{ "ticker": { "uuid": "6e875a70-720e-4e96-b9a2-2d3de19c7840", "symbol": "MHK", "name": "Mohawk Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/6e875a70-720e-4e96-b9a2-2d3de19c7840/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e875a70-720e-4e96-b9a2-2d3de19c7840/" }, "ticker_metadata": { "id": 2643, "uuid": "6e875a70-720e-4e96-b9a2-2d3de19c7840", "symbol": "MHK", "name": "Mohawk Industries Inc", "asset_type": "equity", "market_cap": 6459814000, "stock_exchange_id": 3, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "Mohawk Industries is an American flooring manufacturer based in Calhoun, Georgia, United States. Mohawk produces floor covering products for residential and commercial applications in North America and residential applications in Europe.", "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": "6e875a70-720e-4e96-b9a2-2d3de19c7840", "symbol": "MHK", "name": "Mohawk Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/6e875a70-720e-4e96-b9a2-2d3de19c7840/", "api_url": "https://sharemaestro.com/factors/api/tickers/6e875a70-720e-4e96-b9a2-2d3de19c7840/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.69, "value": 0.93, "quality": 0.22, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 102.86, "market_cap": 6346462000, "pe_ratio": 15.3148, "earnings_yield": 0.0653, "ebitda_to_ev": 0.1539, "shareholder_yield": 0, "roe": 0.0495, "piotroski_f_score": 6, "momentum_12_1": 0.0228, "volatility_252d": 0.376 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:51.306276+00:00", "batch_id": "" }, "size": { "price_close": 102.86, "market_cap": 6346462000, "market_cap_usd": 6346462000, "enterprise_value": 7705462000, "shares_outstanding": 61700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.3148, "pb_ratio": 0.7574, "ptbv_ratio": 0.9941, "ps_ratio": 0.5776, "pcf_ratio": 5.4589, "pfcf_ratio": 3.9278, "ev_ebitda": 6.4981, "ev_ebit": 15.3556, "ev_sales": 0.7012, "ev_fcf": 4.7688, "earnings_yield": 0.0653, "fcf_yield": 0.2097, "price_to_sales": 0.5776, "price_to_book": 0.7574, "price_to_cashflow": 5.4589, "ebitda_to_ev": 0.1539, "sales_yield": 1.426 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2434, "operating_margin": 0.0457, "net_margin": 0.0377, "ebitda_margin": 0.1079, "fcf_margin": 0.147, "roe": 0.0495, "roa": 0.03, "roic": 0.0439, "roc_greenblatt": null, "asset_turnover": 0.7968, "cash_conversion": 3.8991, "accruals_ratio": -0.0543, "sbc_to_revenue": 0.0013, "piotroski_f_score": 6, "altman_z_score": 2.6772, "earnings_stability_5y": 0.3771, "revenue_stability_5y": 0.0698, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1939, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6458, "net_debt_to_ebitda": 1.1461, "debt_to_assets": 0.1618, "interest_coverage": 36.8971, "current_ratio": 2.1594, "quick_ratio": 1.2258, "net_debt": 1359000000, "local_beta": 0.002, "volatility_252d": 0.376, "volatility_60d": 0.8635, "max_drawdown_12m": -0.3093, "risk_adjusted_momentum": 0.0605 }, "growth": { "revenue_growth_1y": 0.0285, "revenue_growth_3y_cagr": -0.0278, "revenue_growth_5y_cagr": 0.0246, "eps_growth_1y": -0.1459, "eps_growth_3y_cagr": 1.4469, "eps_growth_5y_cagr": -0.0643, "fcf_growth_1y": 0.1455, "book_value_growth_1y": 0.1301, "revenue_growth": 0.0285, "earnings_growth": -0.1459 }, "momentum": { "price_return_1m": -0.0093, "price_return_3m": -0.042, "price_return_6m": -0.0707, "price_return_9m": -0.2615, "price_return_12m": 0.0132, "price_return_12m_ex1m": 0.0228, "momentum_6m": -0.0707, "momentum_12m": 0.0132, "momentum_12_1": 0.0228, "distance_from_52w_high": -0.2615, "distance_from_52w_low": 0.0691, "relative_strength": -0.0868 }, "raw_ttm": { "revenue_ttm": 10988200000, "gross_profit_ttm": 2674300000, "ebit_ttm": 501800000, "ebitda_ttm": 1185800000, "net_income_ttm": 414400000, "eps_diluted_ttm": 6.7164, "operating_cash_flow_ttm": 1162600000, "capital_expenditure_ttm": 453200000, "fcf_ttm": 1615800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13600000, "cash_and_equivalents": 872300000, "total_current_assets": 6200200000, "total_current_liabilities": 2871300000, "net_ppe": null, "total_assets": 13791100000, "total_debt": 2231300000, "total_equity": 8379700000, "net_working_capital": 2957700000, "book_value_per_share": 135.8136, "retained_earnings": 7555600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6383900000, "tangible_book_per_share": 103.4668 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 13, "rank_ptbv": 17, "rank_ps": 16, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 58, "rank_earnings_yield": 41, "rank_fcf_yield": 15, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 60, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61 }, "composites": { "value_composite": 7, "quality_composite": 78, "momentum_composite": 75, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 31, "quality_value_composite": 0.4523, "os_score": 0.69, "value_percentile": 0.93, "quality_percentile": 0.22, "momentum_percentile": 0.25, "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": 22, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4566, "ticker_id": 2643, "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": "2026-06-07T06:53:51.306276+00:00", "batch_id": "", "os_score_delta": null, "price_close": 102.86, "market_cap": 6346462000, "market_cap_usd": 6346462000, "enterprise_value": 7705462000, "shares_outstanding": 61700000, "fx_rate_to_usd": null, "pe_ratio": 15.31482143, "pb_ratio": 0.75736148, "ptbv_ratio": 0.99413556, "ps_ratio": 0.57757067, "pcf_ratio": 5.45885257, "pfcf_ratio": 3.9277522, "ev_ebitda": 6.49811267, "ev_ebit": 15.35564368, "ev_sales": 0.70124879, "ev_fcf": 4.76882164, "earnings_yield": 0.06529622, "fcf_yield": 0.20969541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24337926, "operating_margin": 0.04566717, "net_margin": 0.03771318, "ebitda_margin": 0.10791576, "fcf_margin": 0.14704865, "roe": 0.04945284, "roa": 0.03004836, "roic": 0.04386305, "roc_greenblatt": null, "asset_turnover": 0.79676023, "cash_conversion": 3.89913127, "accruals_ratio": -0.05425238, "sbc_to_revenue": 0.0013469, "debt_to_equity": 0.64577491, "net_debt_to_ebitda": 1.14606173, "debt_to_assets": 0.16179275, "interest_coverage": 36.89705882, "current_ratio": 2.15937032, "quick_ratio": 1.22582106, "net_debt": 1359000000, "revenue_growth_1y": 0.02853987, "revenue_growth_3y_cagr": -0.02779358, "revenue_growth_5y_cagr": 0.02458171, "eps_growth_1y": -0.14591921, "eps_growth_3y_cagr": 1.44694862, "eps_growth_5y_cagr": -0.06426015, "fcf_growth_1y": 0.14547001, "book_value_growth_1y": 0.13007038, "piotroski_f_score": 6, "altman_z_score": 2.6771714, "earnings_stability_5y": 0.377056, "revenue_stability_5y": 0.069812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00934219, "price_return_3m": -0.04200428, "price_return_6m": -0.0707381, "price_return_9m": -0.26154067, "price_return_12m": 0.01319937, "price_return_12m_ex1m": 0.02275414, "distance_from_52w_high": -0.26154067, "distance_from_52w_low": 0.06911963, "relative_strength": -0.08676421, "local_beta": 0.002, "volatility_252d": 0.376049, "volatility_60d": 0.863451, "max_drawdown_12m": -0.30928279, "revenue_ttm": 10988200000, "gross_profit_ttm": 2674300000, "ebit_ttm": 501800000, "ebitda_ttm": 1185800000, "net_income_ttm": 414400000, "eps_diluted_ttm": 6.71636953, "operating_cash_flow_ttm": 1162600000, "capital_expenditure_ttm": 453200000, "fcf_ttm": 1615800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13600000, "cash_and_equivalents": 872300000, "total_current_assets": 6200200000, "total_current_liabilities": 2871300000, "net_ppe": null, "total_assets": 13791100000, "total_debt": 2231300000, "total_equity": 8379700000, "net_working_capital": 2957700000, "book_value_per_share": 135.81361426, "retained_earnings": 7555600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6383900000, "tangible_book_per_share": 103.46677472, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 13, "rank_ptbv": 17, "rank_ps": 16, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 58, "rank_earnings_yield": 41, "rank_fcf_yield": 15, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 60, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61, "value_composite": 7, "quality_composite": 78, "momentum_composite": 75, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 102.86, "os": 0.69, "value": 0.93, "quality": 0.22, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 15.3148, "earnings_yield": 0.0653, "shareholder_yield": 0, "roe": 0.0495, "momentum_12_1": 0.0228, "complete_fields": { "id": 4566, "ticker_id": 2643, "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": "2026-06-07T06:53:51.306276+00:00", "batch_id": "", "os_score_delta": null, "price_close": 102.86, "market_cap": 6346462000, "market_cap_usd": 6346462000, "enterprise_value": 7705462000, "shares_outstanding": 61700000, "fx_rate_to_usd": null, "pe_ratio": 15.31482143, "pb_ratio": 0.75736148, "ptbv_ratio": 0.99413556, "ps_ratio": 0.57757067, "pcf_ratio": 5.45885257, "pfcf_ratio": 3.9277522, "ev_ebitda": 6.49811267, "ev_ebit": 15.35564368, "ev_sales": 0.70124879, "ev_fcf": 4.76882164, "earnings_yield": 0.06529622, "fcf_yield": 0.20969541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24337926, "operating_margin": 0.04566717, "net_margin": 0.03771318, "ebitda_margin": 0.10791576, "fcf_margin": 0.14704865, "roe": 0.04945284, "roa": 0.03004836, "roic": 0.04386305, "roc_greenblatt": null, "asset_turnover": 0.79676023, "cash_conversion": 3.89913127, "accruals_ratio": -0.05425238, "sbc_to_revenue": 0.0013469, "debt_to_equity": 0.64577491, "net_debt_to_ebitda": 1.14606173, "debt_to_assets": 0.16179275, "interest_coverage": 36.89705882, "current_ratio": 2.15937032, "quick_ratio": 1.22582106, "net_debt": 1359000000, "revenue_growth_1y": 