roc_greenblatt": null, "asset_turnover": 0.93209362, "cash_conversion": 0.73463776, "accruals_ratio": 0.00874813, "sbc_to_revenue": 0.00056466, "debt_to_equity": 4.32211079, "net_debt_to_ebitda": 1.64965527, "debt_to_assets": 0.06858119, "interest_coverage": 5.41334391, "current_ratio": 1.23843781, "quick_ratio": 1.02073968, "net_debt": 2179254000, "revenue_growth_1y": 0.20491743, "revenue_growth_3y_cagr": -0.05981729, "revenue_growth_5y_cagr": 0.01476054, "eps_growth_1y": 0.87188332, "eps_growth_3y_cagr": -0.26297327, "eps_growth_5y_cagr": -0.00454877, "fcf_growth_1y": -0.54257692, "book_value_growth_1y": 0.17667827, "piotroski_f_score": 5, "altman_z_score": 1.74743039, "earnings_stability_5y": 0.412089, "revenue_stability_5y": 0.108849, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12382662, "price_return_3m": 0.58347788, "price_return_6m": 0.94781294, "price_return_9m": 0.71646819, "price_return_12m": 0.79685065, "price_return_12m_ex1m": 0.5988682, "distance_from_52w_high": 0, "distance_from_52w_low": 1.07196898, "relative_strength": 0.69688707, "local_beta": 0.001, "volatility_252d": 0.375903, "volatility_60d": 0.88203, "max_drawdown_12m": -0.19996974, "revenue_ttm": 33512466000, "gross_profit_ttm": 3747133999, "ebit_ttm": 1183042999, "ebitda_ttm": 1321035999, "net_income_ttm": 726652000, "eps_diluted_ttm": 14.05326165, "operating_cash_flow_ttm": 412122000, "capital_expenditure_ttm": 121704000, "fcf_ttm": 533826000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 218541999, "cash_and_equivalents": 286512000, "total_current_assets": 32555242000, "total_current_liabilities": 26287345000, "net_ppe": null, "total_assets": 35953970000, "total_debt": 2465766000, "total_equity": 6741671000, "net_working_capital": 6094756000, "book_value_per_share": 130.38217263, "retained_earnings": 6787198000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4560412000, "tangible_book_per_share": 88.197188, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 41, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 9, "rank_pcf": 85, "rank_ev_ebitda": 40, "rank_ev_ebit": 46, "rank_earnings_yield": 41, "rank_fcf_yield": 73, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 41, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 92, "rank_fcf_margin": 85, "rank_piotroski": 57, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 14, "value_composite": 31, "quality_composite": 89, "momentum_composite": 11, "growth_composite": 17, "yield_composite": 88, "svqf_composite": 21, "vc1_composite": 27, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 30852935000, "cost_of_revenue": 27386216000, "gross_profit": 3466719000, "ebit": 933032000, "ebitda": 1070782000, "pretax_income": 717928000, "tax_provision": 148234000, "net_income": 571266000, "net_income_to_common": 571266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306467000, "total_current_assets": 25660031000, "total_assets": 29078138000, "short_term_debt": 341000, "long_term_debt": 3084715000, "total_debt": 3085056000, "total_liabilities": 22419439000, "total_equity": 6584712000, "shares_outstanding": 52255000, "goodwill_and_intangibles": 2197092999 }, "cash_flow": { "operating_cash_flow": 64049000, "capital_expenditure": 101254000, "free_cash_flow": 165303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218052, "ticker_id": 253, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "933032000", "ebitda": "1070782000", "netIncome": "571266000", "grossProfit": "3466719000", "depreciation": "None", "totalRevenue": "30852935000", "costOfRevenue": "27386216000", "interestIncome": "102018000", "incomeBeforeTax": "717928000", "interestExpense": "215104000", "operatingIncome": "938342000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "148234000", "reportedCurrency": "USD", "netInterestIncome": "-215104000", "nonInterestIncome": "None", "operatingExpenses": "2528377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27386216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137750000", "sellingGeneralAndAdministrative": "2390627000", "netIncomeFromContinuingOperations": "569694000" }, "balance": { "goodwill": "2120071000", "inventory": "5081863000", "commonStock": "55838000", "currentDebt": "None", "investments": "None", "totalAssets": "29078138000", "longTermDebt": "3084715000", "shortTermDebt": "341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77021999", "reportedCurrency": "USD", "retainedEarnings": "6552092000", "totalLiabilities": "22419439000", "otherCurrentAssets": "533035000", "totalCurrentAssets": "25660031000", "currentLongTermDebt": "341000", "longTermInvestments": "59315000", "shortTermInvestments": "None", "currentNetReceivables": "19738666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3418107000", "currentAccountsPayable": "17383796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474650000", "shortLongTermDebtTotal": "3085056000", "totalShareholderEquity": "6584712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1461261000", "totalCurrentLiabilities": "18845398000", "otherNonCurrentLiabilities": "489326000", "totalNonCurrentLiabilities": "3574040999", "cashAndShortTermInvestments": "306467000", "commonStockSharesOutstanding": "52255000", "intangibleAssetsExcludingGoodwill": "77021999", "cashAndCashEquivalentsAtCarryingValue": "306467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "569694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-286180000", "operatingCashflow": "64049000", "capitalExpenditures": "101254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206137000", "cashflowFromInvestment": "23604000", "stockBasedCompensation": "27883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30852935000, "cost_of_revenue": 27386216000, "gross_profit": 3466719000, "research_and_development": null, "selling_general_admin": 2390627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 933032000, "depreciation_amortisation": 137750000, "ebitda": 1070782000, "interest_expense": 215104000, "interest_income": null, "other_non_operating": null, "pretax_income": 717928000, "tax_provision": 148234000, "effective_tax_rate": null, "net_income": 571266000, "net_income_continuing_ops": 569694000, "net_income_to_common": 571266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306467000, "short_term_investments": null, "net_receivables": 19738666000, "inventory": 5081863000, "other_current_assets": null, "total_current_assets": 25660031000, "net_ppe": null, "goodwill": 2120071000, "intangible_assets": 77021999, "goodwill_and_intangibles": 2197092999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3418107000, "total_assets": 29078138000, "short_term_debt": 341000, "accounts_payable": 17383796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18845398000, "long_term_debt": 3084715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3574040999, "total_liabilities": 22419439000, "total_debt": 3085056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6552092000, "total_equity": 6584712000, "shares_outstanding": 52255000, "operating_cash_flow": 64049000, "stock_based_compensation": 27883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206137000, "free_cash_flow": 165303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "933032000", "ebitda": "1070782000", "netIncome": "571266000", "grossProfit": "3466719000", "depreciation": "None", "totalRevenue": "30852935000", "costOfRevenue": "27386216000", "interestIncome": "102018000", "incomeBeforeTax": "717928000", "interestExpense": "215104000", "operatingIncome": "938342000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "148234000", "reportedCurrency": "USD", "netInterestIncome": "-215104000", "nonInterestIncome": "None", "operatingExpenses": "2528377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27386216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137750000", "sellingGeneralAndAdministrative": "2390627000", "netIncomeFromContinuingOperations": "569694000" }, "balance": { "goodwill": "2120071000", "inventory": "5081863000", "commonStock": "55838000", "currentDebt": "None", "investments": "None", "totalAssets": "29078138000", "longTermDebt": "3084715000", "shortTermDebt": "341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77021999", "reportedCurrency": "USD", "retainedEarnings": "6552092000", "totalLiabilities": "22419439000", "otherCurrentAssets": "533035000", "totalCurrentAssets": "25660031000", "currentLongTermDebt": "341000", "longTermInvestments": "59315000", "shortTermInvestments": "None", "currentNetReceivables": "19738666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3418107000", "currentAccountsPayable": "17383796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474650000", "shortLongTermDebtTotal": "3085056000", "totalShareholderEquity": "6584712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1461261000", "totalCurrentLiabilities": "18845398000", "otherNonCurrentLiabilities": "489326000", "totalNonCurrentLiabilities": "3574040999", "cashAndShortTermInvestments": "306467000", "commonStockSharesOutstanding": "52255000", "intangibleAssetsExcludingGoodwill": "77021999", "cashAndCashEquivalentsAtCarryingValue": "306467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "569694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-286180000", "operatingCashflow": "64049000", "capitalExpenditures": "101254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206137000", "cashflowFromInvestment": "23604000", "stockBasedCompensation": "27883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 27923324000, "cost_of_revenue": 24630916000, "gross_profit": 3292408000, "ebit": 956029000, "ebitda": 1119023000, "pretax_income": 489319000, "tax_provision": 95812000, "net_income": 392074000, "net_income_to_common": 392074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188807000, "total_current_assets": 18401413000, "total_assets": 21757707000, "short_term_debt": 418919000, "long_term_debt": 2773783000, "total_debt": 3192702000, "total_liabilities": 15926179000, "total_equity": 5761151000, "shares_outstanding": 53797000, "goodwill_and_intangibles": 2152001000 }, "cash_flow": { "operating_cash_flow": 1130413000, "capital_expenditure": 92703000, "free_cash_flow": 1223116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218057, "ticker_id": 253, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "956029000", "ebitda": "1119023000", "netIncome": "392074000", "grossProfit": "3292408000", "depreciation": "None", "totalRevenue": "27923324000", "costOfRevenue": "24630916000", "interestIncome": "273296000", "incomeBeforeTax": "489319000", "interestExpense": "269834000", "operatingIncome": "768557000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "95812000", "reportedCurrency": "USD", "netInterestIncome": "-269834000", "nonInterestIncome": "None", "operatingExpenses": "2523851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24630916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162994000", "sellingGeneralAndAdministrative": "2222225000", "netIncomeFromContinuingOperations": "393507000" }, "balance": { "goodwill": "2055295000", "inventory": "4709706000", "commonStock": "55592000", "currentDebt": "None", "investments": "None", "totalAssets": "21757707000", "longTermDebt": "2773783000", "shortTermDebt": "418919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96706000", "reportedCurrency": "USD", "retainedEarnings": "5980826000", "totalLiabilities": "15926179000", "otherCurrentAssets": "471909000", "totalCurrentAssets": "18401413000", "currentLongTermDebt": "349978000", "longTermInvestments": "57299000", "shortTermInvestments": "None", "currentNetReceivables": "13030991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356294000", "currentAccountsPayable": "11047470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720389000", "shortLongTermDebtTotal": "3391168000", "totalShareholderEquity": "5761151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169773000", "totalCurrentLiabilities": "12636162000", "otherNonCurrentLiabilities": "516234000", "totalNonCurrentLiabilities": "3290017000", "cashAndShortTermInvestments": "188807000", "commonStockSharesOutstanding": "53797000", "intangibleAssetsExcludingGoodwill": "96706000", "cashAndCashEquivalentsAtCarryingValue": "188807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "393507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "421063000", "operatingCashflow": "1130413000", "capitalExpenditures": "92703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-956827000", "cashflowFromInvestment": "-94442000", "stockBasedCompensation": "34631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27923324000, "cost_of_revenue": 24630916000, "gross_profit": 3292408000, "research_and_development": null, "selling_general_admin": 2222225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 956029000, "depreciation_amortisation": 162994000, "ebitda": 1119023000, "interest_expense": 269834000, "interest_income": null, "other_non_operating": null, "pretax_income": 489319000, "tax_provision": 95812000, "effective_tax_rate": null, "net_income": 392074000, "net_income_continuing_ops": 393507000, "net_income_to_common": 392074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188807000, "short_term_investments": null, "net_receivables": 13030991000, "inventory": 4709706000, "other_current_assets": null, "total_current_assets": 18401413000, "net_ppe": null, "goodwill": 2055295000, "intangible_assets": 96706000, "goodwill_and_intangibles": 2152001000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3356294000, "total_assets": 21757707000, "short_term_debt": 418919000, "accounts_payable": 11047470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12636162000, "long_term_debt": 2773783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3290017000, "total_liabilities": 15926179000, "total_debt": 3192702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5980826000, "total_equity": 5761151000, "shares_outstanding": 53797000, "operating_cash_flow": 1130413000, "stock_based_compensation": 34631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -956827000, "free_cash_flow": 1223116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "956029000", "ebitda": "1119023000", "netIncome": "392074000", "grossProfit": "3292408000", "depreciation": "None", "totalRevenue": "27923324000", "costOfRevenue": "24630916000", "interestIncome": "273296000", "incomeBeforeTax": "489319000", "interestExpense": "269834000", "operatingIncome": "768557000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "95812000", "reportedCurrency": "USD", "netInterestIncome": "-269834000", "nonInterestIncome": "None", "operatingExpenses": "2523851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24630916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162994000", "sellingGeneralAndAdministrative": "2222225000", "netIncomeFromContinuingOperations": "393507000" }, "balance": { "goodwill": "2055295000", "inventory": "4709706000", "commonStock": "55592000", "currentDebt": "None", "investments": "None", "totalAssets": "21757707000", "longTermDebt": "2773783000", "shortTermDebt": "418919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96706000", "reportedCurrency": "USD", "retainedEarnings": "5980826000", "totalLiabilities": "15926179000", "otherCurrentAssets": "471909000", "totalCurrentAssets": "18401413000", "currentLongTermDebt": "349978000", "longTermInvestments": "57299000", "shortTermInvestments": "None", "currentNetReceivables": "13030991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356294000", "currentAccountsPayable": "11047470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720389000", "shortLongTermDebtTotal": "3391168000", "totalShareholderEquity": "5761151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169773000", "totalCurrentLiabilities": "12636162000", "otherNonCurrentLiabilities": "516234000", "totalNonCurrentLiabilities": "3290017000", "cashAndShortTermInvestments": "188807000", "commonStockSharesOutstanding": "53797000", "intangibleAssetsExcludingGoodwill": "96706000", "cashAndCashEquivalentsAtCarryingValue": "188807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "393507000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "421063000", "operatingCashflow": "1130413000", "capitalExpenditures": "92703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-956827000", "cashflowFromInvestment": "-94442000", "stockBasedCompensation": "34631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-265142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 33107120000, "cost_of_revenue": 28958102000, "gross_profit": 4149018000, "ebit": 1493078000, "ebitda": 1674194000, "pretax_income": 1164354000, "tax_provision": 254991000, "net_income": 903505000, "net_income_to_common": 903505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218053000, "total_current_assets": 18327477000, "total_assets": 21726168000, "short_term_debt": 1653954000, "long_term_debt": 2153553000, "total_debt": 3807507000, "total_liabilities": 15848861000, "total_equity": 5805464000, "shares_outstanding": 57035000, "goodwill_and_intangibles": 2177866000 }, "cash_flow": { "operating_cash_flow": 705449000, "capital_expenditure": 83285000, "free_cash_flow": 788734000, "dividends_paid": 17010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218062, "ticker_id": 253, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1493078000", "ebitda": "1674194000", "netIncome": "903505000", "grossProfit": "4149018000", "depreciation": "None", "totalRevenue": "33107120000", "costOfRevenue": "28958102000", "interestIncome": "303033000", "incomeBeforeTax": "1164354000", "interestExpense": "328724000", "operatingIncome": "1471164000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "254991000", "reportedCurrency": "USD", "netInterestIncome": "-308893000", "nonInterestIncome": "None", "operatingExpenses": "2677854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28958102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181116000", "sellingGeneralAndAdministrative": "2416599000", "netIncomeFromContinuingOperations": "1067218000" }, "balance": { "goodwill": "2050426000", "inventory": "5187225000", "commonStock": "57691000", "currentDebt": "None", "investments": "None", "totalAssets": "21726168000", "longTermDebt": "2153553000", "shortTermDebt": "1653954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127440000", "reportedCurrency": "USD", "retainedEarnings": "5790217000", "totalLiabilities": "15848861000", "otherCurrentAssets": "684126000", "totalCurrentAssets": "18327477000", "currentLongTermDebt": "1653954000", "longTermInvestments": "62741000", "shortTermInvestments": "None", "currentNetReceivables": "12238073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398691000", "currentAccountsPayable": "10070015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800264000", "shortLongTermDebtTotal": "3807507000", "totalShareholderEquity": "5805464000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463915000", "totalCurrentLiabilities": "13187884000", "otherNonCurrentLiabilities": "507424000", "totalNonCurrentLiabilities": "2660977000", "cashAndShortTermInvestments": "218053000", "commonStockSharesOutstanding": "57035000", "intangibleAssetsExcludingGoodwill": "127440000", "cashAndCashEquivalentsAtCarryingValue": "218053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "909363000", "profitLoss": "None", "dividendPayout": "17010000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139313000", "operatingCashflow": "705449000", "capitalExpenditures": "83285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666222000", "cashflowFromInvestment": "-72323000", "stockBasedCompensation": "41569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33107120000, "cost_of_revenue": 28958102000, "gross_profit": 4149018000, "research_and_development": null, "selling_general_admin": 2416599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1493078000, "depreciation_amortisation": 181116000, "ebitda": 1674194000, "interest_expense": 328724000, "interest_income": null, "other_non_operating": null, "pretax_income": 1164354000, "tax_provision": 254991000, "effective_tax_rate": null, "net_income": 903505000, "net_income_continuing_ops": 1067218000, "net_income_to_common": 903505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218053000, "short_term_investments": null, "net_receivables": 12238073000, "inventory": 5187225000, "other_current_assets": null, "total_current_assets": 18327477000, "net_ppe": null, "goodwill": 2050426000, "intangible_assets": 127440000, "goodwill_and_intangibles": 2177866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3398691000, "total_assets": 21726168000, "short_term_debt": 1653954000, "accounts_payable": 10070015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13187884000, "long_term_debt": 2153553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660977000, "total_liabilities": 15848861000, "total_debt": 3807507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5790217000, "total_equity": 5805464000, "shares_outstanding": 57035000, "operating_cash_flow": 705449000, "stock_based_compensation": 41569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72323000, "dividends_paid": 17010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -666222000, "free_cash_flow": 788734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1493078000", "ebitda": "1674194000", "netIncome": "903505000", "grossProfit": "4149018000", "depreciation": "None", "totalRevenue": "33107120000", "costOfRevenue": "28958102000", "interestIncome": "303033000", "incomeBeforeTax": "1164354000", "interestExpense": "328724000", "operatingIncome": "1471164000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "254991000", "reportedCurrency": "USD", "netInterestIncome": "-308893000", "nonInterestIncome": "None", "operatingExpenses": "2677854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28958102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181116000", "sellingGeneralAndAdministrative": "2416599000", "netIncomeFromContinuingOperations": "1067218000" }, "balance": { "goodwill": "2050426000", "inventory": "5187225000", "commonStock": "57691000", "currentDebt": "None", "investments": "None", "totalAssets": "21726168000", "longTermDebt": "2153553000", "shortTermDebt": "1653954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127440000", "reportedCurrency": "USD", "retainedEarnings": "5790217000", "totalLiabilities": "15848861000", "otherCurrentAssets": "684126000", "totalCurrentAssets": "18327477000", "currentLongTermDebt": "1653954000", "longTermInvestments": "62741000", "shortTermInvestments": "None", "currentNetReceivables": "12238073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398691000", "currentAccountsPayable": "10070015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800264000", "shortLongTermDebtTotal": "3807507000", "totalShareholderEquity": "5805464000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463915000", "totalCurrentLiabilities": "13187884000", "otherNonCurrentLiabilities": "507424000", "totalNonCurrentLiabilities": "2660977000", "cashAndShortTermInvestments": "218053000", "commonStockSharesOutstanding": "57035000", "intangibleAssetsExcludingGoodwill": "127440000", "cashAndCashEquivalentsAtCarryingValue": "218053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "909363000", "profitLoss": "None", "dividendPayout": "17010000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "139313000", "operatingCashflow": "705449000", "capitalExpenditures": "83285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666222000", "cashflowFromInvestment": "-72323000", "stockBasedCompensation": "41569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 37124422000, "cost_of_revenue": 32287797000, "gross_profit": 4836625000, "ebit": 2069798000, "ebitda": 2257180000, "pretax_income": 1884150000, "tax_provision": 448992000, "net_income": 1426884000, "net_income_to_common": 1426884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176915000, "total_current_assets": 18340340000, "total_assets": 21763182000, "short_term_debt": 589883000, "long_term_debt": 3182964000, "total_debt": 3772847000, "total_liabilities": 16151829000, "total_equity": 5546357000, "shares_outstanding": 65453000, "goodwill_and_intangibles": 2186763000 }, "cash_flow": { "operating_cash_flow": -33077000, "capital_expenditure": 78836000, "free_cash_flow": 45759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218067, "ticker_id": 253, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2069798000", "ebitda": "2257180000", "netIncome": "1426884000", "grossProfit": "4836625000", "depreciation": "None", "totalRevenue": "37124422000", "costOfRevenue": "32287797000", "interestIncome": "180841000", "incomeBeforeTax": "1884150000", "interestExpense": "185648000", "operatingIncome": "2068494000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "448992000", "reportedCurrency": "USD", "netInterestIncome": "-185648000", "nonInterestIncome": "None", "operatingExpenses": "2768131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4807000", "costofGoodsAndServicesSold": "32287797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187382000", "sellingGeneralAndAdministrative": "2570511000", "netIncomeFromContinuingOperations": "1435158000" }, "balance": { "goodwill": "2027626000", "inventory": "5319369000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "21763182000", "longTermDebt": "3182964000", "shortTermDebt": "589883000", "treasuryStock": "-4637345000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "159137000", "reportedCurrency": "USD", "retainedEarnings": "9214832000", "totalLiabilities": "16151829000", "otherCurrentAssets": "521339000", "totalCurrentAssets": "18340340000", "currentLongTermDebt": "589883000", "longTermInvestments": "65112000", "shortTermInvestments": "None", "currentNetReceivables": "12322717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3422842000", "currentAccountsPayable": "10460419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "596456000", "shortLongTermDebtTotal": "3772847000", "totalShareholderEquity": "5546357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1339302000", "totalCurrentLiabilities": "12389604000", "otherNonCurrentLiabilities": "579261000", "totalNonCurrentLiabilities": "3762225000", "cashAndShortTermInvestments": "176915000", "commonStockSharesOutstanding": "65453000", "intangibleAssetsExcludingGoodwill": "159137000", "cashAndCashEquivalentsAtCarryingValue": "176915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1435158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1165785000", "operatingCashflow": "-33077000", "capitalExpenditures": "78836000", "changeInReceivables": "-1430400000", "changeInExchangeRate": "-64273000", "cashflowFromFinancing": "109782000", "cashflowFromInvestment": "-57711000", "stockBasedCompensation": "42930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1049487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37124422000, "cost_of_revenue": 32287797000, "gross_profit": 4836625000, "research_and_development": null, "selling_general_admin": 2570511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2069798000, "depreciation_amortisation": 187382000, "ebitda": 2257180000, "interest_expense": 185648000, "interest_income": null, "other_non_operating": null, "pretax_income": 1884150000, "tax_provision": 448992000, "effective_tax_rate": null, "net_income": 1426884000, "net_income_continuing_ops": 1435158000, "net_income_to_common": 1426884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176915000, "short_term_investments": null, "net_receivables": 12322717000, "inventory": 5319369000, "other_current_assets": null, "total_current_assets": 18340340000, "net_ppe": null, "goodwill": 2027626000, "intangible_assets": 159137000, "goodwill_and_intangibles": 2186763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3422842000, "total_assets": 21763182000, "short_term_debt": 589883000, "accounts_payable": 10460419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12389604000, "long_term_debt": 3182964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3762225000, "total_liabilities": 16151829000, "total_debt": 3772847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9214832000, "total_equity": 5546357000, "shares_outstanding": 65453000, "operating_cash_flow": -33077000, "stock_based_compensation": 42930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109782000, "free_cash_flow": 45759000, "net_change_in_cash": -45279000 }, "raw_data": { "income": { "ebit": "2069798000", "ebitda": "2257180000", "netIncome": "1426884000", "grossProfit": "4836625000", "depreciation": "None", "totalRevenue": "37124422000", "costOfRevenue": "32287797000", "interestIncome": "180841000", "incomeBeforeTax": "1884150000", "interestExpense": "185648000", "operatingIncome": "2068494000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "448992000", "reportedCurrency": "USD", "netInterestIncome": "-185648000", "nonInterestIncome": "None", "operatingExpenses": "2768131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4807000", "costofGoodsAndServicesSold": "32287797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187382000", "sellingGeneralAndAdministrative": "2570511000", "netIncomeFromContinuingOperations": "1435158000" }, "balance": { "goodwill": "2027626000", "inventory": "5319369000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "21763182000", "longTermDebt": "3182964000", "shortTermDebt": "589883000", "treasuryStock": "-4637345000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "159137000", "reportedCurrency": "USD", "retainedEarnings": "9214832000", "totalLiabilities": "16151829000", "otherCurrentAssets": "521339000", "totalCurrentAssets": "18340340000", "currentLongTermDebt": "589883000", "longTermInvestments": "65112000", "shortTermInvestments": "None", "currentNetReceivables": "12322717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3422842000", "currentAccountsPayable": "10460419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "596456000", "shortLongTermDebtTotal": "3772847000", "totalShareholderEquity": "5546357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1339302000", "totalCurrentLiabilities": "12389604000", "otherNonCurrentLiabilities": "579261000", "totalNonCurrentLiabilities": "3762225000", "cashAndShortTermInvestments": "176915000", "commonStockSharesOutstanding": "65453000", "intangibleAssetsExcludingGoodwill": "159137000", "cashAndCashEquivalentsAtCarryingValue": "176915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1435158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1165785000", "operatingCashflow": "-33077000", "capitalExpenditures": "78836000", "changeInReceivables": "-1430400000", "changeInExchangeRate": "-64273000", "cashflowFromFinancing": "109782000", "cashflowFromInvestment": "-57711000", "stockBasedCompensation": "42930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45279000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1049487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 34477018000, "cost_of_revenue": 30274653000, "gross_profit": 4202365000, "ebit": 1568101000, "ebitda": 1763221000, "pretax_income": 1436374000, "tax_provision": 325906000, "net_income": 1108197000, "net_income_to_common": 1108197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222194000, "total_current_assets": 15893323000, "total_assets": 19535540000, "short_term_debt": 382619000, "long_term_debt": 2244443000, "total_debt": 2627062000, "total_liabilities": 14194694000, "total_equity": 5282295000, "shares_outstanding": 73385000, "goodwill_and_intangibles": 2275400000 }, "cash_flow": { "operating_cash_flow": 418983000, "capital_expenditure": 83051000, "free_cash_flow": 502034000, "dividends_paid": 46982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218072, "ticker_id": 253, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1568101000", "ebitda": "1763221000", "netIncome": "1108197000", "grossProfit": "4202365000", "depreciation": "None", "totalRevenue": "34477018000", "costOfRevenue": "30274653000", "interestIncome": "115268000", "incomeBeforeTax": "1436374000", "interestExpense": "131727000", "operatingIncome": "1556822000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "325906000", "reportedCurrency": "USD", "netInterestIncome": "-131727000", "nonInterestIncome": "None", "operatingExpenses": "2645543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16459000", "costofGoodsAndServicesSold": "30274653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195120000", "sellingGeneralAndAdministrative": "2440210000", "netIncomeFromContinuingOperations": "1110468000" }, "balance": { "goodwill": "2080371000", "inventory": "4201965000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "19535540000", "longTermDebt": "2244443000", "shortTermDebt": "382619000", "treasuryStock": "-3629265000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "195029000", "reportedCurrency": "USD", "retainedEarnings": "7787948000", "totalLiabilities": "14194694000", "otherCurrentAssets": "345218000", "totalCurrentAssets": "15893323000", "currentLongTermDebt": "382619000", "longTermInvestments": "63695000", "shortTermInvestments": "None", "currentNetReceivables": "11123946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3642217000", "currentAccountsPayable": "9617084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682811000", "shortLongTermDebtTotal": "2627062000", "totalShareholderEquity": "5282295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1326386000", "totalCurrentLiabilities": "11326089000", "otherNonCurrentLiabilities": "624162000", "totalNonCurrentLiabilities": "2868605000", "cashAndShortTermInvestments": "222194000", "commonStockSharesOutstanding": "73385000", "intangibleAssetsExcludingGoodwill": "195029000", "cashAndCashEquivalentsAtCarryingValue": "222194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110468000", "profitLoss": "None", "dividendPayout": "46982000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-960605000", "operatingCashflow": "418983000", "capitalExpenditures": "83051000", "changeInReceivables": "-2109159000", "changeInExchangeRate": "-46982000", "cashflowFromFinancing": "-463304000", "cashflowFromInvestment": "-60118000", "stockBasedCompensation": "36117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-151421000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-911548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34477018000, "cost_of_revenue": 30274653000, "gross_profit": 4202365000, "research_and_development": null, "selling_general_admin": 2440210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1568101000, "depreciation_amortisation": 195120000, "ebitda": 1763221000, "interest_expense": 131727000, "interest_income": null, "other_non_operating": null, "pretax_income": 1436374000, "tax_provision": 325906000, "effective_tax_rate": null, "net_income": 1108197000, "net_income_continuing_ops": 1110468000, "net_income_to_common": 1108197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222194000, "short_term_investments": null, "net_receivables": 11123946000, "inventory": 4201965000, "other_current_assets": null, "total_current_assets": 15893323000, "net_ppe": null, "goodwill": 2080371000, "intangible_assets": 195029000, "goodwill_and_intangibles": 2275400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3642217000, "total_assets": 19535540000, "short_term_debt": 382619000, "accounts_payable": 9617084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11326089000, "long_term_debt": 2244443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2868605000, "total_liabilities": 14194694000, "total_debt": 2627062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7787948000, "total_equity": 5282295000, "shares_outstanding": 73385000, "operating_cash_flow": 418983000, "stock_based_compensation": 36117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60118000, "dividends_paid": 