0.02853987, "revenue_growth_3y_cagr": -0.02779358, "revenue_growth_5y_cagr": 0.02458171, "eps_growth_1y": -0.14591921, "eps_growth_3y_cagr": 1.44694862, "eps_growth_5y_cagr": -0.06426015, "fcf_growth_1y": 0.14547001, "book_value_growth_1y": 0.13007038, "piotroski_f_score": 6, "altman_z_score": 2.6771714, "earnings_stability_5y": 0.377056, "revenue_stability_5y": 0.069812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00934219, "price_return_3m": -0.04200428, "price_return_6m": -0.0707381, "price_return_9m": -0.26154067, "price_return_12m": 0.01319937, "price_return_12m_ex1m": 0.02275414, "distance_from_52w_high": -0.26154067, "distance_from_52w_low": 0.06911963, "relative_strength": -0.08676421, "local_beta": 0.002, "volatility_252d": 0.376049, "volatility_60d": 0.863451, "max_drawdown_12m": -0.30928279, "revenue_ttm": 10988200000, "gross_profit_ttm": 2674300000, "ebit_ttm": 501800000, "ebitda_ttm": 1185800000, "net_income_ttm": 414400000, "eps_diluted_ttm": 6.71636953, "operating_cash_flow_ttm": 1162600000, "capital_expenditure_ttm": 453200000, "fcf_ttm": 1615800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13600000, "cash_and_equivalents": 872300000, "total_current_assets": 6200200000, "total_current_liabilities": 2871300000, "net_ppe": null, "total_assets": 13791100000, "total_debt": 2231300000, "total_equity": 8379700000, "net_working_capital": 2957700000, "book_value_per_share": 135.81361426, "retained_earnings": 7555600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6383900000, "tangible_book_per_share": 103.46677472, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 41, "rank_pb": 13, "rank_ptbv": 17, "rank_ps": 16, "rank_pcf": 19, "rank_ev_ebitda": 18, "rank_ev_ebit": 58, "rank_earnings_yield": 41, "rank_fcf_yield": 15, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 60, "rank_piotroski": 39, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 61, "value_composite": 7, "quality_composite": 78, "momentum_composite": 75, "growth_composite": 96, "yield_composite": 92, "svqf_composite": 21, "vc1_composite": 6, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 31, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 10785400000, "cost_of_revenue": 8210700000, "gross_profit": 2574700000, "ebit": 486500000, "ebitda": 1139100000, "pretax_income": 468700000, "tax_provision": 98800000, "net_income": 369900000, "net_income_to_common": 369900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856100000, "total_current_assets": 5967100000, "total_assets": 13687300000, "short_term_debt": 411700000, "long_term_debt": 1741200000, "total_debt": 2152900000, "total_liabilities": 5308600000, "total_equity": 8378700000, "shares_outstanding": 62400000, "goodwill_and_intangibles": 2023500000 }, "cash_flow": { "operating_cash_flow": 1056200000, "capital_expenditure": 440000000, "free_cash_flow": 1496200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295958, "ticker_id": 2643, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486500000", "ebitda": "1139100000", "netIncome": "369900000", "grossProfit": "2574700000", "depreciation": "None", "totalRevenue": "10785400000", "costOfRevenue": "8210700000", "interestIncome": "30500000", "incomeBeforeTax": "468700000", "interestExpense": "17800000", "operatingIncome": "509700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "98800000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "2065000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8210700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652600000", "sellingGeneralAndAdministrative": "2065000000", "netIncomeFromContinuingOperations": "369900000" }, "balance": { "goodwill": "1210300000", "inventory": "2661700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13687300000", "longTermDebt": "1741200000", "shortTermDebt": "411700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "813200000", "reportedCurrency": "USD", "retainedEarnings": "7503100000", "totalLiabilities": "5308600000", "otherCurrentAssets": "525200000", "totalCurrentAssets": "5967100000", "currentLongTermDebt": "289300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1924100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7720199999", "currentAccountsPayable": "2310400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5180700000", "shortLongTermDebtTotal": "2761700000", "totalShareholderEquity": "8378700000", "capitalLeaseObligations": "426800000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2722100000", "otherNonCurrentLiabilities": "355500000", "totalNonCurrentLiabilities": "2586500000", "cashAndShortTermInvestments": "856100000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "813200000", "cashAndCashEquivalentsAtCarryingValue": "856100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28300000", "operatingCashflow": "1056200000", "capitalExpenditures": "440000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-441900000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "819200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10785400000, "cost_of_revenue": 8210700000, "gross_profit": 2574700000, "research_and_development": null, "selling_general_admin": 2065000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486500000, "depreciation_amortisation": 652600000, "ebitda": 1139100000, "interest_expense": 17800000, "interest_income": null, "other_non_operating": null, "pretax_income": 468700000, "tax_provision": 98800000, "effective_tax_rate": null, "net_income": 369900000, "net_income_continuing_ops": 369900000, "net_income_to_common": 369900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856100000, "short_term_investments": null, "net_receivables": 1924100000, "inventory": 2661700000, "other_current_assets": null, "total_current_assets": 5967100000, "net_ppe": null, "goodwill": 1210300000, "intangible_assets": 813200000, "goodwill_and_intangibles": 2023500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7720199999, "total_assets": 13687300000, "short_term_debt": 411700000, "accounts_payable": 2310400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2722100000, "long_term_debt": 1741200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586500000, "total_liabilities": 5308600000, "total_debt": 2152900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7503100000, "total_equity": 8378700000, "shares_outstanding": 62400000, "operating_cash_flow": 1056200000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 440000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -470000000, "free_cash_flow": 1496200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486500000", "ebitda": "1139100000", "netIncome": "369900000", "grossProfit": "2574700000", "depreciation": "None", "totalRevenue": "10785400000", "costOfRevenue": "8210700000", "interestIncome": "30500000", "incomeBeforeTax": "468700000", "interestExpense": "17800000", "operatingIncome": "509700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "98800000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "2065000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8210700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "652600000", "sellingGeneralAndAdministrative": "2065000000", "netIncomeFromContinuingOperations": "369900000" }, "balance": { "goodwill": "1210300000", "inventory": "2661700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13687300000", "longTermDebt": "1741200000", "shortTermDebt": "411700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "813200000", "reportedCurrency": "USD", "retainedEarnings": "7503100000", "totalLiabilities": "5308600000", "otherCurrentAssets": "525200000", "totalCurrentAssets": "5967100000", "currentLongTermDebt": "289300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1924100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7720199999", "currentAccountsPayable": "2310400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5180700000", "shortLongTermDebtTotal": "2761700000", "totalShareholderEquity": "8378700000", "capitalLeaseObligations": "426800000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2722100000", "otherNonCurrentLiabilities": "355500000", "totalNonCurrentLiabilities": "2586500000", "cashAndShortTermInvestments": "856100000", "commonStockSharesOutstanding": "62400000", "intangibleAssetsExcludingGoodwill": "813200000", "cashAndCashEquivalentsAtCarryingValue": "856100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "369900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28300000", "operatingCashflow": "1056200000", "capitalExpenditures": "440000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-470000000", "cashflowFromInvestment": "-441900000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "819200000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 10836900000, "cost_of_revenue": 8149200000, "gross_profit": 2687700000, "ebit": 694500000, "ebitda": 1332800000, "pretax_income": 646000000, "tax_provision": 128200000, "net_income": 517700000, "net_income_to_common": 517700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666600000, "total_current_assets": 4340100000, "total_assets": 12778600000, "short_term_debt": 494100000, "long_term_debt": 1677400000, "total_debt": 2171500000, "total_liabilities": 5221700000, "total_equity": 7556900000, "shares_outstanding": 63600000, "goodwill_and_intangibles": 1904000000 }, "cash_flow": { "operating_cash_flow": 1133900000, "capital_expenditure": 454400000, "free_cash_flow": 1588300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295963, "ticker_id": 2643, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "694500000", "ebitda": "1332800000", "netIncome": "517700000", "grossProfit": "2687700000", "depreciation": "None", "totalRevenue": "10836900000", "costOfRevenue": "8149200000", "interestIncome": "59700000", "incomeBeforeTax": "646000000", "interestExpense": "48500000", "operatingIncome": "694700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128200000", "reportedCurrency": "USD", "netInterestIncome": "-48500000", "nonInterestIncome": "None", "operatingExpenses": "1993000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8149200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638300000", "sellingGeneralAndAdministrative": "1816800000", "netIncomeFromContinuingOperations": "517800000" }, "balance": { "goodwill": "1112100000", "inventory": "2513600000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "12778600000", "longTermDebt": "1677400000", "shortTermDebt": "494100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "791900000", "reportedCurrency": "USD", "retainedEarnings": "7325100000", "totalLiabilities": "5221700000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "4340100000", "currentLongTermDebt": "559400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281700000", "currentAccountsPayable": "978500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4953900000", "shortLongTermDebtTotal": "555900000", "totalShareholderEquity": "7556900000", "capitalLeaseObligations": "391500000", "otherCurrentLiabilities": "1199700000", "totalCurrentLiabilities": "2672300000", "otherNonCurrentLiabilities": "333800000", "totalNonCurrentLiabilities": "61800000", "cashAndShortTermInvestments": "666600000", "commonStockSharesOutstanding": "63600000", "intangibleAssetsExcludingGoodwill": "791900000", "cashAndCashEquivalentsAtCarryingValue": "666600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "517700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-79100000", "operatingCashflow": "1133900000", "capitalExpenditures": "454400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629500000", "cashflowFromInvestment": "-454400000", "stockBasedCompensation": "27500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10836900000, "cost_of_revenue": 8149200000, "gross_profit": 2687700000, "research_and_development": null, "selling_general_admin": 1816800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694500000, "depreciation_amortisation": 638300000, "ebitda": 1332800000, "interest_expense": 48500000, "interest_income": null, "other_non_operating": null, "pretax_income": 646000000, "tax_provision": 128200000, "effective_tax_rate": null, "net_income": 517700000, "net_income_continuing_ops": 517800000, "net_income_to_common": 517700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666600000, "short_term_investments": null, "net_receivables": 1804200000, "inventory": 2513600000, "other_current_assets": null, "total_current_assets": 4340100000, "net_ppe": null, "goodwill": 1112100000, "intangible_assets": 791900000, "goodwill_and_intangibles": 1904000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7281700000, "total_assets": 12778600000, "short_term_debt": 494100000, "accounts_payable": 978500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2672300000, "long_term_debt": 1677400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61800000, "total_liabilities": 5221700000, "total_debt": 2171500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7325100000, "total_equity": 7556900000, "shares_outstanding": 63600000, "operating_cash_flow": 1133900000, "stock_based_compensation": 27500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 454400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629500000, "free_cash_flow": 1588300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "694500000", "ebitda": "1332800000", "netIncome": "517700000", "grossProfit": "2687700000", "depreciation": "None", "totalRevenue": "10836900000", "costOfRevenue": "8149200000", "interestIncome": "59700000", "incomeBeforeTax": "646000000", "interestExpense": "48500000", "operatingIncome": "694700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128200000", "reportedCurrency": "USD", "netInterestIncome": "-48500000", "nonInterestIncome": "None", "operatingExpenses": "1993000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8149200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638300000", "sellingGeneralAndAdministrative": "1816800000", "netIncomeFromContinuingOperations": "517800000" }, "balance": { "goodwill": "1112100000", "inventory": "2513600000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "12778600000", "longTermDebt": "1677400000", "shortTermDebt": "494100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "791900000", "reportedCurrency": "USD", "retainedEarnings": "7325100000", "totalLiabilities": "5221700000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "4340100000", "currentLongTermDebt": "559400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281700000", "currentAccountsPayable": "978500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4953900000", "shortLongTermDebtTotal": "555900000", "totalShareholderEquity": "7556900000", "capitalLeaseObligations": "391500000", "otherCurrentLiabilities": "1199700000", "totalCurrentLiabilities": "2672300000", "otherNonCurrentLiabilities": "333800000", "totalNonCurrentLiabilities": "61800000", "cashAndShortTermInvestments": "666600000", "commonStockSharesOutstanding": "63600000", "intangibleAssetsExcludingGoodwill": "791900000", "cashAndCashEquivalentsAtCarryingValue": "666600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "517700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-79100000", "operatingCashflow": "1133900000", "capitalExpenditures": "454400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629500000", "cashflowFromInvestment": "-454400000", "stockBasedCompensation": "27500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815800000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 11135115000, "cost_of_revenue": 8425463000, "gross_profit": 2709652000, "ebit": -287808000, "ebitda": -287808000, "pretax_income": -354509000, "tax_provision": 84862000, "net_income": -439516000, "net_income_to_common": -439516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642600000, "total_current_assets": 5604300000, "total_assets": 13559800000, "short_term_debt": 1110600000, "long_term_debt": 1701785000, "total_debt": 2812385000, "total_liabilities": 5930700000, "total_equity": 7623100000, "shares_outstanding": 63657000, "goodwill_and_intangibles": 2035000000 }, "cash_flow": { "operating_cash_flow": 1323637000, "capital_expenditure": 612929000, "free_cash_flow": 1936566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295968, "ticker_id": 2643, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-287808000", "ebitda": "-287808000", "netIncome": "-439516000", "grossProfit": "2709652000", "depreciation": "None", "totalRevenue": "11135115000", "costOfRevenue": "8425463000", "interestIncome": "93185000", "incomeBeforeTax": "-354509000", "interestExpense": "77514000", "operatingIncome": "-287808000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84862000", "reportedCurrency": "USD", "netInterestIncome": "-74739000", "nonInterestIncome": "None", "operatingExpenses": "2119716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8425463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630327000", "sellingGeneralAndAdministrative": "2139518000", "netIncomeFromContinuingOperations": "-545247000" }, "balance": { "goodwill": "1159700000", "inventory": "2551900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13559800000", "longTermDebt": "1701785000", "shortTermDebt": "1110600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "875300000", "reportedCurrency": "USD", "retainedEarnings": "6970200000", "totalLiabilities": "5930700000", "otherCurrentAssets": "535100000", "totalCurrentAssets": "5604300000", "currentLongTermDebt": "1001715000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1874700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955500000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5421698000", "shortLongTermDebtTotal": "3149900000", "totalShareholderEquity": "7623100000", "capitalLeaseObligations": "446366000", "otherCurrentLiabilities": "997300000", "totalCurrentLiabilities": "3145900000", "otherNonCurrentLiabilities": "354028000", "totalNonCurrentLiabilities": "2784800000", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "63657000", "intangibleAssetsExcludingGoodwill": "875300000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-439516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "281284000", "operatingCashflow": "1323637000", "capitalExpenditures": "612929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205091000", "cashflowFromInvestment": "-970335000", "stockBasedCompensation": "20960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11135115000, "cost_of_revenue": 8425463000, "gross_profit": 2709652000, "research_and_development": null, "selling_general_admin": 2139518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -287808000, "depreciation_amortisation": 630327000, "ebitda": -287808000, "interest_expense": 77514000, "interest_income": null, "other_non_operating": null, "pretax_income": -354509000, "tax_provision": 84862000, "effective_tax_rate": null, "net_income": -439516000, "net_income_continuing_ops": -545247000, "net_income_to_common": -439516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642600000, "short_term_investments": 0, "net_receivables": 1874700000, "inventory": 2551900000, "other_current_assets": null, "total_current_assets": 5604300000, "net_ppe": null, "goodwill": 1159700000, "intangible_assets": 875300000, "goodwill_and_intangibles": 2035000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955500000, "total_assets": 13559800000, "short_term_debt": 1110600000, "accounts_payable": 