46982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463304000, "free_cash_flow": 502034000, "net_change_in_cash": -151421000 }, "raw_data": { "income": { "ebit": "1568101000", "ebitda": "1763221000", "netIncome": "1108197000", "grossProfit": "4202365000", "depreciation": "None", "totalRevenue": "34477018000", "costOfRevenue": "30274653000", "interestIncome": "115268000", "incomeBeforeTax": "1436374000", "interestExpense": "131727000", "operatingIncome": "1556822000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "325906000", "reportedCurrency": "USD", "netInterestIncome": "-131727000", "nonInterestIncome": "None", "operatingExpenses": "2645543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16459000", "costofGoodsAndServicesSold": "30274653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195120000", "sellingGeneralAndAdministrative": "2440210000", "netIncomeFromContinuingOperations": "1110468000" }, "balance": { "goodwill": "2080371000", "inventory": "4201965000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "19535540000", "longTermDebt": "2244443000", "shortTermDebt": "382619000", "treasuryStock": "-3629265000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "195029000", "reportedCurrency": "USD", "retainedEarnings": "7787948000", "totalLiabilities": "14194694000", "otherCurrentAssets": "345218000", "totalCurrentAssets": "15893323000", "currentLongTermDebt": "382619000", "longTermInvestments": "63695000", "shortTermInvestments": "None", "currentNetReceivables": "11123946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3642217000", "currentAccountsPayable": "9617084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682811000", "shortLongTermDebtTotal": "2627062000", "totalShareholderEquity": "5282295000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1326386000", "totalCurrentLiabilities": "11326089000", "otherNonCurrentLiabilities": "624162000", "totalNonCurrentLiabilities": "2868605000", "cashAndShortTermInvestments": "222194000", "commonStockSharesOutstanding": "73385000", "intangibleAssetsExcludingGoodwill": "195029000", "cashAndCashEquivalentsAtCarryingValue": "222194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1110468000", "profitLoss": "None", "dividendPayout": "46982000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-960605000", "operatingCashflow": "418983000", "capitalExpenditures": "83051000", "changeInReceivables": "-2109159000", "changeInExchangeRate": "-46982000", "cashflowFromFinancing": "-463304000", "cashflowFromInvestment": "-60118000", "stockBasedCompensation": "36117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-151421000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-911548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 28673363000, "cost_of_revenue": 25482233000, "gross_profit": 3191130000, "ebit": 896469000, "ebitda": 1085527000, "pretax_income": 759259000, "tax_provision": 172795000, "net_income": 584438000, "net_income_to_common": 584438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373615000, "total_current_assets": 13152899000, "total_assets": 17053911000, "short_term_debt": 158633000, "long_term_debt": 2097940000, "total_debt": 2256573000, "total_liabilities": 11904959000, "total_equity": 5089319000, "shares_outstanding": 78635000, "goodwill_and_intangibles": 2349288000 }, "cash_flow": { "operating_cash_flow": 1359843000, "capital_expenditure": 124298000, "free_cash_flow": 1484141000, "dividends_paid": 21037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218077, "ticker_id": 253, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "896469000", "ebitda": "1085527000", "netIncome": "584438000", "grossProfit": "3191130000", "depreciation": "None", "totalRevenue": "28673363000", "costOfRevenue": "25482233000", "interestIncome": "132393000", "incomeBeforeTax": "759259000", "interestExpense": "137210000", "operatingIncome": "894511000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "172795000", "reportedCurrency": "USD", "netInterestIncome": "-137210000", "nonInterestIncome": "None", "operatingExpenses": "2296619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4817000", "costofGoodsAndServicesSold": "25482233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189058000", "sellingGeneralAndAdministrative": "2089909000", "netIncomeFromContinuingOperations": "589323000" }, "balance": { "goodwill": "2115469000", "inventory": "3287308000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "17053911000", "longTermDebt": "2097940000", "shortTermDebt": "158633000", "treasuryStock": "-2776821000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "233819000", "reportedCurrency": "USD", "retainedEarnings": "6679751000", "totalLiabilities": "11904959000", "otherCurrentAssets": "286633000", "totalCurrentAssets": "13152899000", "currentLongTermDebt": "158633000", "longTermInvestments": "76358000", "shortTermInvestments": "76358000", "currentNetReceivables": "9205343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3901012000", "currentAccountsPayable": "7937889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799605000", "shortLongTermDebtTotal": "2256573000", "totalShareholderEquity": "5089319000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1034361000", "totalCurrentLiabilities": "9130883000", "otherNonCurrentLiabilities": "676136000", "totalNonCurrentLiabilities": "2774076000", "cashAndShortTermInvestments": "373615000", "commonStockSharesOutstanding": "78635000", "intangibleAssetsExcludingGoodwill": "233819000", "cashAndCashEquivalentsAtCarryingValue": "373615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "586464000", "profitLoss": "None", "dividendPayout": "21037000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "244325000", "operatingCashflow": "1359843000", "capitalExpenditures": "124298000", "changeInReceivables": "-541427000", "changeInExchangeRate": "79560000", "cashflowFromFinancing": "-1227097000", "cashflowFromInvestment": "-138794000", "stockBasedCompensation": "35288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28673363000, "cost_of_revenue": 25482233000, "gross_profit": 3191130000, "research_and_development": null, "selling_general_admin": 2089909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 896469000, "depreciation_amortisation": 189058000, "ebitda": 1085527000, "interest_expense": 137210000, "interest_income": null, "other_non_operating": null, "pretax_income": 759259000, "tax_provision": 172795000, "effective_tax_rate": null, "net_income": 584438000, "net_income_continuing_ops": 589323000, "net_income_to_common": 584438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373615000, "short_term_investments": 76358000, "net_receivables": 9205343000, "inventory": 3287308000, "other_current_assets": null, "total_current_assets": 13152899000, "net_ppe": null, "goodwill": 2115469000, "intangible_assets": 233819000, "goodwill_and_intangibles": 2349288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3901012000, "total_assets": 17053911000, "short_term_debt": 158633000, "accounts_payable": 7937889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9130883000, "long_term_debt": 2097940000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2774076000, "total_liabilities": 11904959000, "total_debt": 2256573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6679751000, "total_equity": 5089319000, "shares_outstanding": 78635000, "operating_cash_flow": 1359843000, "stock_based_compensation": 35288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138794000, "dividends_paid": 21037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1227097000, "free_cash_flow": 1484141000, "net_change_in_cash": 73512000 }, "raw_data": { "income": { "ebit": "896469000", "ebitda": "1085527000", "netIncome": "584438000", "grossProfit": "3191130000", "depreciation": "None", "totalRevenue": "28673363000", "costOfRevenue": "25482233000", "interestIncome": "132393000", "incomeBeforeTax": "759259000", "interestExpense": "137210000", "operatingIncome": "894511000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "172795000", "reportedCurrency": "USD", "netInterestIncome": "-137210000", "nonInterestIncome": "None", "operatingExpenses": "2296619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4817000", "costofGoodsAndServicesSold": "25482233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189058000", "sellingGeneralAndAdministrative": "2089909000", "netIncomeFromContinuingOperations": "589323000" }, "balance": { "goodwill": "2115469000", "inventory": "3287308000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "17053911000", "longTermDebt": "2097940000", "shortTermDebt": "158633000", "treasuryStock": "-2776821000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "233819000", "reportedCurrency": "USD", "retainedEarnings": "6679751000", "totalLiabilities": "11904959000", "otherCurrentAssets": "286633000", "totalCurrentAssets": "13152899000", "currentLongTermDebt": "158633000", "longTermInvestments": "76358000", "shortTermInvestments": "76358000", "currentNetReceivables": "9205343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3901012000", "currentAccountsPayable": "7937889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799605000", "shortLongTermDebtTotal": "2256573000", "totalShareholderEquity": "5089319000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1034361000", "totalCurrentLiabilities": "9130883000", "otherNonCurrentLiabilities": "676136000", "totalNonCurrentLiabilities": "2774076000", "cashAndShortTermInvestments": "373615000", "commonStockSharesOutstanding": "78635000", "intangibleAssetsExcludingGoodwill": "233819000", "cashAndCashEquivalentsAtCarryingValue": "373615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "586464000", "profitLoss": "None", "dividendPayout": "21037000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "244325000", "operatingCashflow": "1359843000", "capitalExpenditures": "124298000", "changeInReceivables": "-541427000", "changeInExchangeRate": "79560000", "cashflowFromFinancing": "-1227097000", "cashflowFromInvestment": "-138794000", "stockBasedCompensation": "35288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73512000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-483735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 28916847000, "cost_of_revenue": 25618466000, "gross_profit": 3298381000, "ebit": 91913000, "ebitda": 281703000, "pretax_income": -111830000, "tax_provision": 88338000, "net_income": -204087000, "net_income_to_common": -204087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300103000, "total_current_assets": 12526159000, "total_assets": 16400796000, "short_term_debt": 331431000, "long_term_debt": 2640129000, "total_debt": 2971560000, "total_liabilities": 11534403000, "total_equity": 4811919000, "shares_outstanding": 83568000, "goodwill_and_intangibles": 2333225000 }, "cash_flow": { "operating_cash_flow": 857995000, "capital_expenditure": 150807000, "free_cash_flow": 1008802000, "dividends_paid": 16911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218082, "ticker_id": 253, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91913000", "ebitda": "281703000", "netIncome": "-204087000", "grossProfit": "3298381000", "depreciation": "None", "totalRevenue": "28916847000", "costOfRevenue": "25618466000", "interestIncome": "194677000", "incomeBeforeTax": "-111830000", "interestExpense": "265327999", "operatingIncome": "107696000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88338000", "reportedCurrency": "USD", "netInterestIncome": "-203743000", "nonInterestIncome": "None", "operatingExpenses": "3190685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9066000", "costofGoodsAndServicesSold": "25618466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189790000", "sellingGeneralAndAdministrative": "2216461000", "netIncomeFromContinuingOperations": "-175319000" }, "balance": { "goodwill": "2061322000", "inventory": "3477120000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "16400796000", "longTermDebt": "2640129000", "shortTermDebt": "331431000", "treasuryStock": "-2332548000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "271903000", "reportedCurrency": "USD", "retainedEarnings": "6131248000", "totalLiabilities": "11534403000", "otherCurrentAssets": "266249000", "totalCurrentAssets": "12526159000", "currentLongTermDebt": "331431000", "longTermInvestments": "86942000", "shortTermInvestments": "None", "currentNetReceivables": "8482687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3874637000", "currentAccountsPayable": "7046221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "803110000", "shortLongTermDebtTotal": "2971560000", "totalShareholderEquity": "4811919000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "880507000", "totalCurrentLiabilities": "8258159000", "otherNonCurrentLiabilities": "636115000", "totalNonCurrentLiabilities": "3276244000", "cashAndShortTermInvestments": "300103000", "commonStockSharesOutstanding": "83568000", "intangibleAssetsExcludingGoodwill": "271903000", "cashAndCashEquivalentsAtCarryingValue": "300103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200168000", "profitLoss": "None", "dividendPayout": "16911000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "383058000", "operatingCashflow": "857995000", "capitalExpenditures": "150807000", "changeInReceivables": "338849000", "changeInExchangeRate": "12733000", "cashflowFromFinancing": "-906369000", "cashflowFromInvestment": "-173583000", "stockBasedCompensation": "41070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-404203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28916847000, "cost_of_revenue": 25618466000, "gross_profit": 3298381000, "research_and_development": null, "selling_general_admin": 2216461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91913000, "depreciation_amortisation": 189790000, "ebitda": 281703000, "interest_expense": 265327999, "interest_income": null, "other_non_operating": null, "pretax_income": -111830000, "tax_provision": 88338000, "effective_tax_rate": null, "net_income": -204087000, "net_income_continuing_ops": -175319000, "net_income_to_common": -204087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300103000, "short_term_investments": null, "net_receivables": 8482687000, "inventory": 3477120000, "other_current_assets": null, "total_current_assets": 12526159000, "net_ppe": null, "goodwill": 2061322000, "intangible_assets": 271903000, "goodwill_and_intangibles": 2333225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3874637000, "total_assets": 16400796000, "short_term_debt": 331431000, "accounts_payable": 7046221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8258159000, "long_term_debt": 2640129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3276244000, "total_liabilities": 11534403000, "total_debt": 2971560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6131248000, "total_equity": 4811919000, "shares_outstanding": 83568000, "operating_cash_flow": 857995000, "stock_based_compensation": 41070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173583000, "dividends_paid": 16911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -906369000, "free_cash_flow": 1008802000, "net_change_in_cash": -209224000 }, "raw_data": { "income": { "ebit": "91913000", "ebitda": "281703000", "netIncome": "-204087000", "grossProfit": "3298381000", "depreciation": "None", "totalRevenue": "28916847000", "costOfRevenue": "25618466000", "interestIncome": "194677000", "incomeBeforeTax": "-111830000", "interestExpense": "265327999", "operatingIncome": "107696000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88338000", "reportedCurrency": "USD", "netInterestIncome": "-203743000", "nonInterestIncome": "None", "operatingExpenses": "3190685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9066000", "costofGoodsAndServicesSold": "25618466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189790000", "sellingGeneralAndAdministrative": "2216461000", "netIncomeFromContinuingOperations": "-175319000" }, "balance": { "goodwill": "2061322000", "inventory": "3477120000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "16400796000", "longTermDebt": "2640129000", "shortTermDebt": "331431000", "treasuryStock": "-2332548000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "271903000", "reportedCurrency": "USD", "retainedEarnings": "6131248000", "totalLiabilities": "11534403000", "otherCurrentAssets": "266249000", "totalCurrentAssets": "12526159000", "currentLongTermDebt": "331431000", "longTermInvestments": "86942000", "shortTermInvestments": "None", "currentNetReceivables": "8482687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3874637000", "currentAccountsPayable": "7046221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "803110000", "shortLongTermDebtTotal": "2971560000", "totalShareholderEquity": "4811919000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "880507000", "totalCurrentLiabilities": "8258159000", "otherNonCurrentLiabilities": "636115000", "totalNonCurrentLiabilities": "3276244000", "cashAndShortTermInvestments": "300103000", "commonStockSharesOutstanding": "83568000", "intangibleAssetsExcludingGoodwill": "271903000", "cashAndCashEquivalentsAtCarryingValue": "300103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200168000", "profitLoss": "None", "dividendPayout": "16911000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "383058000", "operatingCashflow": "857995000", "capitalExpenditures": "150807000", "changeInReceivables": "338849000", "changeInExchangeRate": "12733000", "cashflowFromFinancing": "-906369000", "cashflowFromInvestment": "-173583000", "stockBasedCompensation": "41070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-404203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 29676768000, "cost_of_revenue": 25975856000, "gross_profit": 3700912000, "ebit": 1196885000, "ebitda": 1383269000, "pretax_income": 909373000, "tax_provision": 187799000, "net_income": 716195000, "net_income_to_common": 716195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509327000, "total_current_assets": 13608300000, "total_assets": 17784445000, "short_term_debt": 246257000, "long_term_debt": 3239115000, "total_debt": 3485372000, "total_liabilities": 12408079000, "total_equity": 5324990000, "shares_outstanding": 88444000, "goodwill_and_intangibles": 2997334000 }, "cash_flow": { "operating_cash_flow": 272690000, "capital_expenditure": 155336000, "free_cash_flow": 428026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218087, "ticker_id": 253, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1196885000", "ebitda": "1383269000", "netIncome": "716195000", "grossProfit": "3700912000", "depreciation": "None", "totalRevenue": "29676768000", "costOfRevenue": "25975856000", "interestIncome": "231269000", "incomeBeforeTax": "909373000", "interestExpense": "214771000", "operatingIncome": "1147512000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "187799000", "reportedCurrency": "USD", "netInterestIncome": "-214771000", "nonInterestIncome": "None", "operatingExpenses": "2496305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16498000", "costofGoodsAndServicesSold": "25975856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186384000", "sellingGeneralAndAdministrative": "2309921000", "netIncomeFromContinuingOperations": "728444000" }, "balance": { "goodwill": "2624690000", "inventory": "3878678000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "17784445000", "longTermDebt": "3239115000", "shortTermDebt": "246257000", "treasuryStock": "-1972254000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "372644000", "reportedCurrency": "USD", "retainedEarnings": "6335335000", "totalLiabilities": "12408079000", "otherCurrentAssets": "274832000", "totalCurrentAssets": "13608300000", "currentLongTermDebt": "246257000", "longTermInvestments": "83693000", "shortTermInvestments": "None", "currentNetReceivables": "8945463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4176145000", "currentAccountsPayable": "7631879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824700000", "shortLongTermDebtTotal": "3485372000", "totalShareholderEquity": "5324990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "912292000", "totalCurrentLiabilities": "8790428000", "otherNonCurrentLiabilities": "378536000", "totalNonCurrentLiabilities": "3617651000", "cashAndShortTermInvestments": "509327000", "commonStockSharesOutstanding": "88444000", "intangibleAssetsExcludingGoodwill": "372644000", "cashAndCashEquivalentsAtCarryingValue": "509327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-618875000", "operatingCashflow": "272690000", "capitalExpenditures": "155336000", "changeInReceivables": "-1007308000", "changeInExchangeRate": "6352000", "cashflowFromFinancing": "-36833000", "cashflowFromInvestment": "-462965000", "stockBasedCompensation": "46238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-220756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29676768000, "cost_of_revenue": 25975856000, "gross_profit": 3700912000, "research_and_development": null, "selling_general_admin": 2309921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1196885000, "depreciation_amortisation": 186384000, "ebitda": 1383269000, "interest_expense": 214771000, "interest_income": null, "other_non_operating": null, "pretax_income": 909373000, "tax_provision": 187799000, "effective_tax_rate": null, "net_income": 716195000, "net_income_continuing_ops": 728444000, "net_income_to_common": 716195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509327000, "short_term_investments": null, "net_receivables": 8945463000, "inventory": 3878678000, "other_current_assets": null, "total_current_assets": 13608300000, "net_ppe": null, "goodwill": 2624690000, "intangible_assets": 372644000, "goodwill_and_intangibles": 2997334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4176145000, "total_assets": 17784445000, "short_term_debt": 246257000, "accounts_payable": 7631879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8790428000, "long_term_debt": 3239115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3617651000, "total_liabilities": 12408079000, "total_debt": 3485372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6335335000, "total_equity": 5324990000, "shares_outstanding": 88444000, "operating_cash_flow": 272690000, "stock_based_compensation": 46238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36833000, "free_cash_flow": 428026000, "net_change_in_cash": -220756000 }, "raw_data": { "income": { "ebit": "1196885000", "ebitda": "1383269000", "netIncome": "716195000", "grossProfit": "3700912000", "depreciation": "None", "totalRevenue": "29676768000", "costOfRevenue": "25975856000", "interestIncome": "231269000", "incomeBeforeTax": "909373000", "interestExpense": "214771000", "operatingIncome": "1147512000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "187799000", "reportedCurrency": "USD", "netInterestIncome": "-214771000", "nonInterestIncome": "None", "operatingExpenses": "2496305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16498000", "costofGoodsAndServicesSold": "25975856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186384000", "sellingGeneralAndAdministrative": "2309921000", "netIncomeFromContinuingOperations": "728444000" }, "balance": { "goodwill": "2624690000", "inventory": "3878678000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "17784445000", "longTermDebt": "3239115000", "shortTermDebt": "246257000", "treasuryStock": "-1972254000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "372644000", "reportedCurrency": "USD", "retainedEarnings": "6335335000", "totalLiabilities": "12408079000", "otherCurrentAssets": "274832000", "totalCurrentAssets": "13608300000", "currentLongTermDebt": "246257000", "longTermInvestments": "83693000", "shortTermInvestments": "None", "currentNetReceivables": "8945463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4176145000", "currentAccountsPayable": "7631879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824700000", "shortLongTermDebtTotal": "3485372000", "totalShareholderEquity": "5324990000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "912292000", "totalCurrentLiabilities": "8790428000", "otherNonCurrentLiabilities": "378536000", "totalNonCurrentLiabilities": "3617651000", "cashAndShortTermInvestments": "509327000", "commonStockSharesOutstanding": "88444000", "intangibleAssetsExcludingGoodwill": "372644000", "cashAndCashEquivalentsAtCarryingValue": "509327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "721574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-618875000", "operatingCashflow": "272690000", "capitalExpenditures": "155336000", "changeInReceivables": "-1007308000", "changeInExchangeRate": "6352000", "cashflowFromFinancing": "-36833000", "cashflowFromInvestment": "-462965000", "stockBasedCompensation": "46238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-220756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 9473548000, "cost_of_revenue": 8419141000, "gross_profit": 1054406999, "ebit": 398266000, "ebitda": 434319000, "pretax_income": 307260000, "tax_provision": 71230000, "net_income": 235106000, "net_income_to_common": 235106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286512000, "total_current_assets": 32555242000, "total_assets": 35953970000, "short_term_debt": 113371000, "long_term_debt": 2352395000, "total_debt": 2465766000, "total_liabilities": 29138249000, "total_equity": 6741671000, "shares_outstanding": 51707000, "goodwill_and_intangibles": 2181259000 }, "cash_flow": { "operating_cash_flow": 699752000, "capital_expenditure": 32108000, "free_cash_flow": 731860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218050, "ticker_id": 253, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398266000", "ebitda": "434319000", "netIncome": "235106000", "grossProfit": "1054406999", "depreciation": "None", "totalRevenue": "9473548000", "costOfRevenue": "8419141000", "interestIncome": "None", "incomeBeforeTax": "307260000", "interestExpense": "48484000", "operatingIncome": "398266000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "71230000", "reportedCurrency": "USD", "netInterestIncome": "-48484000", "nonInterestIncome": "None", "operatingExpenses": "656141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8419141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36053000", "sellingGeneralAndAdministrative": "656141000", "netIncomeFromContinuingOperations": "236030000" }, "balance": { "goodwill": "2109008000", "inventory": "5722706000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35953970000", "longTermDebt": "2352395000", "shortTermDebt": "113371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72251000", "reportedCurrency": "USD", "retainedEarnings": "6787198000", "totalLiabilities": "29138249000", "otherCurrentAssets": "584831000", "totalCurrentAssets": "32555242000", "currentLongTermDebt": "113371000", "longTermInvestments": "59226000", "shortTermInvestments": "None", "currentNetReceivables": "25961193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398728000", "currentAccountsPayable": "24739718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2465766000", "totalShareholderEquity": "6741671000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1434256000", "totalCurrentLiabilities": "26287345000", "otherNonCurrentLiabilities": "498509000", "totalNonCurrentLiabilities": "2850904000", "cashAndShortTermInvestments": "286512000", "commonStockSharesOutstanding": "51707000", "intangibleAssetsExcludingGoodwill": "72251000", "cashAndCashEquivalentsAtCarryingValue": "286512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-656543000", "operatingCashflow": "699752000", "capitalExpenditures": "32108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648669000", "cashflowFromInvestment": "-32107999", "stockBasedCompensation": "9599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9473548000, "cost_of_revenue": 8419141000, "gross_profit": 1054406999, "research_and_development": null, "selling_general_admin": 656141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398266000, "depreciation_amortisation": 36053000, "ebitda": 434319000, "interest_expense": 48484000, "interest_income": null, "other_non_operating": null, "pretax_income": 307260000, "tax_provision": 71230000, "effective_tax_rate": null, "net_income": 235106000, "net_income_continuing_ops": 236030000, "net_income_to_common": 235106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286512000, "short_term_investments": null, "net_receivables": 25961193000, "inventory": 5722706000, "other_current_assets": null, "total_current_assets": 32555242000, "net_ppe": null, "goodwill": 2109008000, "intangible_assets": 72251000, "goodwill_and_intangibles": 2181259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3398728000, "total_assets": 35953970000, "short_term_debt": 113371000, "accounts_payable": 24739718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26287345000, "long_term_debt": 2352395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2850904000, "total_liabilities": 29138249000, "total_debt": 2465766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6787198000, "total_equity": 6741671000, "shares_outstanding": 51707000, "operating_cash_flow": 699752000, "stock_based_compensation": 9599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32107999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -648669000, "free_cash_flow": 731860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "398266000", "ebitda": "434319000", "netIncome": "235106000", "grossProfit": "1054406999", "depreciation": "None", "totalRevenue": "9473548000", "costOfRevenue": "8419141000", "interestIncome": "None", "incomeBeforeTax": "307260000", "interestExpense": "48484000", "operatingIncome": "398266000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "71230000", "reportedCurrency": "USD", "netInterestIncome": "-48484000", "nonInterestIncome": "None", "operatingExpenses": "656141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8419141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36053000", "sellingGeneralAndAdministrative": "656141000", "netIncomeFromContinuingOperations": "236030000" }, "balance": { "goodwill": "2109008000", "inventory": "5722706000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "35953970000", "longTermDebt": "2352395000", "shortTermDebt": "113371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "72251000", "reportedCurrency": "USD", "retainedEarnings": "6787198000", "totalLiabilities": "29138249000", "otherCurrentAssets": "584831000", "totalCurrentAssets": "32555242000", "currentLongTermDebt": "113371000", "longTermInvestments": "59226000", "shortTermInvestments": "None", "currentNetReceivables": "25961193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398728000", "currentAccountsPayable": "24739718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2465766000", "totalShareholderEquity": "6741671000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1434256000", "totalCurrentLiabilities": "26287345000", "otherNonCurrentLiabilities": "498509000", "totalNonCurrentLiabilities": "2850904000", "cashAndShortTermInvestments": "286512000", "commonStockSharesOutstanding": "51707000", "intangibleAssetsExcludingGoodwill": "72251000", "cashAndCashEquivalentsAtCarryingValue": "286512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-656543000", "operatingCashflow": "699752000", "capitalExpenditures": "32108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-648669000", "cashflowFromInvestment": "-32107999", "stockBasedCompensation": "9599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 8746430000, "cost_of_revenue": 7737674000, "gross_profit": 1008756000, "ebit": 296737000, "ebitda": 330722000, "pretax_income": 252973000, "tax_provision": 59427000, "net_income": 194604000, "net_income_to_common": 194604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306467000, "total_current_assets": 25660031000, "total_assets": 29078138000, "short_term_debt": 341000, "long_term_debt": 3084715000, "total_debt": 3085056000, "total_liabilities": 22419439000, "total_equity": 6584712000, "shares_outstanding": 51895000, "goodwill_and_intangibles": 2197093000 }, "cash_flow": { "operating_cash_flow": 199950000, "capital_expenditure": 27381000, "free_cash_flow": 227331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218051, "ticker_id": 253, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296737000", "ebitda": "330722000", "netIncome": "194604000", "grossProfit": "1008756000", "depreciation": "None", "totalRevenue": "8746430000", "costOfRevenue": "7737674000", "interestIncome": "40777000", "incomeBeforeTax": "252973000", "interestExpense": "43764000", "operatingIncome": "335316000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59427000", "reportedCurrency": "USD", "netInterestIncome": "-43764000", "nonInterestIncome": "None", "operatingExpenses": "673440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7737674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33985000", "sellingGeneralAndAdministrative": "639455000", "netIncomeFromContinuingOperations": "193546000" }, "balance": { "goodwill": "2120071000", "inventory": "5081863000", "commonStock": "55838000", "currentDebt": "None", "investments": "None", "totalAssets": "29078138000", "longTermDebt": "3084715000", "shortTermDebt": "341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77022000", "reportedCurrency": "USD", "retainedEarnings": "6552092000", "totalLiabilities": "22419439000", "otherCurrentAssets": "533035000", "totalCurrentAssets": "25660031000", "currentLongTermDebt": "341000", "longTermInvestments": "59315000", "shortTermInvestments": "None", "currentNetReceivables": "19738666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3418107000", "currentAccountsPayable": "17383796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474650000", "shortLongTermDebtTotal": "3085056000", "totalShareholderEquity": "6584712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1461261000", "totalCurrentLiabilities": "18845398000", "otherNonCurrentLiabilities": "489326000", "totalNonCurrentLiabilities": "3574041000", "cashAndShortTermInvestments": "306467000", "commonStockSharesOutstanding": "51895000", "intangibleAssetsExcludingGoodwill": "77022000", "cashAndCashEquivalentsAtCarryingValue": "306467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-351405000", "operatingCashflow": "199950000", "capitalExpenditures": "27381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96712000", "cashflowFromInvestment": "-27381000", "stockBasedCompensation": "7435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8746430000, "cost_of_revenue": 7737674000, "gross_profit": 1008756000, "research_and_development": null, "selling_general_admin": 639455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296737000, "depreciation_amortisation": 33985000, "ebitda": 330722000, "interest_expense": 43764000, "interest_income": null, "other_non_operating": null, "pretax_income": 252973000, "tax_provision": 59427000, "effective_tax_rate": null, "net_income": 194604000, "net_income_continuing_ops": 193546000, "net_income_to_common": 194604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306467000, "short_term_investments": null, "net_receivables": 19738666000, "inventory": 5081863000, "other_current_assets": null, "total_current_assets": 25660031000, "net_ppe": null, "goodwill": 2120071000, "intangible_assets": 77022000, "goodwill_and_intangibles": 2197093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3418107000, "total_assets": 29078138000, "short_term_debt": 341000, "accounts_payable": 17383796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18845398000, "long_term_debt": 3084715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3574041000, "total_liabilities": 22419439000, "total_debt": 