1038000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145900000, "long_term_debt": 1701785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2784800000, "total_liabilities": 5930700000, "total_debt": 2812385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6970200000, "total_equity": 7623100000, "shares_outstanding": 63657000, "operating_cash_flow": 1323637000, "stock_based_compensation": 20960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 612929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -970335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205091000, "free_cash_flow": 1936566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-287808000", "ebitda": "-287808000", "netIncome": "-439516000", "grossProfit": "2709652000", "depreciation": "None", "totalRevenue": "11135115000", "costOfRevenue": "8425463000", "interestIncome": "93185000", "incomeBeforeTax": "-354509000", "interestExpense": "77514000", "operatingIncome": "-287808000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84862000", "reportedCurrency": "USD", "netInterestIncome": "-74739000", "nonInterestIncome": "None", "operatingExpenses": "2119716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8425463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "630327000", "sellingGeneralAndAdministrative": "2139518000", "netIncomeFromContinuingOperations": "-545247000" }, "balance": { "goodwill": "1159700000", "inventory": "2551900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13559800000", "longTermDebt": "1701785000", "shortTermDebt": "1110600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "875300000", "reportedCurrency": "USD", "retainedEarnings": "6970200000", "totalLiabilities": "5930700000", "otherCurrentAssets": "535100000", "totalCurrentAssets": "5604300000", "currentLongTermDebt": "1001715000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1874700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955500000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5421698000", "shortLongTermDebtTotal": "3149900000", "totalShareholderEquity": "7623100000", "capitalLeaseObligations": "446366000", "otherCurrentLiabilities": "997300000", "totalCurrentLiabilities": "3145900000", "otherNonCurrentLiabilities": "354028000", "totalNonCurrentLiabilities": "2784800000", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "63657000", "intangibleAssetsExcludingGoodwill": "875300000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-439516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "281284000", "operatingCashflow": "1323637000", "capitalExpenditures": "612929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205091000", "cashflowFromInvestment": "-970335000", "stockBasedCompensation": "20960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "808933000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 11737100000, "cost_of_revenue": 8793700000, "gross_profit": 2943400000, "ebit": 235800000, "ebitda": 831300000, "pretax_income": 183900000, "tax_provision": 158110000, "net_income": 25247000, "net_income_to_common": 25247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509623000, "total_current_assets": 5895099000, "total_assets": 14120432000, "short_term_debt": 945837000, "long_term_debt": 1978563000, "total_debt": 2924400000, "total_liabilities": 6102518000, "total_equity": 8011509000, "shares_outstanding": 64062000, "goodwill_and_intangibles": 2785707000 }, "cash_flow": { "operating_cash_flow": 669153000, "capital_expenditure": 580742000, "free_cash_flow": 1249895000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295973, "ticker_id": 2643, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235800000", "ebitda": "831300000", "netIncome": "25247000", "grossProfit": "2943400000", "depreciation": "None", "totalRevenue": "11737100000", "costOfRevenue": "8793700000", "interestIncome": "51938000", "incomeBeforeTax": "183900000", "interestExpense": "51900000", "operatingIncome": "244200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "158110000", "reportedCurrency": "USD", "netInterestIncome": "-51938000", "nonInterestIncome": "None", "operatingExpenses": "2699200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8386000", "costofGoodsAndServicesSold": "8793700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "595500000", "sellingGeneralAndAdministrative": "1876540000", "netIncomeFromContinuingOperations": "25783000" }, "balance": { "goodwill": "1927759000", "inventory": "2793765000", "commonStock": "709000", "currentDebt": "None", "investments": "None", "totalAssets": "14120432000", "longTermDebt": "1978563000", "shortTermDebt": "945837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "857948000", "reportedCurrency": "USD", "retainedEarnings": "7409760000", "totalLiabilities": "6102518000", "otherCurrentAssets": "528925000", "totalCurrentAssets": "5895099000", "currentLongTermDebt": "840571000", "longTermInvestments": "None", "shortTermInvestments": "158000000", "currentNetReceivables": "1904786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8225333000", "currentAccountsPayable": "1094038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5048994000", "shortLongTermDebtTotal": "3220536000", "totalShareholderEquity": "8011509000", "capitalLeaseObligations": "401402000", "otherCurrentLiabilities": "1030410000", "totalCurrentLiabilities": "3070285000", "otherNonCurrentLiabilities": "757534000", "totalNonCurrentLiabilities": "3032233000", "cashAndShortTermInvestments": "509623000", "commonStockSharesOutstanding": "64062000", "intangibleAssetsExcludingGoodwill": "857948000", "cashAndCashEquivalentsAtCarryingValue": "509623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-409601000", "operatingCashflow": "669153000", "capitalExpenditures": "580742000", "changeInReceivables": "-84381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "194348000", "cashflowFromInvestment": "-625344000", "stockBasedCompensation": "22409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "238157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-307572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11737100000, "cost_of_revenue": 8793700000, "gross_profit": 2943400000, "research_and_development": null, "selling_general_admin": 1876540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235800000, "depreciation_amortisation": 595500000, "ebitda": 831300000, "interest_expense": 51900000, "interest_income": null, "other_non_operating": null, "pretax_income": 183900000, "tax_provision": 158110000, "effective_tax_rate": null, "net_income": 25247000, "net_income_continuing_ops": 25783000, "net_income_to_common": 25247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509623000, "short_term_investments": 158000000, "net_receivables": 1904786000, "inventory": 2793765000, "other_current_assets": null, "total_current_assets": 5895099000, "net_ppe": null, "goodwill": 1927759000, "intangible_assets": 857948000, "goodwill_and_intangibles": 2785707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8225333000, "total_assets": 14120432000, "short_term_debt": 945837000, "accounts_payable": 1094038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3070285000, "long_term_debt": 1978563000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3032233000, "total_liabilities": 6102518000, "total_debt": 2924400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7409760000, "total_equity": 8011509000, "shares_outstanding": 64062000, "operating_cash_flow": 669153000, "stock_based_compensation": 22409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 580742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -625344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194348000, "free_cash_flow": 1249895000, "net_change_in_cash": 238157000 }, "raw_data": { "income": { "ebit": "235800000", "ebitda": "831300000", "netIncome": "25247000", "grossProfit": "2943400000", "depreciation": "None", "totalRevenue": "11737100000", "costOfRevenue": "8793700000", "interestIncome": "51938000", "incomeBeforeTax": "183900000", "interestExpense": "51900000", "operatingIncome": "244200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "158110000", "reportedCurrency": "USD", "netInterestIncome": "-51938000", "nonInterestIncome": "None", "operatingExpenses": "2699200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8386000", "costofGoodsAndServicesSold": "8793700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "595500000", "sellingGeneralAndAdministrative": "1876540000", "netIncomeFromContinuingOperations": "25783000" }, "balance": { "goodwill": "1927759000", "inventory": "2793765000", "commonStock": "709000", "currentDebt": "None", "investments": "None", "totalAssets": "14120432000", "longTermDebt": "1978563000", "shortTermDebt": "945837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "857948000", "reportedCurrency": "USD", "retainedEarnings": "7409760000", "totalLiabilities": "6102518000", "otherCurrentAssets": "528925000", "totalCurrentAssets": "5895099000", "currentLongTermDebt": "840571000", "longTermInvestments": "None", "shortTermInvestments": "158000000", "currentNetReceivables": "1904786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8225333000", "currentAccountsPayable": "1094038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5048994000", "shortLongTermDebtTotal": "3220536000", "totalShareholderEquity": "8011509000", "capitalLeaseObligations": "401402000", "otherCurrentLiabilities": "1030410000", "totalCurrentLiabilities": "3070285000", "otherNonCurrentLiabilities": "757534000", "totalNonCurrentLiabilities": "3032233000", "cashAndShortTermInvestments": "509623000", "commonStockSharesOutstanding": "64062000", "intangibleAssetsExcludingGoodwill": "857948000", "cashAndCashEquivalentsAtCarryingValue": "509623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-409601000", "operatingCashflow": "669153000", "capitalExpenditures": "580742000", "changeInReceivables": "-84381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "194348000", "cashflowFromInvestment": "-625344000", "stockBasedCompensation": "22409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "238157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-307572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647861000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 