3085056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6552092000, "total_equity": 6584712000, "shares_outstanding": 51895000, "operating_cash_flow": 199950000, "stock_based_compensation": 7435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96712000, "free_cash_flow": 227331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296737000", "ebitda": "330722000", "netIncome": "194604000", "grossProfit": "1008756000", "depreciation": "None", "totalRevenue": "8746430000", "costOfRevenue": "7737674000", "interestIncome": "40777000", "incomeBeforeTax": "252973000", "interestExpense": "43764000", "operatingIncome": "335316000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59427000", "reportedCurrency": "USD", "netInterestIncome": "-43764000", "nonInterestIncome": "None", "operatingExpenses": "673440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7737674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33985000", "sellingGeneralAndAdministrative": "639455000", "netIncomeFromContinuingOperations": "193546000" }, "balance": { "goodwill": "2120071000", "inventory": "5081863000", "commonStock": "55838000", "currentDebt": "None", "investments": "None", "totalAssets": "29078138000", "longTermDebt": "3084715000", "shortTermDebt": "341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "77022000", "reportedCurrency": "USD", "retainedEarnings": "6552092000", "totalLiabilities": "22419439000", "otherCurrentAssets": "533035000", "totalCurrentAssets": "25660031000", "currentLongTermDebt": "341000", "longTermInvestments": "59315000", "shortTermInvestments": "None", "currentNetReceivables": "19738666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3418107000", "currentAccountsPayable": "17383796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474650000", "shortLongTermDebtTotal": "3085056000", "totalShareholderEquity": "6584712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1461261000", "totalCurrentLiabilities": "18845398000", "otherNonCurrentLiabilities": "489326000", "totalNonCurrentLiabilities": "3574041000", "cashAndShortTermInvestments": "306467000", "commonStockSharesOutstanding": "51895000", "intangibleAssetsExcludingGoodwill": "77022000", "cashAndCashEquivalentsAtCarryingValue": "306467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193546000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-351405000", "operatingCashflow": "199950000", "capitalExpenditures": "27381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96712000", "cashflowFromInvestment": "-27381000", "stockBasedCompensation": "7435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 7712541000, "cost_of_revenue": 6877227000, "gross_profit": 835314000, "ebit": 194800999, "ebitda": 227593999, "pretax_income": 128790000, "tax_provision": 19528000, "net_income": 109193000, "net_income_to_common": 109193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213612000, "total_current_assets": 21138302000, "total_assets": 24526488000, "short_term_debt": 10818000, "long_term_debt": 3118668000, "total_debt": 3129486000, "total_liabilities": 18050869000, "total_equity": 6400731000, "shares_outstanding": 52141000, "goodwill_and_intangibles": 2198803000 }, "cash_flow": { "operating_cash_flow": -281684000, "capital_expenditure": 43597000, "free_cash_flow": -238087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218053, "ticker_id": 253, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194800999", "ebitda": "227593999", "netIncome": "109193000", "grossProfit": "835314000", "depreciation": "None", "totalRevenue": "7712541000", "costOfRevenue": "6877227000", "interestIncome": "49553000", "incomeBeforeTax": "128790000", "interestExpense": "66010999", "operatingIncome": "179007000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19528000", "reportedCurrency": "USD", "netInterestIncome": "-54875000", "nonInterestIncome": "None", "operatingExpenses": "656307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6877227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32793000", "sellingGeneralAndAdministrative": "588530000", "netIncomeFromContinuingOperations": "109262000" }, "balance": { "goodwill": "2117017000", "inventory": "4728011000", "commonStock": "55827000", "currentDebt": "None", "investments": "None", "totalAssets": "24526488000", "longTermDebt": "3118668000", "shortTermDebt": "10818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "81786000", "reportedCurrency": "USD", "retainedEarnings": "6357488000", "totalLiabilities": "18050869000", "otherCurrentAssets": "539863000", "totalCurrentAssets": "21138302000", "currentLongTermDebt": "10818000", "longTermInvestments": "58136000", "shortTermInvestments": "None", "currentNetReceivables": "15656816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3388186000", "currentAccountsPayable": "13126538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "475799000", "shortLongTermDebtTotal": "3129486000", "totalShareholderEquity": "6400731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1304479000", "totalCurrentLiabilities": "14441835000", "otherNonCurrentLiabilities": "490366000", "totalNonCurrentLiabilities": "3609034000", "cashAndShortTermInvestments": "213612000", "commonStockSharesOutstanding": "52141000", "intangibleAssetsExcludingGoodwill": "81786000", "cashAndCashEquivalentsAtCarryingValue": "213612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18776000", "operatingCashflow": "-281684000", "capitalExpenditures": "43597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306523000", "cashflowFromInvestment": "-30276000", "stockBasedCompensation": "-9752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7712541000, "cost_of_revenue": 6877227000, "gross_profit": 835314000, "research_and_development": null, "selling_general_admin": 588530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194800999, "depreciation_amortisation": 32793000, "ebitda": 227593999, "interest_expense": 66010999, "interest_income": null, "other_non_operating": null, "pretax_income": 128790000, "tax_provision": 19528000, "effective_tax_rate": null, "net_income": 109193000, "net_income_continuing_ops": 109262000, "net_income_to_common": 109193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213612000, "short_term_investments": null, "net_receivables": 15656816000, "inventory": 4728011000, "other_current_assets": null, "total_current_assets": 21138302000, "net_ppe": null, "goodwill": 2117017000, "intangible_assets": 81786000, "goodwill_and_intangibles": 2198803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3388186000, "total_assets": 24526488000, "short_term_debt": 10818000, "accounts_payable": 13126538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14441835000, "long_term_debt": 3118668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3609034000, "total_liabilities": 18050869000, "total_debt": 3129486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6357488000, "total_equity": 6400731000, "shares_outstanding": 52141000, "operating_cash_flow": -281684000, "stock_based_compensation": -9752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 306523000, "free_cash_flow": -238087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194800999", "ebitda": "227593999", "netIncome": "109193000", "grossProfit": "835314000", "depreciation": "None", "totalRevenue": "7712541000", "costOfRevenue": "6877227000", "interestIncome": "49553000", "incomeBeforeTax": "128790000", "interestExpense": "66010999", "operatingIncome": "179007000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "19528000", "reportedCurrency": "USD", "netInterestIncome": "-54875000", "nonInterestIncome": "None", "operatingExpenses": "656307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6877227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32793000", "sellingGeneralAndAdministrative": "588530000", "netIncomeFromContinuingOperations": "109262000" }, "balance": { "goodwill": "2117017000", "inventory": "4728011000", "commonStock": "55827000", "currentDebt": "None", "investments": "None", "totalAssets": "24526488000", "longTermDebt": "3118668000", "shortTermDebt": "10818000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "81786000", "reportedCurrency": "USD", "retainedEarnings": "6357488000", "totalLiabilities": "18050869000", "otherCurrentAssets": "539863000", "totalCurrentAssets": "21138302000", "currentLongTermDebt": "10818000", "longTermInvestments": "58136000", "shortTermInvestments": "None", "currentNetReceivables": "15656816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3388186000", "currentAccountsPayable": "13126538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "475799000", "shortLongTermDebtTotal": "3129486000", "totalShareholderEquity": "6400731000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1304479000", "totalCurrentLiabilities": "14441835000", "otherNonCurrentLiabilities": "490366000", "totalNonCurrentLiabilities": "3609034000", "cashAndShortTermInvestments": "213612000", "commonStockSharesOutstanding": "52141000", "intangibleAssetsExcludingGoodwill": "81786000", "cashAndCashEquivalentsAtCarryingValue": "213612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18776000", "operatingCashflow": "-281684000", "capitalExpenditures": "43597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306523000", "cashflowFromInvestment": "-30276000", "stockBasedCompensation": "-9752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 7579947000, "cost_of_revenue": 6731290000, "gross_profit": 848657000, "ebit": 293239000, "ebitda": 328401000, "pretax_income": 232956000, "tax_provision": 45934000, "net_income": 187749000, "net_income_to_common": 187749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221970000, "total_current_assets": 20846420000, "total_assets": 24252578000, "short_term_debt": 455612000, "long_term_debt": 2365812000, "total_debt": 2821424000, "total_liabilities": 17843504000, "total_equity": 6333890000, "shares_outstanding": 52674000, "goodwill_and_intangibles": 2210545999 }, "cash_flow": { "operating_cash_flow": -205896000, "capital_expenditure": 18618000, "free_cash_flow": -187278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218054, "ticker_id": 253, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293239000", "ebitda": "328401000", "netIncome": "187749000", "grossProfit": "848657000", "depreciation": "None", "totalRevenue": "7579947000", "costOfRevenue": "6731290000", "interestIncome": "43034000", "incomeBeforeTax": "232956000", "interestExpense": "60283000", "operatingIncome": "190586000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "45934000", "reportedCurrency": "USD", "netInterestIncome": "-60283000", "nonInterestIncome": "None", "operatingExpenses": "658071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6731290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35162000", "sellingGeneralAndAdministrative": "601654000", "netIncomeFromContinuingOperations": "187022000" }, "balance": { "goodwill": "2123994000", "inventory": "4749431000", "commonStock": "55815000", "currentDebt": "None", "investments": "None", "totalAssets": "24252578000", "longTermDebt": "2365812000", "shortTermDebt": "455612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "86551999", "reportedCurrency": "USD", "retainedEarnings": "6248295000", "totalLiabilities": "17843504000", "otherCurrentAssets": "603670000", "totalCurrentAssets": "20846420000", "currentLongTermDebt": "455612000", "longTermInvestments": "57766000", "shortTermInvestments": "None", "currentNetReceivables": "15271349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406158000", "currentAccountsPayable": "13213323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474598000", "shortLongTermDebtTotal": "2821424000", "totalShareholderEquity": "6333890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1309323000", "totalCurrentLiabilities": "14978258000", "otherNonCurrentLiabilities": "499434000", "totalNonCurrentLiabilities": "2865246000", "cashAndShortTermInvestments": "221970000", "commonStockSharesOutstanding": "52674000", "intangibleAssetsExcludingGoodwill": "86551999", "cashAndCashEquivalentsAtCarryingValue": "221970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "108833000", "operatingCashflow": "-205896000", "capitalExpenditures": "18618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73832000", "cashflowFromInvestment": "106240000", "stockBasedCompensation": "11641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7579947000, "cost_of_revenue": 6731290000, "gross_profit": 848657000, "research_and_development": null, "selling_general_admin": 601654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293239000, "depreciation_amortisation": 35162000, "ebitda": 328401000, "interest_expense": 60283000, "interest_income": null, "other_non_operating": null, "pretax_income": 232956000, "tax_provision": 45934000, "effective_tax_rate": null, "net_income": 187749000, "net_income_continuing_ops": 187022000, "net_income_to_common": 187749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221970000, "short_term_investments": null, "net_receivables": 15271349000, "inventory": 4749431000, "other_current_assets": null, "total_current_assets": 20846420000, "net_ppe": null, "goodwill": 2123994000, "intangible_assets": 86551999, "goodwill_and_intangibles": 2210545999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3406158000, "total_assets": 24252578000, "short_term_debt": 455612000, "accounts_payable": 13213323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14978258000, "long_term_debt": 2365812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2865246000, "total_liabilities": 17843504000, "total_debt": 2821424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6248295000, "total_equity": 6333890000, "shares_outstanding": 52674000, "operating_cash_flow": -205896000, "stock_based_compensation": 11641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 106240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73832000, "free_cash_flow": -187278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "293239000", "ebitda": "328401000", "netIncome": "187749000", "grossProfit": "848657000", "depreciation": "None", "totalRevenue": "7579947000", "costOfRevenue": "6731290000", "interestIncome": "43034000", "incomeBeforeTax": "232956000", "interestExpense": "60283000", "operatingIncome": "190586000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "45934000", "reportedCurrency": "USD", "netInterestIncome": "-60283000", "nonInterestIncome": "None", "operatingExpenses": "658071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6731290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35162000", "sellingGeneralAndAdministrative": "601654000", "netIncomeFromContinuingOperations": "187022000" }, "balance": { "goodwill": "2123994000", "inventory": "4749431000", "commonStock": "55815000", "currentDebt": "None", "investments": "None", "totalAssets": "24252578000", "longTermDebt": "2365812000", "shortTermDebt": "455612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "86551999", "reportedCurrency": "USD", "retainedEarnings": "6248295000", "totalLiabilities": "17843504000", "otherCurrentAssets": "603670000", "totalCurrentAssets": "20846420000", "currentLongTermDebt": "455612000", "longTermInvestments": "57766000", "shortTermInvestments": "None", "currentNetReceivables": "15271349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406158000", "currentAccountsPayable": "13213323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474598000", "shortLongTermDebtTotal": "2821424000", "totalShareholderEquity": "6333890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1309323000", "totalCurrentLiabilities": "14978258000", "otherNonCurrentLiabilities": "499434000", "totalNonCurrentLiabilities": "2865246000", "cashAndShortTermInvestments": "221970000", "commonStockSharesOutstanding": "52674000", "intangibleAssetsExcludingGoodwill": "86551999", "cashAndCashEquivalentsAtCarryingValue": "221970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "108833000", "operatingCashflow": "-205896000", "capitalExpenditures": "18618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73832000", "cashflowFromInvestment": "106240000", "stockBasedCompensation": "11641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 6814017000, "cost_of_revenue": 6040025000, "gross_profit": 773992000, "ebit": 46883000, "ebitda": 82693000, "pretax_income": 103065000, "tax_provision": 23345000, "net_income": 79720000, "net_income_to_common": 79720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231882000, "total_current_assets": 18032391000, "total_assets": 21400842000, "short_term_debt": 530967000, "long_term_debt": 2312521000, "total_debt": 2843488000, "total_liabilities": 15403425000, "total_equity": 5925005000, "shares_outstanding": 52674000, "goodwill_and_intangibles": 2170107000 }, "cash_flow": { "operating_cash_flow": 351679000, "capital_expenditure": 24979000, "free_cash_flow": 376658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218055, "ticker_id": 253, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46883000", "ebitda": "82693000", "netIncome": "79720000", "grossProfit": "773992000", "depreciation": "None", "totalRevenue": "6814017000", "costOfRevenue": "6040025000", "interestIncome": "54722000", "incomeBeforeTax": "103065000", "interestExpense": "56182000", "operatingIncome": "158553000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23345000", "reportedCurrency": "USD", "netInterestIncome": "-56182000", "nonInterestIncome": "None", "operatingExpenses": "615439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6040025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35810000", "sellingGeneralAndAdministrative": "562938000", "netIncomeFromContinuingOperations": "79864000" }, "balance": { "goodwill": "2078730000", "inventory": "4798563000", "commonStock": "55787000", "currentDebt": "None", "investments": "None", "totalAssets": "21400842000", "longTermDebt": "2312521000", "shortTermDebt": "530967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "91377000", "reportedCurrency": "USD", "retainedEarnings": "6060546000", "totalLiabilities": "15403425000", "otherCurrentAssets": "578311000", "totalCurrentAssets": "18032391000", "currentLongTermDebt": "530967000", "longTermInvestments": "59112000", "shortTermInvestments": "None", "currentNetReceivables": "12423635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3368451000", "currentAccountsPayable": "10870733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471471000", "shortLongTermDebtTotal": "2843488000", "totalShareholderEquity": "5925005000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1201336000", "totalCurrentLiabilities": "12603036000", "otherNonCurrentLiabilities": "487868000", "totalNonCurrentLiabilities": "2800389000", "cashAndShortTermInvestments": "231882000", "commonStockSharesOutstanding": "52674000", "intangibleAssetsExcludingGoodwill": "91377000", "cashAndCashEquivalentsAtCarryingValue": "231882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62384000", "operatingCashflow": "351679000", "capitalExpenditures": "24979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342116000", "cashflowFromInvestment": "-24979000", "stockBasedCompensation": "18559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6814017000, "cost_of_revenue": 6040025000, "gross_profit": 773992000, "research_and_development": null, "selling_general_admin": 562938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46883000, "depreciation_amortisation": 35810000, "ebitda": 82693000, "interest_expense": 56182000, "interest_income": null, "other_non_operating": null, "pretax_income": 103065000, "tax_provision": 23345000, "effective_tax_rate": null, "net_income": 79720000, "net_income_continuing_ops": 79864000, "net_income_to_common": 79720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231882000, "short_term_investments": null, "net_receivables": 12423635000, "inventory": 4798563000, "other_current_assets": null, "total_current_assets": 18032391000, "net_ppe": null, "goodwill": 2078730000, "intangible_assets": 91377000, "goodwill_and_intangibles": 2170107000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3368451000, "total_assets": 21400842000, "short_term_debt": 530967000, "accounts_payable": 10870733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12603036000, "long_term_debt": 2312521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2800389000, "total_liabilities": 15403425000, "total_debt": 2843488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6060546000, "total_equity": 5925005000, "shares_outstanding": 52674000, "operating_cash_flow": 351679000, "stock_based_compensation": 18559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342116000, "free_cash_flow": 376658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46883000", "ebitda": "82693000", "netIncome": "79720000", "grossProfit": "773992000", "depreciation": "None", "totalRevenue": "6814017000", "costOfRevenue": "6040025000", "interestIncome": "54722000", "incomeBeforeTax": "103065000", "interestExpense": "56182000", "operatingIncome": "158553000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23345000", "reportedCurrency": "USD", "netInterestIncome": "-56182000", "nonInterestIncome": "None", "operatingExpenses": "615439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6040025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35810000", "sellingGeneralAndAdministrative": "562938000", "netIncomeFromContinuingOperations": "79864000" }, "balance": { "goodwill": "2078730000", "inventory": "4798563000", "commonStock": "55787000", "currentDebt": "None", "investments": "None", "totalAssets": "21400842000", "longTermDebt": "2312521000", "shortTermDebt": "530967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "91377000", "reportedCurrency": "USD", "retainedEarnings": "6060546000", "totalLiabilities": "15403425000", "otherCurrentAssets": "578311000", "totalCurrentAssets": "18032391000", "currentLongTermDebt": "530967000", "longTermInvestments": "59112000", "shortTermInvestments": "None", "currentNetReceivables": "12423635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3368451000", "currentAccountsPayable": "10870733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "471471000", "shortLongTermDebtTotal": "2843488000", "totalShareholderEquity": "5925005000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1201336000", "totalCurrentLiabilities": "12603036000", "otherNonCurrentLiabilities": "487868000", "totalNonCurrentLiabilities": "2800389000", "cashAndShortTermInvestments": "231882000", "commonStockSharesOutstanding": "52674000", "intangibleAssetsExcludingGoodwill": "91377000", "cashAndCashEquivalentsAtCarryingValue": "231882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-62384000", "operatingCashflow": "351679000", "capitalExpenditures": "24979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342116000", "cashflowFromInvestment": "-24979000", "stockBasedCompensation": "18559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 7282877000, "cost_of_revenue": 6479567000, "gross_profit": 803310000, "ebit": 200955000, "ebitda": 240593000, "pretax_income": 128704000, "tax_provision": 28816000, "net_income": 99208000, "net_income_to_common": 99208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188807000, "total_current_assets": 18401413000, "total_assets": 21757707000, "short_term_debt": 418919000, "long_term_debt": 2773783000, "total_debt": 3192702000, "total_liabilities": 15926179000, "total_equity": 5761151000, "shares_outstanding": 53797000, "goodwill_and_intangibles": 2152001000 }, "cash_flow": { "operating_cash_flow": 326464000, "capital_expenditure": 22548000, "free_cash_flow": 349012000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218056, "ticker_id": 253, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200955000", "ebitda": "240593000", "netIncome": "99208000", "grossProfit": "803310000", "depreciation": "None", "totalRevenue": "7282877000", "costOfRevenue": "6479567000", "interestIncome": "65006000", "incomeBeforeTax": "128704000", "interestExpense": "60392000", "operatingIncome": "195103000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28816000", "reportedCurrency": "USD", "netInterestIncome": "-60392000", "nonInterestIncome": "None", "operatingExpenses": "608207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6479567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39638000", "sellingGeneralAndAdministrative": "548904000", "netIncomeFromContinuingOperations": "99888000" }, "balance": { "goodwill": "2055295000", "inventory": "4709706000", "commonStock": "55592000", "currentDebt": "None", "investments": "None", "totalAssets": "21757707000", "longTermDebt": "2773783000", "shortTermDebt": "418919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96706000", "reportedCurrency": "USD", "retainedEarnings": "5980826000", "totalLiabilities": "15926179000", "otherCurrentAssets": "471909000", "totalCurrentAssets": "18401413000", "currentLongTermDebt": "349978000", "longTermInvestments": "57299000", "shortTermInvestments": "None", "currentNetReceivables": "13030991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356294000", "currentAccountsPayable": "11047470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469260000", "shortLongTermDebtTotal": "3391168000", "totalShareholderEquity": "5761151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169773000", "totalCurrentLiabilities": "12636162000", "otherNonCurrentLiabilities": "516234000", "totalNonCurrentLiabilities": "3290017000", "cashAndShortTermInvestments": "188807000", "commonStockSharesOutstanding": "53797000", "intangibleAssetsExcludingGoodwill": "96706000", "cashAndCashEquivalentsAtCarryingValue": "188807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-241622000", "operatingCashflow": "326464000", "capitalExpenditures": "22548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201441000", "cashflowFromInvestment": "-41416000", "stockBasedCompensation": "4444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7282877000, "cost_of_revenue": 6479567000, "gross_profit": 803310000, "research_and_development": null, "selling_general_admin": 548904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200955000, "depreciation_amortisation": 39638000, "ebitda": 240593000, "interest_expense": 60392000, "interest_income": null, "other_non_operating": null, "pretax_income": 128704000, "tax_provision": 28816000, "effective_tax_rate": null, "net_income": 99208000, "net_income_continuing_ops": 99888000, "net_income_to_common": 99208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188807000, "short_term_investments": null, "net_receivables": 13030991000, "inventory": 4709706000, "other_current_assets": null, "total_current_assets": 18401413000, "net_ppe": null, "goodwill": 2055295000, "intangible_assets": 96706000, "goodwill_and_intangibles": 2152001000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3356294000, "total_assets": 21757707000, "short_term_debt": 418919000, "accounts_payable": 11047470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12636162000, "long_term_debt": 2773783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3290017000, "total_liabilities": 15926179000, "total_debt": 3192702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5980826000, "total_equity": 5761151000, "shares_outstanding": 53797000, "operating_cash_flow": 326464000, "stock_based_compensation": 4444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41416000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201441000, "free_cash_flow": 349012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200955000", "ebitda": "240593000", "netIncome": "99208000", "grossProfit": "803310000", "depreciation": "None", "totalRevenue": "7282877000", "costOfRevenue": "6479567000", "interestIncome": "65006000", "incomeBeforeTax": "128704000", "interestExpense": "60392000", "operatingIncome": "195103000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28816000", "reportedCurrency": "USD", "netInterestIncome": "-60392000", "nonInterestIncome": "None", "operatingExpenses": "608207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6479567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39638000", "sellingGeneralAndAdministrative": "548904000", "netIncomeFromContinuingOperations": "99888000" }, "balance": { "goodwill": "2055295000", "inventory": "4709706000", "commonStock": "55592000", "currentDebt": "None", "investments": "None", "totalAssets": "21757707000", "longTermDebt": "2773783000", "shortTermDebt": "418919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96706000", "reportedCurrency": "USD", "retainedEarnings": "5980826000", "totalLiabilities": "15926179000", "otherCurrentAssets": "471909000", "totalCurrentAssets": "18401413000", "currentLongTermDebt": "349978000", "longTermInvestments": "57299000", "shortTermInvestments": "None", "currentNetReceivables": "13030991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356294000", "currentAccountsPayable": "11047470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469260000", "shortLongTermDebtTotal": "3391168000", "totalShareholderEquity": "5761151000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1169773000", "totalCurrentLiabilities": "12636162000", "otherNonCurrentLiabilities": "516234000", "totalNonCurrentLiabilities": "3290017000", "cashAndShortTermInvestments": "188807000", "commonStockSharesOutstanding": "53797000", "intangibleAssetsExcludingGoodwill": "96706000", "cashAndCashEquivalentsAtCarryingValue": "188807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-241622000", "operatingCashflow": "326464000", "capitalExpenditures": "22548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201441000", "cashflowFromInvestment": "-41416000", "stockBasedCompensation": "4444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 6823319000, "cost_of_revenue": 6038491000, "gross_profit": 784828000, "ebit": 179042000, "ebitda": 219634000, "pretax_income": 116095000, "tax_provision": 15198000, "net_income": 100567000, "net_income_to_common": 100567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248000000, "total_current_assets": 17526876000, "total_assets": 20934649000, "short_term_debt": 909826000, "long_term_debt": 2363241000, "total_debt": 3273067000, "total_liabilities": 14898572000, "total_equity": 5963097000, "shares_outstanding": 53475000, "goodwill_and_intangibles": 2189473000 }, "cash_flow": { "operating_cash_flow": 80558000, "capital_expenditure": 18519000, "free_cash_flow": 99077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218058, "ticker_id": 253, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179042000", "ebitda": "219634000", "netIncome": "100567000", "grossProfit": "784828000", "depreciation": "None", "totalRevenue": "6823319000", "costOfRevenue": "6038491000", "interestIncome": "58188000", "incomeBeforeTax": "116095000", "interestExpense": "62947000", "operatingIncome": "175262000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15198000", "reportedCurrency": "USD", "netInterestIncome": "-62947000", "nonInterestIncome": "None", "operatingExpenses": "609566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6038491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40592000", "sellingGeneralAndAdministrative": "535487000", "netIncomeFromContinuingOperations": "100897000" }, "balance": { "goodwill": "2084160000", "inventory": "4529655000", "commonStock": "58059000", "currentDebt": "None", "investments": "None", "totalAssets": "20934649000", "longTermDebt": "2363241000", "shortTermDebt": "909826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "105313000", "reportedCurrency": "USD", "retainedEarnings": "6083083000", "totalLiabilities": "14898572000", "otherCurrentAssets": "1022620000", "totalCurrentAssets": "17526876000", "currentLongTermDebt": "909826000", "longTermInvestments": "61506000", "shortTermInvestments": "None", "currentNetReceivables": "11726601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3407773000", "currentAccountsPayable": "9392389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "493535000", "shortLongTermDebtTotal": "3273067000", "totalShareholderEquity": "5963097000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1668633000", "totalCurrentLiabilities": "11970848000", "otherNonCurrentLiabilities": "564483000", "totalNonCurrentLiabilities": "2927724000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "53475000", "intangibleAssetsExcludingGoodwill": "105313000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "169211000", "operatingCashflow": "80558000", "capitalExpenditures": "18519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120477000", "cashflowFromInvestment": "-7842000", "stockBasedCompensation": "8487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6823319000, "cost_of_revenue": 6038491000, "gross_profit": 784828000, "research_and_development": null, "selling_general_admin": 535487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179042000, "depreciation_amortisation": 40592000, "ebitda": 219634000, "interest_expense": 62947000, "interest_income": null, "other_non_operating": null, "pretax_income": 116095000, "tax_provision": 15198000, "effective_tax_rate": null, "net_income": 100567000, "net_income_continuing_ops": 100897000, "net_income_to_common": 100567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248000000, "short_term_investments": null, "net_receivables": 11726601000, "inventory": 4529655000, "other_current_assets": null, "total_current_assets": 17526876000, "net_ppe": null, "goodwill": 2084160000, "intangible_assets": 105313000, "goodwill_and_intangibles": 2189473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3407773000, "total_assets": 20934649000, "short_term_debt": 909826000, "accounts_payable": 9392389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11970848000, "long_term_debt": 2363241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2927724000, "total_liabilities": 14898572000, "total_debt": 3273067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6083083000, "total_equity": 5963097000, "shares_outstanding": 53475000, "operating_cash_flow": 80558000, "stock_based_compensation": 8487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120477000, "free_cash_flow": 99077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179042000", "ebitda": "219634000", "netIncome": "100567000", "grossProfit": "784828000", "depreciation": "None", "totalRevenue": "6823319000", "costOfRevenue": "6038491000", "interestIncome": "58188000", "incomeBeforeTax": "116095000", "interestExpense": "62947000", "operatingIncome": "175262000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15198000", "reportedCurrency": "USD", "netInterestIncome": "-62947000", "nonInterestIncome": "None", "operatingExpenses": "609566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6038491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40592000", "sellingGeneralAndAdministrative": "535487000", "netIncomeFromContinuingOperations": "100897000" }, "balance": { "goodwill": "2084160000", "inventory": "4529655000", "commonStock": "58059000", "currentDebt": "None", "investments": "None", "totalAssets": "20934649000", "longTermDebt": "2363241000", "shortTermDebt": "909826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "105313000", "reportedCurrency": "USD", "retainedEarnings": "6083083000", "totalLiabilities": "14898572000", "otherCurrentAssets": "1022620000", "totalCurrentAssets": "17526876000", "currentLongTermDebt": "909826000", "longTermInvestments": "61506000", "shortTermInvestments": "None", "currentNetReceivables": "11726601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3407773000", "currentAccountsPayable": "9392389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "493535000", "shortLongTermDebtTotal": "3273067000", "totalShareholderEquity": "5963097000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1668633000", "totalCurrentLiabilities": "11970848000", "otherNonCurrentLiabilities": "564483000", "totalNonCurrentLiabilities": "2927724000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "53475000", "intangibleAssetsExcludingGoodwill": "105313000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "169211000", "operatingCashflow": "80558000", "capitalExpenditures": "18519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120477000", "cashflowFromInvestment": "-7842000", "stockBasedCompensation": "8487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 