11200613000, "cost_of_revenue": 7931879000, "gross_profit": 3268734000, "ebit": 1347245000, "ebitda": 1938956000, "pretax_income": 1289993000, "tax_provision": 256445000, "net_income": 1033159000, "net_income_to_common": 1033159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268895000, "total_current_assets": 5238357000, "total_assets": 14224517000, "short_term_debt": 728937000, "long_term_debt": 1700282000, "total_debt": 2429219000, "total_liabilities": 5796301000, "total_equity": 8421425000, "shares_outstanding": 69145000, "goodwill_and_intangibles": 3507889000 }, "cash_flow": { "operating_cash_flow": 1309119000, "capital_expenditure": 676120000, "free_cash_flow": 1985239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295978, "ticker_id": 2643, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1347245000", "ebitda": "1938956000", "netIncome": "1033159000", "grossProfit": "3268734000", "depreciation": "None", "totalRevenue": "11200613000", "costOfRevenue": "7931879000", "interestIncome": "57252000", "incomeBeforeTax": "1289993000", "interestExpense": "57252000", "operatingIncome": "1335011000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "256445000", "reportedCurrency": "USD", "netInterestIncome": "-57252000", "nonInterestIncome": "None", "operatingExpenses": "1933723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12234000", "costofGoodsAndServicesSold": "7931879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591711000", "sellingGeneralAndAdministrative": "1794185000", "netIncomeFromContinuingOperations": "1033548000" }, "balance": { "goodwill": "2607909000", "inventory": "2391672000", "commonStock": "729000", "currentDebt": "None", "investments": "None", "totalAssets": "14224517000", "longTermDebt": "1700282000", "shortTermDebt": "728937000", "treasuryStock": "-215547000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "899980000", "reportedCurrency": "USD", "retainedEarnings": "7692064000", "totalLiabilities": "5796301000", "otherCurrentAssets": "414805000", "totalCurrentAssets": "5238357000", "currentLongTermDebt": "624503000", "longTermInvestments": "None", "shortTermInvestments": "323000000", "currentNetReceivables": "1839985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8986160000", "currentAccountsPayable": "1228621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026832000", "shortLongTermDebtTotal": "2726609000", "totalShareholderEquity": "8421425000", "capitalLeaseObligations": "401824000", "otherCurrentLiabilities": "988797000", "totalCurrentLiabilities": "2946355000", "otherNonCurrentLiabilities": "654143000", "totalNonCurrentLiabilities": "2849946000", "cashAndShortTermInvestments": "268895000", "commonStockSharesOutstanding": "69145000", "intangibleAssetsExcludingGoodwill": "899980000", "cashAndCashEquivalentsAtCarryingValue": "268895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1033159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-519229000", "operatingCashflow": "1309119000", "capitalExpenditures": "676120000", "changeInReceivables": "-207047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1232225000", "cashflowFromInvestment": "-556754000", "stockBasedCompensation": "25651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-479860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11200613000, "cost_of_revenue": 7931879000, "gross_profit": 3268734000, "research_and_development": null, "selling_general_admin": 1794185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1347245000, "depreciation_amortisation": 591711000, "ebitda": 1938956000, "interest_expense": 57252000, "interest_income": null, "other_non_operating": null, "pretax_income": 1289993000, "tax_provision": 256445000, "effective_tax_rate": null, "net_income": 1033159000, "net_income_continuing_ops": 1033548000, "net_income_to_common": 1033159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268895000, "short_term_investments": 323000000, "net_receivables": 1839985000, "inventory": 2391672000, "other_current_assets": null, "total_current_assets": 5238357000, "net_ppe": null, "goodwill": 2607909000, "intangible_assets": 899980000, "goodwill_and_intangibles": 3507889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8986160000, "total_assets": 14224517000, "short_term_debt": 728937000, "accounts_payable": 1228621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2946355000, "long_term_debt": 1700282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2849946000, "total_liabilities": 5796301000, "total_debt": 2429219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7692064000, "total_equity": 8421425000, "shares_outstanding": 69145000, "operating_cash_flow": 1309119000, "stock_based_compensation": 25651000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 676120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -556754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1232225000, "free_cash_flow": 1985239000, "net_change_in_cash": -479860000 }, "raw_data": { "income": { "ebit": "1347245000", "ebitda": "1938956000", "netIncome": "1033159000", "grossProfit": "3268734000", "depreciation": "None", "totalRevenue": "11200613000", "costOfRevenue": "7931879000", "interestIncome": "57252000", "incomeBeforeTax": "1289993000", "interestExpense": "57252000", "operatingIncome": "1335011000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "256445000", "reportedCurrency": "USD", "netInterestIncome": "-57252000", "nonInterestIncome": "None", "operatingExpenses": "1933723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12234000", "costofGoodsAndServicesSold": "7931879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591711000", "sellingGeneralAndAdministrative": "1794185000", "netIncomeFromContinuingOperations": "1033548000" }, "balance": { "goodwill": "2607909000", "inventory": "2391672000", "commonStock": "729000", "currentDebt": "None", "investments": "None", "totalAssets": "14224517000", "longTermDebt": "1700282000", "shortTermDebt": "728937000", "treasuryStock": "-215547000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "899980000", "reportedCurrency": "USD", "retainedEarnings": "7692064000", "totalLiabilities": "5796301000", "otherCurrentAssets": "414805000", "totalCurrentAssets": "5238357000", "currentLongTermDebt": "624503000", "longTermInvestments": "None", "shortTermInvestments": "323000000", "currentNetReceivables": "1839985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8986160000", "currentAccountsPayable": "1228621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5026832000", "shortLongTermDebtTotal": "2726609000", "totalShareholderEquity": "8421425000", "capitalLeaseObligations": "401824000", "otherCurrentLiabilities": "988797000", "totalCurrentLiabilities": "2946355000", "otherNonCurrentLiabilities": "654143000", "totalNonCurrentLiabilities": "2849946000", "cashAndShortTermInvestments": "268895000", "commonStockSharesOutstanding": "69145000", "intangibleAssetsExcludingGoodwill": "899980000", "cashAndCashEquivalentsAtCarryingValue": "268895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1033159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-519229000", "operatingCashflow": "1309119000", "capitalExpenditures": "676120000", "changeInReceivables": "-207047000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1232225000", "cashflowFromInvestment": "-556754000", "stockBasedCompensation": "25651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-479860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649779000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 9552197000, "cost_of_revenue": 7121507000, "gross_profit": 2430690000, "ebit": 636753000, "ebitda": 1244260000, "pretax_income": 584374000, "tax_provision": 68647000, "net_income": 515595000, "net_income_to_common": 515595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 768625000, "total_current_assets": 5363654000, "total_assets": 14327751000, "short_term_debt": 475297000, "long_term_debt": 2356887000, "total_debt": 2832184000, "total_liabilities": 5786593000, "total_equity": 8534316000, "shares_outstanding": 71401000, "goodwill_and_intangibles": 3602438000 }, "cash_flow": { "operating_cash_flow": 1769839000, "capital_expenditure": 425557000, "free_cash_flow": 2195396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295983, "ticker_id": 2643, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "636753000", "ebitda": "1244260000", "netIncome": "515595000", "grossProfit": "2430690000", "depreciation": "None", "totalRevenue": "9552197000", "costOfRevenue": "7121507000", "interestIncome": "52379000", "incomeBeforeTax": "584374000", "interestExpense": "52379000", "operatingIncome": "636002000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "68647000", "reportedCurrency": "USD", "netInterestIncome": "-52379000", "nonInterestIncome": "None", "operatingExpenses": "1794688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "751000", "costofGoodsAndServicesSold": "7121507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607507000", "sellingGeneralAndAdministrative": "1688714000", "netIncomeFromContinuingOperations": "515727000" }, "balance": { "goodwill": "2650831000", "inventory": "1913020000", "commonStock": "776000", "currentDebt": "None", "investments": "None", "totalAssets": "14327751000", "longTermDebt": "2356887000", "shortTermDebt": "475297000", "treasuryStock": "-215648000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "951607000", "reportedCurrency": "USD", "retainedEarnings": "7559191000", "totalLiabilities": "5786593000", "otherCurrentAssets": "400775000", "totalCurrentAssets": "5363654000", "currentLongTermDebt": "377255000", "longTermInvestments": "None", "shortTermInvestments": "571741000", "currentNetReceivables": "1709493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8964097000", "currentAccountsPayable": "1016897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4591229000", "shortLongTermDebtTotal": "3066910000", "totalShareholderEquity": "8534316000", "capitalLeaseObligations": "332768000", "otherCurrentLiabilities": "879054000", "totalCurrentLiabilities": "2371248000", "otherNonCurrentLiabilities": "564790000", "totalNonCurrentLiabilities": "3415345000", "cashAndShortTermInvestments": "768625000", "commonStockSharesOutstanding": "71401000", "intangibleAssetsExcludingGoodwill": "951607000", "cashAndCashEquivalentsAtCarryingValue": "768625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "357516000", "operatingCashflow": "1769839000", "capitalExpenditures": "425557000", "changeInReceivables": "-54977000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188185000", "cashflowFromInvestment": "-954798000", "stockBasedCompensation": "19697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "626856000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "789606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9552197000, "cost_of_revenue": 7121507000, "gross_profit": 2430690000, "research_and_development": null, "selling_general_admin": 1688714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 636753000, "depreciation_amortisation": 607507000, "ebitda": 1244260000, "interest_expense": 52379000, "interest_income": null, "other_non_operating": null, "pretax_income": 584374000, "tax_provision": 68647000, "effective_tax_rate": null, "net_income": 515595000, "net_income_continuing_ops": 515727000, "net_income_to_common": 515595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 768625000, "short_term_investments": 571741000, "net_receivables": 1709493000, "inventory": 1913020000, "other_current_assets": null, "total_current_assets": 5363654000, "net_ppe": null, "goodwill": 2650831000, "intangible_assets": 951607000, "goodwill_and_intangibles": 3602438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8964097000, "total_assets": 14327751000, "short_term_debt": 475297000, "accounts_payable": 1016897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2371248000, "long_term_debt": 2356887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3415345000, "total_liabilities": 5786593000, "total_debt": 2832184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7559191000, "total_equity": 8534316000, "shares_outstanding": 71401000, "operating_cash_flow": 1769839000, "stock_based_compensation": 19697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 425557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -954798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188185000, "free_cash_flow": 2195396000, "net_change_in_cash": 626856000 }, "raw_data": { "income": { "ebit": "636753000", "ebitda": "1244260000", "netIncome": "515595000", "grossProfit": "2430690000", "depreciation": "None", "totalRevenue": "9552197000", "costOfRevenue": "7121507000", "interestIncome": "52379000", "incomeBeforeTax": "584374000", "interestExpense": "52379000", "operatingIncome": "636002000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "68647000", "reportedCurrency": "USD", "netInterestIncome": "-52379000", "nonInterestIncome": "None", "operatingExpenses": "1794688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "751000", "costofGoodsAndServicesSold": "7121507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "607507000", "sellingGeneralAndAdministrative": "1688714000", "netIncomeFromContinuingOperations": "515727000" }, "balance": { "goodwill": "2650831000", "inventory": "1913020000", "commonStock": "776000", "currentDebt": "None", "investments": "None", "totalAssets": "14327751000", "longTermDebt": "2356887000", "shortTermDebt": "475297000", "treasuryStock": "-215648000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "951607000", "reportedCurrency": "USD", "retainedEarnings": "7559191000", "totalLiabilities": "5786593000", "otherCurrentAssets": "400775000", "totalCurrentAssets": "5363654000", "currentLongTermDebt": "377255000", "longTermInvestments": "None", "shortTermInvestments": "571741000", "currentNetReceivables": "1709493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8964097000", "currentAccountsPayable": "1016897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4591229000", "shortLongTermDebtTotal": "3066910000", "totalShareholderEquity": "8534316000", "capitalLeaseObligations": "332768000", "otherCurrentLiabilities": "879054000", "totalCurrentLiabilities": "2371248000", "otherNonCurrentLiabilities": "564790000", "totalNonCurrentLiabilities": "3415345000", "cashAndShortTermInvestments": "768625000", "commonStockSharesOutstanding": "71401000", "intangibleAssetsExcludingGoodwill": "951607000", "cashAndCashEquivalentsAtCarryingValue": "768625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515595000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "357516000", "operatingCashflow": "1769839000", "capitalExpenditures": "425557000", "changeInReceivables": "-54977000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188185000", "cashflowFromInvestment": "-954798000", "stockBasedCompensation": "19697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "626856000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "789606000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 9970672000, "cost_of_revenue": 7294629000, "gross_profit": 2676043000, "ebit": 790817000, "ebitda": 1367269000, "pretax_income": 749545000, "tax_provision": 4974000, "net_income": 744211000, "net_income_to_common": 744211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134785000, "total_current_assets": 4429457000, "total_assets": 13386680000, "short_term_debt": 1153443000, "long_term_debt": 1518388000, "total_debt": 2671831000, "total_liabilities": 5260232000, "total_equity": 8119841000, "shares_outstanding": 72264000, "goodwill_and_intangibles": 3498906000 }, "cash_flow": { "operating_cash_flow": 1418761000, "capital_expenditure": 545462000, "free_cash_flow": 1964223000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295988, "ticker_id": 2643, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "790817000", "ebitda": "1367269000", "netIncome": "744211000", "grossProfit": "2676043000", "depreciation": "None", "totalRevenue": "9970672000", "costOfRevenue": "7294629000", "interestIncome": "34082000", "incomeBeforeTax": "749545000", "interestExpense": "41272000", "operatingIncome": "827224000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4974000", "reportedCurrency": "USD", "netInterestIncome": "-41272000", "nonInterestIncome": "None", "operatingExpenses": "1848819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-36407000", "costofGoodsAndServicesSold": "7294629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576452000", "sellingGeneralAndAdministrative": "1718612000", "netIncomeFromContinuingOperations": "744571000" }, "balance": { "goodwill": "2570027000", "inventory": "2282328000", "commonStock": "790000", "currentDebt": "None", "investments": "None", "totalAssets": "13386680000", "longTermDebt": "1518388000", "shortTermDebt": "1153443000", "treasuryStock": "-215712000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "928879000", "reportedCurrency": "USD", "retainedEarnings": "7232337000", "totalLiabilities": "5260232000", "otherCurrentAssets": "443225000", "totalCurrentAssets": "4429457000", "currentLongTermDebt": "1061422000", "longTermInvestments": "None", "shortTermInvestments": "42500000", "currentNetReceivables": "1526619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8957223000", "currentAccountsPayable": "824956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4698917000", "shortLongTermDebtTotal": "2899986000", "totalShareholderEquity": "8119841000", "capitalLeaseObligations": "330100000", "otherCurrentLiabilities": "734184000", "totalCurrentLiabilities": "2712583000", "otherNonCurrentLiabilities": "555375000", "totalNonCurrentLiabilities": "2547649000", "cashAndShortTermInvestments": "134785000", "commonStockSharesOutstanding": "72264000", "intangibleAssetsExcludingGoodwill": "928879000", "cashAndCashEquivalentsAtCarryingValue": "134785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744211000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7212000", "operatingCashflow": "1418761000", "capitalExpenditures": "545462000", "changeInReceivables": "81953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789877000", "cashflowFromInvestment": "-616044000", "stockBasedCompensation": "23620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9970672000, "cost_of_revenue": 7294629000, "gross_profit": 2676043000, "research_and_development": null, "selling_general_admin": 1718612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 790817000, "depreciation_amortisation": 576452000, "ebitda": 1367269000, "interest_expense": 41272000, "interest_income": null, "other_non_operating": null, "pretax_income": 749545000, "tax_provision": 4974000, "effective_tax_rate": null, "net_income": 744211000, "net_income_continuing_ops": 744571000, "net_income_to_common": 744211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134785000, "short_term_investments": 