6892868000, "cost_of_revenue": 6046424000, "gross_profit": 846444000, "ebit": 206277000, "ebitda": 247314000, "pretax_income": 139386000, "tax_provision": 29762000, "net_income": 108698000, "net_income_to_common": 108698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213009000, "total_current_assets": 16765245000, "total_assets": 20107766000, "short_term_debt": 860538000, "long_term_debt": 2479313000, "total_debt": 3339851000, "total_liabilities": 14293716000, "total_equity": 5743303000, "shares_outstanding": 54181000, "goodwill_and_intangibles": 2165171000 }, "cash_flow": { "operating_cash_flow": 320181000, "capital_expenditure": 22101000, "free_cash_flow": 342282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218059, "ticker_id": 253, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206277000", "ebitda": "247314000", "netIncome": "108698000", "grossProfit": "846444000", "depreciation": "None", "totalRevenue": "6892868000", "costOfRevenue": "6046424000", "interestIncome": "None", "incomeBeforeTax": "139386000", "interestExpense": "66891000", "operatingIncome": "212275000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29762000", "reportedCurrency": "USD", "netInterestIncome": "-66891000", "nonInterestIncome": "None", "operatingExpenses": "634169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6046424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41037000", "sellingGeneralAndAdministrative": "553575000", "netIncomeFromContinuingOperations": "109624000" }, "balance": { "goodwill": "2052701000", "inventory": "4654793000", "commonStock": "58046000", "currentDebt": "None", "investments": "None", "totalAssets": "20107766000", "longTermDebt": "2479313000", "shortTermDebt": "860538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "112470000", "reportedCurrency": "USD", "retainedEarnings": "5982516000", "totalLiabilities": "14293716000", "otherCurrentAssets": "1010942000", "totalCurrentAssets": "16765245000", "currentLongTermDebt": "860538000", "longTermInvestments": "60400000", "shortTermInvestments": "None", "currentNetReceivables": "10886501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342521000", "currentAccountsPayable": "8770862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3339851000", "totalShareholderEquity": "5743303000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1687273000", "totalCurrentLiabilities": "11318673000", "otherNonCurrentLiabilities": "495730000", "totalNonCurrentLiabilities": "2975043000", "cashAndShortTermInvestments": "213009000", "commonStockSharesOutstanding": "54181000", "intangibleAssetsExcludingGoodwill": "112470000", "cashAndCashEquivalentsAtCarryingValue": "213009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "130661000", "operatingCashflow": "320181000", "capitalExpenditures": "22101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317247000", "cashflowFromInvestment": "-20788000", "stockBasedCompensation": "8253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6892868000, "cost_of_revenue": 6046424000, "gross_profit": 846444000, "research_and_development": null, "selling_general_admin": 553575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206277000, "depreciation_amortisation": 41037000, "ebitda": 247314000, "interest_expense": 66891000, "interest_income": null, "other_non_operating": null, "pretax_income": 139386000, "tax_provision": 29762000, "effective_tax_rate": null, "net_income": 108698000, "net_income_continuing_ops": 109624000, "net_income_to_common": 108698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213009000, "short_term_investments": null, "net_receivables": 10886501000, "inventory": 4654793000, "other_current_assets": null, "total_current_assets": 16765245000, "net_ppe": null, "goodwill": 2052701000, "intangible_assets": 112470000, "goodwill_and_intangibles": 2165171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3342521000, "total_assets": 20107766000, "short_term_debt": 860538000, "accounts_payable": 8770862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11318673000, "long_term_debt": 2479313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2975043000, "total_liabilities": 14293716000, "total_debt": 3339851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5982516000, "total_equity": 5743303000, "shares_outstanding": 54181000, "operating_cash_flow": 320181000, "stock_based_compensation": 8253000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317247000, "free_cash_flow": 342282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206277000", "ebitda": "247314000", "netIncome": "108698000", "grossProfit": "846444000", "depreciation": "None", "totalRevenue": "6892868000", "costOfRevenue": "6046424000", "interestIncome": "None", "incomeBeforeTax": "139386000", "interestExpense": "66891000", "operatingIncome": "212275000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29762000", "reportedCurrency": "USD", "netInterestIncome": "-66891000", "nonInterestIncome": "None", "operatingExpenses": "634169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6046424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41037000", "sellingGeneralAndAdministrative": "553575000", "netIncomeFromContinuingOperations": "109624000" }, "balance": { "goodwill": "2052701000", "inventory": "4654793000", "commonStock": "58046000", "currentDebt": "None", "investments": "None", "totalAssets": "20107766000", "longTermDebt": "2479313000", "shortTermDebt": "860538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "112470000", "reportedCurrency": "USD", "retainedEarnings": "5982516000", "totalLiabilities": "14293716000", "otherCurrentAssets": "1010942000", "totalCurrentAssets": "16765245000", "currentLongTermDebt": "860538000", "longTermInvestments": "60400000", "shortTermInvestments": "None", "currentNetReceivables": "10886501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342521000", "currentAccountsPayable": "8770862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3339851000", "totalShareholderEquity": "5743303000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1687273000", "totalCurrentLiabilities": "11318673000", "otherNonCurrentLiabilities": "495730000", "totalNonCurrentLiabilities": "2975043000", "cashAndShortTermInvestments": "213009000", "commonStockSharesOutstanding": "54181000", "intangibleAssetsExcludingGoodwill": "112470000", "cashAndCashEquivalentsAtCarryingValue": "213009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "130661000", "operatingCashflow": "320181000", "capitalExpenditures": "22101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317247000", "cashflowFromInvestment": "-20788000", "stockBasedCompensation": "8253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 6924260000, "cost_of_revenue": 6066434000, "gross_profit": 857826000, "ebit": 186301000, "ebitda": 228028000, "pretax_income": 105134000, "tax_provision": 22036000, "net_income": 83601000, "net_income_to_common": 83601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242810000, "total_current_assets": 16901062000, "total_assets": 20262876000, "short_term_debt": 945698000, "long_term_debt": 2632250000, "total_debt": 3577948000, "total_liabilities": 14493538000, "total_equity": 5699146000, "shares_outstanding": 54815000, "goodwill_and_intangibles": 2173810000 }, "cash_flow": { "operating_cash_flow": 403210000, "capital_expenditure": 29535000, "free_cash_flow": 432745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218060, "ticker_id": 253, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186301000", "ebitda": "228028000", "netIncome": "83601000", "grossProfit": "857826000", "depreciation": "None", "totalRevenue": "6924260000", "costOfRevenue": "6066434000", "interestIncome": "None", "incomeBeforeTax": "105134000", "interestExpense": "79604000", "operatingIncome": "185917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22036000", "reportedCurrency": "USD", "netInterestIncome": "-79604000", "nonInterestIncome": "None", "operatingExpenses": "671909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6066434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41727000", "sellingGeneralAndAdministrative": "584259000", "netIncomeFromContinuingOperations": "83098000" }, "balance": { "goodwill": "2054536000", "inventory": "4797053000", "commonStock": "57955000", "currentDebt": "None", "investments": "None", "totalAssets": "20262876000", "longTermDebt": "2632250000", "shortTermDebt": "945698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "119274000", "reportedCurrency": "USD", "retainedEarnings": "5873818000", "totalLiabilities": "14493538000", "otherCurrentAssets": "798591000", "totalCurrentAssets": "16901062000", "currentLongTermDebt": "945698000", "longTermInvestments": "58868000", "shortTermInvestments": "None", "currentNetReceivables": "11062608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3361814000", "currentAccountsPayable": "8940313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3577948000", "totalShareholderEquity": "5699146000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474605000", "totalCurrentLiabilities": "11360616000", "otherNonCurrentLiabilities": "500672000", "totalNonCurrentLiabilities": "3132922000", "cashAndShortTermInvestments": "242810000", "commonStockSharesOutstanding": "54815000", "intangibleAssetsExcludingGoodwill": "119274000", "cashAndCashEquivalentsAtCarryingValue": "242810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "362813000", "operatingCashflow": "403210000", "capitalExpenditures": "29535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317662000", "cashflowFromInvestment": "-24396000", "stockBasedCompensation": "13447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6924260000, "cost_of_revenue": 6066434000, "gross_profit": 857826000, "research_and_development": null, "selling_general_admin": 584259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186301000, "depreciation_amortisation": 41727000, "ebitda": 228028000, "interest_expense": 79604000, "interest_income": null, "other_non_operating": null, "pretax_income": 105134000, "tax_provision": 22036000, "effective_tax_rate": null, "net_income": 83601000, "net_income_continuing_ops": 83098000, "net_income_to_common": 83601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242810000, "short_term_investments": null, "net_receivables": 11062608000, "inventory": 4797053000, "other_current_assets": null, "total_current_assets": 16901062000, "net_ppe": null, "goodwill": 2054536000, "intangible_assets": 119274000, "goodwill_and_intangibles": 2173810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3361814000, "total_assets": 20262876000, "short_term_debt": 945698000, "accounts_payable": 8940313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11360616000, "long_term_debt": 2632250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3132922000, "total_liabilities": 14493538000, "total_debt": 3577948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5873818000, "total_equity": 5699146000, "shares_outstanding": 54815000, "operating_cash_flow": 403210000, "stock_based_compensation": 13447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317662000, "free_cash_flow": 432745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186301000", "ebitda": "228028000", "netIncome": "83601000", "grossProfit": "857826000", "depreciation": "None", "totalRevenue": "6924260000", "costOfRevenue": "6066434000", "interestIncome": "None", "incomeBeforeTax": "105134000", "interestExpense": "79604000", "operatingIncome": "185917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22036000", "reportedCurrency": "USD", "netInterestIncome": "-79604000", "nonInterestIncome": "None", "operatingExpenses": "671909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6066434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41727000", "sellingGeneralAndAdministrative": "584259000", "netIncomeFromContinuingOperations": "83098000" }, "balance": { "goodwill": "2054536000", "inventory": "4797053000", "commonStock": "57955000", "currentDebt": "None", "investments": "None", "totalAssets": "20262876000", "longTermDebt": "2632250000", "shortTermDebt": "945698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "119274000", "reportedCurrency": "USD", "retainedEarnings": "5873818000", "totalLiabilities": "14493538000", "otherCurrentAssets": "798591000", "totalCurrentAssets": "16901062000", "currentLongTermDebt": "945698000", "longTermInvestments": "58868000", "shortTermInvestments": "None", "currentNetReceivables": "11062608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3361814000", "currentAccountsPayable": "8940313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3577948000", "totalShareholderEquity": "5699146000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1474605000", "totalCurrentLiabilities": "11360616000", "otherNonCurrentLiabilities": "500672000", "totalNonCurrentLiabilities": "3132922000", "cashAndShortTermInvestments": "242810000", "commonStockSharesOutstanding": "54815000", "intangibleAssetsExcludingGoodwill": "119274000", "cashAndCashEquivalentsAtCarryingValue": "242810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "362813000", "operatingCashflow": "403210000", "capitalExpenditures": "29535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317662000", "cashflowFromInvestment": "-24396000", "stockBasedCompensation": "13447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 7849157000, "cost_of_revenue": 6859607000, "gross_profit": 989550000, "ebit": 332081000, "ebitda": 375249000, "pretax_income": 250029000, "tax_provision": 53823000, "net_income": 194537000, "net_income_to_common": 194537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218053000, "total_current_assets": 18327477000, "total_assets": 21726168000, "short_term_debt": 1653954000, "long_term_debt": 2153553000, "total_debt": 3807507000, "total_liabilities": 15848861000, "total_equity": 5805464000, "shares_outstanding": 55015000, "goodwill_and_intangibles": 2177866000 }, "cash_flow": { "operating_cash_flow": 286742000, "capital_expenditure": 25510000, "free_cash_flow": 312252000, "dividends_paid": 496082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218061, "ticker_id": 253, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "332081000", "ebitda": "375249000", "netIncome": "194537000", "grossProfit": "989550000", "depreciation": "None", "totalRevenue": "7849157000", "costOfRevenue": "6859607000", "interestIncome": "None", "incomeBeforeTax": "250029000", "interestExpense": "82052000", "operatingIncome": "316679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53823000", "reportedCurrency": "USD", "netInterestIncome": "-82052000", "nonInterestIncome": "None", "operatingExpenses": "672871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6859607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43168000", "sellingGeneralAndAdministrative": "591306000", "netIncomeFromContinuingOperations": "196206000" }, "balance": { "goodwill": "2050426000", "inventory": "5187225000", "commonStock": "57691000", "currentDebt": "None", "investments": "None", "totalAssets": "21726168000", "longTermDebt": "2153553000", "shortTermDebt": "1653954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127440000", "reportedCurrency": "USD", "retainedEarnings": "5790217000", "totalLiabilities": "15848861000", "otherCurrentAssets": "684126000", "totalCurrentAssets": "18327477000", "currentLongTermDebt": "1653954000", "longTermInvestments": "62741000", "shortTermInvestments": "None", "currentNetReceivables": "12238073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398691000", "currentAccountsPayable": "10070015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3807507000", "totalShareholderEquity": "5805464000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463915000", "totalCurrentLiabilities": "13187884000", "otherNonCurrentLiabilities": "507424000", "totalNonCurrentLiabilities": "2660977000", "cashAndShortTermInvestments": "218053000", "commonStockSharesOutstanding": "55015000", "intangibleAssetsExcludingGoodwill": "127440000", "cashAndCashEquivalentsAtCarryingValue": "218053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196206000", "profitLoss": "None", "dividendPayout": "496082000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "664333000", "operatingCashflow": "286742000", "capitalExpenditures": "25510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451473000", "cashflowFromInvestment": "-25510000", "stockBasedCompensation": "6701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7849157000, "cost_of_revenue": 6859607000, "gross_profit": 989550000, "research_and_development": null, "selling_general_admin": 591306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332081000, "depreciation_amortisation": 43168000, "ebitda": 375249000, "interest_expense": 82052000, "interest_income": null, "other_non_operating": null, "pretax_income": 250029000, "tax_provision": 53823000, "effective_tax_rate": null, "net_income": 194537000, "net_income_continuing_ops": 196206000, "net_income_to_common": 194537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218053000, "short_term_investments": null, "net_receivables": 12238073000, "inventory": 5187225000, "other_current_assets": null, "total_current_assets": 18327477000, "net_ppe": null, "goodwill": 2050426000, "intangible_assets": 127440000, "goodwill_and_intangibles": 