42500000, "net_receivables": 1526619000, "inventory": 2282328000, "other_current_assets": null, "total_current_assets": 4429457000, "net_ppe": null, "goodwill": 2570027000, "intangible_assets": 928879000, "goodwill_and_intangibles": 3498906000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8957223000, "total_assets": 13386680000, "short_term_debt": 1153443000, "accounts_payable": 824956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2712583000, "long_term_debt": 1518388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2547649000, "total_liabilities": 5260232000, "total_debt": 2671831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7232337000, "total_equity": 8119841000, "shares_outstanding": 72264000, "operating_cash_flow": 1418761000, "stock_based_compensation": 23620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 545462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -616044000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -789877000, "free_cash_flow": 1964223000, "net_change_in_cash": 12840000 }, "raw_data": { "income": { "ebit": "790817000", "ebitda": "1367269000", "netIncome": "744211000", "grossProfit": "2676043000", "depreciation": "None", "totalRevenue": "9970672000", "costOfRevenue": "7294629000", "interestIncome": "34082000", "incomeBeforeTax": "749545000", "interestExpense": "41272000", "operatingIncome": "827224000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4974000", "reportedCurrency": "USD", "netInterestIncome": "-41272000", "nonInterestIncome": "None", "operatingExpenses": "1848819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-36407000", "costofGoodsAndServicesSold": "7294629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576452000", "sellingGeneralAndAdministrative": "1718612000", "netIncomeFromContinuingOperations": "744571000" }, "balance": { "goodwill": "2570027000", "inventory": "2282328000", "commonStock": "790000", "currentDebt": "None", "investments": "None", "totalAssets": "13386680000", "longTermDebt": "1518388000", "shortTermDebt": "1153443000", "treasuryStock": "-215712000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "928879000", "reportedCurrency": "USD", "retainedEarnings": "7232337000", "totalLiabilities": "5260232000", "otherCurrentAssets": "443225000", "totalCurrentAssets": "4429457000", "currentLongTermDebt": "1061422000", "longTermInvestments": "None", "shortTermInvestments": "42500000", "currentNetReceivables": "1526619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8957223000", "currentAccountsPayable": "824956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4698917000", "shortLongTermDebtTotal": "2899986000", "totalShareholderEquity": "8119841000", "capitalLeaseObligations": "330100000", "otherCurrentLiabilities": "734184000", "totalCurrentLiabilities": "2712583000", "otherNonCurrentLiabilities": "555375000", "totalNonCurrentLiabilities": "2547649000", "cashAndShortTermInvestments": "134785000", "commonStockSharesOutstanding": "72264000", "intangibleAssetsExcludingGoodwill": "928879000", "cashAndCashEquivalentsAtCarryingValue": "134785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744211000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7212000", "operatingCashflow": "1418761000", "capitalExpenditures": "545462000", "changeInReceivables": "81953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789877000", "cashflowFromInvestment": "-616044000", "stockBasedCompensation": "23620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "618271000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 9983634000, "cost_of_revenue": 7145564000, "gross_profit": 2838070000, "ebit": 1088028000, "ebitda": 1609793000, "pretax_income": 1049201000, "tax_provision": 184346000, "net_income": 861704000, "net_income_to_common": 861704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119050000, "total_current_assets": 4509296000, "total_assets": 13099123000, "short_term_debt": 1742373000, "long_term_debt": 1515601000, "total_debt": 3257974000, "total_liabilities": 5659064000, "total_equity": 7433814000, "shares_outstanding": 74773000, "goodwill_and_intangibles": 3482776000 }, "cash_flow": { "operating_cash_flow": 1181344000, "capital_expenditure": 794110000, "free_cash_flow": 1975454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295993, "ticker_id": 2643, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1088028000", "ebitda": "1609793000", "netIncome": "861704000", "grossProfit": "2838070000", "depreciation": "None", "totalRevenue": "9983634000", "costOfRevenue": "7145564000", "interestIncome": "48440000", "incomeBeforeTax": "1049201000", "interestExpense": "38827000", "operatingIncome": "1095326000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "184346000", "reportedCurrency": "USD", "netInterestIncome": "-38827000", "nonInterestIncome": "None", "operatingExpenses": "1742744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7298000", "costofGoodsAndServicesSold": "7145564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521765000", "sellingGeneralAndAdministrative": "1625890000", "netIncomeFromContinuingOperations": "864855000" }, "balance": { "goodwill": "2520966000", "inventory": "2287615000", "commonStock": "797000", "currentDebt": "None", "investments": "None", "totalAssets": "13099123000", "longTermDebt": "1515601000", "shortTermDebt": "1742373000", "treasuryStock": "-215745000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "961810000", "reportedCurrency": "USD", "retainedEarnings": "6588197000", "totalLiabilities": "5659064000", "otherCurrentAssets": "496472000", "totalCurrentAssets": "4509296000", "currentLongTermDebt": "1756997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1606159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8589827000", "currentAccountsPayable": "811879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4699902000", "shortLongTermDebtTotal": "3257974000", "totalShareholderEquity": "7433814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711987000", "totalCurrentLiabilities": "3266239000", "otherNonCurrentLiabilities": "463484000", "totalNonCurrentLiabilities": "2392825000", "cashAndShortTermInvestments": "119050000", "commonStockSharesOutstanding": "74773000", "intangibleAssetsExcludingGoodwill": "961810000", "cashAndCashEquivalentsAtCarryingValue": "119050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "857812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-255391000", "operatingCashflow": "1181344000", "capitalExpenditures": "794110000", "changeInReceivables": "13856000", "changeInExchangeRate": "-13004000", "cashflowFromFinancing": "232973000", "cashflowFromInvestment": "-1367147000", "stockBasedCompensation": "31382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9983634000, "cost_of_revenue": 7145564000, "gross_profit": 2838070000, "research_and_development": 0, "selling_general_admin": 1625890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1088028000, "depreciation_amortisation": 521765000, "ebitda": 1609793000, "interest_expense": 38827000, "interest_income": null, "other_non_operating": null, "pretax_income": 1049201000, "tax_provision": 184346000, "effective_tax_rate": null, "net_income": 861704000, "net_income_continuing_ops": 864855000, "net_income_to_common": 861704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119050000, "short_term_investments": null, "net_receivables": 1606159000, "inventory": 2287615000, "other_current_assets": null, "total_current_assets": 4509296000, "net_ppe": null, "goodwill": 2520966000, "intangible_assets": 961810000, "goodwill_and_intangibles": 3482776000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8589827000, "total_assets": 13099123000, "short_term_debt": 1742373000, "accounts_payable": 811879000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3266239000, "long_term_debt": 1515601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2392825000, "total_liabilities": 5659064000, "total_debt": 3257974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6588197000, "total_equity": 7433814000, "shares_outstanding": 74773000, "operating_cash_flow": 1181344000, "stock_based_compensation": 31382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 794110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1367147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232973000, "free_cash_flow": 1975454000, "net_change_in_cash": 34166000 }, "raw_data": { "income": { "ebit": "1088028000", "ebitda": "1609793000", "netIncome": "861704000", "grossProfit": "2838070000", "depreciation": "None", "totalRevenue": "9983634000", "costOfRevenue": "7145564000", "interestIncome": "48440000", "incomeBeforeTax": "1049201000", "interestExpense": "38827000", "operatingIncome": "1095326000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "184346000", "reportedCurrency": "USD", "netInterestIncome": "-38827000", "nonInterestIncome": "None", "operatingExpenses": "1742744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7298000", "costofGoodsAndServicesSold": "7145564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "521765000", "sellingGeneralAndAdministrative": "1625890000", "netIncomeFromContinuingOperations": "864855000" }, "balance": { "goodwill": "2520966000", "inventory": "2287615000", "commonStock": "797000", "currentDebt": "None", "investments": "None", "totalAssets": "13099123000", "longTermDebt": "1515601000", "shortTermDebt": "1742373000", "treasuryStock": "-215745000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "961810000", "reportedCurrency": "USD", "retainedEarnings": "6588197000", "totalLiabilities": "5659064000", "otherCurrentAssets": "496472000", "totalCurrentAssets": "4509296000", "currentLongTermDebt": "1756997000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1606159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8589827000", "currentAccountsPayable": "811879000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4699902000", "shortLongTermDebtTotal": "3257974000", "totalShareholderEquity": "7433814000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "711987000", "totalCurrentLiabilities": "3266239000", "otherNonCurrentLiabilities": "463484000", "totalNonCurrentLiabilities": "2392825000", "cashAndShortTermInvestments": "119050000", "commonStockSharesOutstanding": "74773000", "intangibleAssetsExcludingGoodwill": "961810000", "cashAndCashEquivalentsAtCarryingValue": "119050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "857812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-255391000", "operatingCashflow": "1181344000", "capitalExpenditures": "794110000", "changeInReceivables": "13856000", "changeInExchangeRate": "-13004000", "cashflowFromFinancing": "232973000", "cashflowFromInvestment": "-1367147000", "stockBasedCompensation": "31382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577353000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2728700000, "cost_of_revenue": 