2177866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3398691000, "total_assets": 21726168000, "short_term_debt": 1653954000, "accounts_payable": 10070015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13187884000, "long_term_debt": 2153553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660977000, "total_liabilities": 15848861000, "total_debt": 3807507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5790217000, "total_equity": 5805464000, "shares_outstanding": 55015000, "operating_cash_flow": 286742000, "stock_based_compensation": 6701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25510000, "dividends_paid": 496082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451473000, "free_cash_flow": 312252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "332081000", "ebitda": "375249000", "netIncome": "194537000", "grossProfit": "989550000", "depreciation": "None", "totalRevenue": "7849157000", "costOfRevenue": "6859607000", "interestIncome": "None", "incomeBeforeTax": "250029000", "interestExpense": "82052000", "operatingIncome": "316679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "53823000", "reportedCurrency": "USD", "netInterestIncome": "-82052000", "nonInterestIncome": "None", "operatingExpenses": "672871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6859607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43168000", "sellingGeneralAndAdministrative": "591306000", "netIncomeFromContinuingOperations": "196206000" }, "balance": { "goodwill": "2050426000", "inventory": "5187225000", "commonStock": "57691000", "currentDebt": "None", "investments": "None", "totalAssets": "21726168000", "longTermDebt": "2153553000", "shortTermDebt": "1653954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "127440000", "reportedCurrency": "USD", "retainedEarnings": "5790217000", "totalLiabilities": "15848861000", "otherCurrentAssets": "684126000", "totalCurrentAssets": "18327477000", "currentLongTermDebt": "1653954000", "longTermInvestments": "62741000", "shortTermInvestments": "None", "currentNetReceivables": "12238073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3398691000", "currentAccountsPayable": "10070015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3807507000", "totalShareholderEquity": "5805464000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463915000", "totalCurrentLiabilities": "13187884000", "otherNonCurrentLiabilities": "507424000", "totalNonCurrentLiabilities": "2660977000", "cashAndShortTermInvestments": "218053000", "commonStockSharesOutstanding": "55015000", "intangibleAssetsExcludingGoodwill": "127440000", "cashAndCashEquivalentsAtCarryingValue": "218053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196206000", "profitLoss": "None", "dividendPayout": "496082000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "664333000", "operatingCashflow": "286742000", "capitalExpenditures": "25510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451473000", "cashflowFromInvestment": "-25510000", "stockBasedCompensation": "6701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 8007019000, "cost_of_revenue": 7027422000, "gross_profit": 979597000, "ebit": 334462000, "ebitda": 379467000, "pretax_income": 252282000, "tax_provision": 52241000, "net_income": 198659000, "net_income_to_common": 198659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333294000, "total_current_assets": 17305960000, "total_assets": 20638360000, "short_term_debt": 1588662000, "long_term_debt": 2615001000, "total_debt": 4203663000, "total_liabilities": 15084885000, "total_equity": 5485261000, "shares_outstanding": 56298000, "goodwill_and_intangibles": 2156798000 }, "cash_flow": { "operating_cash_flow": 321707000, "capital_expenditure": 20670000, "free_cash_flow": 342377000, "dividends_paid": 496711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218063, "ticker_id": 253, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "334462000", "ebitda": "379467000", "netIncome": "198659000", "grossProfit": "979597000", "depreciation": "None", "totalRevenue": "8007019000", "costOfRevenue": "7027422000", "interestIncome": "86947000", "incomeBeforeTax": "252282000", "interestExpense": "82180000", "operatingIncome": "340083000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52241000", "reportedCurrency": "USD", "netInterestIncome": "-82180000", "nonInterestIncome": "None", "operatingExpenses": "639514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7027422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45005000", "sellingGeneralAndAdministrative": "564004000", "netIncomeFromContinuingOperations": "200041000" }, "balance": { "goodwill": "2021987000", "inventory": "5805520000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "20638360000", "longTermDebt": "2615001000", "shortTermDebt": "1588662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "134811000", "reportedCurrency": "USD", "retainedEarnings": "9923800000", "totalLiabilities": "15084885000", "otherCurrentAssets": "503982000", "totalCurrentAssets": "17305960000", "currentLongTermDebt": "1588662000", "longTermInvestments": "63049000", "shortTermInvestments": "None", "currentNetReceivables": "10663164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3332400000", "currentAccountsPayable": "9090554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536204000", "shortLongTermDebtTotal": "4203663000", "totalShareholderEquity": "5485261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1256815000", "totalCurrentLiabilities": "11936031000", "otherNonCurrentLiabilities": "533853000", "totalNonCurrentLiabilities": "3148854000", "cashAndShortTermInvestments": "333294000", "commonStockSharesOutstanding": "56298000", "intangibleAssetsExcludingGoodwill": "134811000", "cashAndCashEquivalentsAtCarryingValue": "333294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200041000", "profitLoss": "None", "dividendPayout": "496711000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-383647000", "operatingCashflow": "321707000", "capitalExpenditures": "20670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156663000", "cashflowFromInvestment": "-20670000", "stockBasedCompensation": "6519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8007019000, "cost_of_revenue": 7027422000, "gross_profit": 979597000, "research_and_development": null, "selling_general_admin": 564004000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 334462000, "depreciation_amortisation": 45005000, "ebitda": 379467000, "interest_expense": 82180000, "interest_income": null, "other_non_operating": null, "pretax_income": 252282000, "tax_provision": 52241000, "effective_tax_rate": null, "net_income": 198659000, "net_income_continuing_ops": 200041000, "net_income_to_common": 198659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333294000, "short_term_investments": null, "net_receivables": 10663164000, "inventory": 5805520000, "other_current_assets": null, "total_current_assets": 17305960000, "net_ppe": null, "goodwill": 2021987000, "intangible_assets": 134811000, "goodwill_and_intangibles": 2156798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3332400000, "total_assets": 20638360000, "short_term_debt": 1588662000, "accounts_payable": 9090554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11936031000, "long_term_debt": 2615001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3148854000, "total_liabilities": 15084885000, "total_debt": 4203663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9923800000, "total_equity": 5485261000, "shares_outstanding": 56298000, "operating_cash_flow": 321707000, "stock_based_compensation": 6519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20670000, "dividends_paid": 496711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156663000, "free_cash_flow": 342377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "334462000", "ebitda": "379467000", "netIncome": "198659000", "grossProfit": "979597000", "depreciation": "None", "totalRevenue": "8007019000", "costOfRevenue": "7027422000", "interestIncome": "86947000", "incomeBeforeTax": "252282000", "interestExpense": "82180000", "operatingIncome": "340083000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52241000", "reportedCurrency": "USD", "netInterestIncome": "-82180000", "nonInterestIncome": "None", "operatingExpenses": "639514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7027422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45005000", "sellingGeneralAndAdministrative": "564004000", "netIncomeFromContinuingOperations": "200041000" }, "balance": { "goodwill": "2021987000", "inventory": "5805520000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "20638360000", "longTermDebt": "2615001000", "shortTermDebt": "1588662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "134811000", "reportedCurrency": "USD", "retainedEarnings": "9923800000", "totalLiabilities": "15084885000", "otherCurrentAssets": "503982000", "totalCurrentAssets": "17305960000", "currentLongTermDebt": "1588662000", "longTermInvestments": "63049000", "shortTermInvestments": "None", "currentNetReceivables": "10663164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3332400000", "currentAccountsPayable": "9090554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536204000", "shortLongTermDebtTotal": "4203663000", "totalShareholderEquity": "5485261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1256815000", "totalCurrentLiabilities": "11936031000", "otherNonCurrentLiabilities": "533853000", "totalNonCurrentLiabilities": "3148854000", "cashAndShortTermInvestments": "333294000", "commonStockSharesOutstanding": "56298000", "intangibleAssetsExcludingGoodwill": "134811000", "cashAndCashEquivalentsAtCarryingValue": "333294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200041000", "profitLoss": "None", "dividendPayout": "496711000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-383647000", "operatingCashflow": "321707000", "capitalExpenditures": "20670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156663000", "cashflowFromInvestment": "-20670000", "stockBasedCompensation": "6519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "496711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "income_statement": { "revenue": 8514516000, "cost_of_revenue": 7448467000, "gross_profit": 1066049000, "ebit": 395005000, "ebitda": 441269000, "pretax_income": 310171000, "tax_provision": 72380000, "net_income": 236559000, "net_income_to_common": 236559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240382000, "total_current_assets": 17131207000, "total_assets": 20535899000, "short_term_debt": 488168000, "long_term_debt": 3672828000, "total_debt": 4160996000, "total_liabilities": 14881425000, "total_equity": 5586345000, "shares_outstanding": 57355000, "goodwill_and_intangibles": 2187131000 }, "cash_flow": { "operating_cash_flow": -126804000, "capital_expenditure": 16991000, "free_cash_flow": -109813000, "dividends_paid": 10447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 218064, "ticker_id": 253, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:15.906631+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "395005000", "ebitda": "441269000", "netIncome": "236559000", "grossProfit": "1066049000", "depreciation": "None", "totalRevenue": "8514516000", "costOfRevenue": "7448467000", "interestIncome": "81276000", "incomeBeforeTax": "310171000", "interestExpense": "84834000", "operatingIncome": "392250000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72380000", "reportedCurrency": "USD", "netInterestIncome": "-84834000", "nonInterestIncome": "None", "operatingExpenses": "673799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3558000", "costofGoodsAndServicesSold": "7448467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46264000", "sellingGeneralAndAdministrative": "618005000", "netIncomeFromContinuingOperations": "237791000" }, "balance": { "goodwill": "2044214000", "inventory": "5452198000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "20535899000", "longTermDebt": "3672828000", "shortTermDebt": "488168000", "treasuryStock": "-5108188000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "142917000", "reportedCurrency": "USD", "retainedEarnings": "9725141000", "totalLiabilities": "14881425000", "otherCurrentAssets": "402729000", "totalCurrentAssets": "17131207000", "currentLongTermDebt": "488168000", "longTermInvestments": "62138000", "shortTermInvestments": "None", "currentNetReceivables": "11035898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3404692000", "currentAccountsPayable": "8981212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "558219000", "shortLongTermDebtTotal": "4160996000", "totalShareholderEquity": "5586345000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1199924000", "totalCurrentLiabilities": "10669304000", "otherNonCurrentLiabilities": "539293000", "totalNonCurrentLiabilities": "4212121000", "cashAndShortTermInvestments": "240382000", "commonStockSharesOutstanding": "57355000", "intangibleAssetsExcludingGoodwill": "142917000", "cashAndCashEquivalentsAtCarryingValue": "240382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237791000", "profitLoss": "None", "dividendPayout": "10447000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58148000", "operatingCashflow": "-126804000", "capitalExpenditures": "16991000", "changeInReceivables": "-377117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152871000", "cashflowFromInvestment": "-16896000", "stockBasedCompensation": "8852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8514516000, "cost_of_revenue": 7448467000, "gross_profit": 1066049000, "research_and_development": null, "selling_general_admin": 618005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 395005000, "depreciation_amortisation": 46264000, "ebitda": 441269000, "interest_expense": 84834000, "interest_income": null, "other_non_operating": null, "pretax_income": 310171000, "tax_provision": 72380000, "effective_tax_rate": null, "net_income": 236559000, "net_income_continuing_ops": 237791000, "net_income_to_common": 236559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240382000, "short_term_investments": null, "net_receivables": 11035898000, "inventory": 5452198000, "other_current_assets": null, "total_current_assets": 17131207000, "net_ppe": null, "goodwill": 2044214000, "intangible_assets": 142917000, "goodwill_and_intangibles": 2187131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3404692000, "total_assets": 20535899000, "short_term_debt": 488168000, "accounts_payable": 8981212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10669304000, "long_term_debt": 3672828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4212121000, "total_liabilities": 14881425000, "total_debt": 4160996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9725141000, "total_equity": 5586345000, "shares_outstanding": 57355000, "operating_cash_flow": -126804000, "stock_based_compensation": 8852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16896000, "dividends_paid": 10447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152871000, "free_cash_flow": -109813000, "net_change_in_cash": 9171000 }, "raw_data": { "income": { "ebit": "395005000", "ebitda": "441269000", "netIncome": "236559000", "grossProfit": "1066049000", "depreciation": "None", "totalRevenue": "8514516000", "costOfRevenue": "7448467000", "interestIncome": "81276000", "incomeBeforeTax": "310171000", "interestExpense": "84834000", "operatingIncome": "392250000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "72380000", "reportedCurrency": "USD", "netInterestIncome": "-84834000", "nonInterestIncome": "None", "operatingExpenses": "673799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3558000", "costofGoodsAndServicesSold": "7448467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46264000", "sellingGeneralAndAdministrative": "618005000", "netIncomeFromContinuingOperations": "237791000" }, "balance": { "goodwill": "2044214000", "inventory": "5452198000", "commonStock": "125424000", "currentDebt": "None", "investments": "None", "totalAssets": "20535899000", "longTermDebt": "3672828000", "shortTermDebt": "488168000", "treasuryStock": "-5108188000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "142917000", "reportedCurrency": "USD", "retainedEarnings": "9725141000", "totalLiabilities": "14881425000", "otherCurrentAssets": "402729000", "totalCurrentAssets": "17131207000", "currentLongTermDebt": "488168000", "longTermInvestments": "62138000", "shortTermInvestments": "None", "currentNetReceivables": "11035898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3404692000", "currentAccountsPayable": "8981212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "558219000", "shortLongTermDebtTotal": "4160996000", "totalShareholderEquity": "5586345000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1199924000", "totalCurrentLiabilities": "10669304000", "otherNonCurrentLiabilities": "539293000", "totalNonCurrentLiabilities": "4212121000", "cashAndShortTermInvestments": "240382000", "commonStockSharesOutstanding": "57355000", "intangibleAssetsExcludingGoodwill": "142917000", "cashAndCashEquivalentsAtCarryingValue": "240382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237791000", "profitLoss": "None", "dividendPayout": "10447000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58148000", "operatingCashflow": "-126804000", "capitalExpenditures": "16991000", "changeInReceivables": "-377117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152871000", "cashflowFromInvestment": "-16896000", "stockBasedCompensation": "8852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9171000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46264000", "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": "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": "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" } ], "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" ] } } }