2086800000, "gross_profit": 641900000, "ebit": 111800000, "ebitda": 293600000, "pretax_income": 108200000, "tax_provision": -8900000, "net_income": 117100000, "net_income_to_common": 117100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 872300000, "total_current_assets": 6200200000, "total_assets": 13791100000, "short_term_debt": 501100000, "long_term_debt": 1730200000, "total_debt": 2231300000, "total_liabilities": 5411400000, "total_equity": 8379700000, "shares_outstanding": 61700000, "goodwill_and_intangibles": 1995800000 }, "cash_flow": { "operating_cash_flow": 110100000, "capital_expenditure": 102300000, "free_cash_flow": 212400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295956, "ticker_id": 2643, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111800000", "ebitda": "293600000", "netIncome": "117100000", "grossProfit": "641900000", "depreciation": "None", "totalRevenue": "2728700000", "costOfRevenue": "2086800000", "interestIncome": "None", "incomeBeforeTax": "108200000", "interestExpense": "2200000", "operatingIncome": "111800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "530100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2086800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181800000", "sellingGeneralAndAdministrative": "530100000", "netIncomeFromContinuingOperations": "117100000" }, "balance": { "goodwill": "1195900000", "inventory": "2680500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13791100000", "longTermDebt": "1730200000", "shortTermDebt": "501100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "799900000", "reportedCurrency": "USD", "retainedEarnings": "7555600000", "totalLiabilities": "5411400000", "otherCurrentAssets": "554700000", "totalCurrentAssets": "6200200000", "currentLongTermDebt": "381100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2092699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7590900000", "currentAccountsPayable": "1205400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793300000", "totalShareholderEquity": "8379700000", "capitalLeaseObligations": "412200000", "otherCurrentLiabilities": "2370200000", "totalCurrentLiabilities": "2871300000", "otherNonCurrentLiabilities": "346600000", "totalNonCurrentLiabilities": "2540100000", "cashAndShortTermInvestments": "872300000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "799900000", "cashAndCashEquivalentsAtCarryingValue": "872300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-31400000", "operatingCashflow": "110100000", "capitalExpenditures": "102300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11800000", "cashflowFromInvestment": "-102300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2728700000, "cost_of_revenue": 2086800000, "gross_profit": 641900000, "research_and_development": null, "selling_general_admin": 530100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111800000, "depreciation_amortisation": 181800000, "ebitda": 293600000, "interest_expense": 2200000, "interest_income": null, "other_non_operating": null, "pretax_income": 108200000, "tax_provision": -8900000, "effective_tax_rate": null, "net_income": 117100000, "net_income_continuing_ops": 117100000, "net_income_to_common": 117100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 872300000, "short_term_investments": null, "net_receivables": 2092699999, "inventory": 2680500000, "other_current_assets": null, "total_current_assets": 6200200000, "net_ppe": null, "goodwill": 1195900000, "intangible_assets": 799900000, "goodwill_and_intangibles": 1995800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7590900000, "total_assets": 13791100000, "short_term_debt": 501100000, "accounts_payable": 1205400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2871300000, "long_term_debt": 1730200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2540100000, "total_liabilities": 5411400000, "total_debt": 2231300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7555600000, "total_equity": 8379700000, "shares_outstanding": 61700000, "operating_cash_flow": 110100000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11800000, "free_cash_flow": 212400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111800000", "ebitda": "293600000", "netIncome": "117100000", "grossProfit": "641900000", "depreciation": "None", "totalRevenue": "2728700000", "costOfRevenue": "2086800000", "interestIncome": "None", "incomeBeforeTax": "108200000", "interestExpense": "2200000", "operatingIncome": "111800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8900000", "reportedCurrency": "USD", "netInterestIncome": "-2400000", "nonInterestIncome": "None", "operatingExpenses": "530100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2086800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181800000", "sellingGeneralAndAdministrative": "530100000", "netIncomeFromContinuingOperations": "117100000" }, "balance": { "goodwill": "1195900000", "inventory": "2680500000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13791100000", "longTermDebt": "1730200000", "shortTermDebt": "501100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "799900000", "reportedCurrency": "USD", "retainedEarnings": "7555600000", "totalLiabilities": "5411400000", "otherCurrentAssets": "554700000", "totalCurrentAssets": "6200200000", "currentLongTermDebt": "381100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2092699999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7590900000", "currentAccountsPayable": "1205400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "793300000", "totalShareholderEquity": "8379700000", "capitalLeaseObligations": "412200000", "otherCurrentLiabilities": "2370200000", "totalCurrentLiabilities": "2871300000", "otherNonCurrentLiabilities": "346600000", "totalNonCurrentLiabilities": "2540100000", "cashAndShortTermInvestments": "872300000", "commonStockSharesOutstanding": "61700000", "intangibleAssetsExcludingGoodwill": "799900000", "cashAndCashEquivalentsAtCarryingValue": "872300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-31400000", "operatingCashflow": "110100000", "capitalExpenditures": "102300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11800000", "cashflowFromInvestment": "-102300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181800000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2699600000, "cost_of_revenue": 2036400000, "gross_profit": 663200000, "ebit": 67200000, "ebitda": 243500000, "pretax_income": 66000000, "tax_provision": 24000000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856100000, "total_current_assets": 5967100000, "total_assets": 13687300000, "short_term_debt": 411700000, "long_term_debt": 1741200000, "total_debt": 2152900000, "total_liabilities": 5308600000, "total_equity": 8378700000, "shares_outstanding": 61900000, "goodwill_and_intangibles": 2023500000 }, "cash_flow": { "operating_cash_flow": 459600000, "capital_expenditure": 194400000, "free_cash_flow": 654000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295957, "ticker_id": 2643, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67200000", "ebitda": "243500000", "netIncome": "42000000", "grossProfit": "663200000", "depreciation": "None", "totalRevenue": "2699600000", "costOfRevenue": "2036400000", "interestIncome": "5200000", "incomeBeforeTax": "66000000", "interestExpense": "1200000", "operatingIncome": "100100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-1200000", "nonInterestIncome": "None", "operatingExpenses": "563100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2036400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176300000", "sellingGeneralAndAdministrative": "534000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "1210300000", "inventory": "2661700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13687300000", "longTermDebt": "1741200000", "shortTermDebt": "411700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "813200000", "reportedCurrency": "USD", "retainedEarnings": "7503100000", "totalLiabilities": "5308600000", "otherCurrentAssets": "525200000", "totalCurrentAssets": "5967100000", "currentLongTermDebt": "289300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1924100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7720200000", "currentAccountsPayable": "2310400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5180700000", "shortLongTermDebtTotal": "2761700000", "totalShareholderEquity": "8378700000", "capitalLeaseObligations": "426800000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2722100000", "otherNonCurrentLiabilities": "355500000", "totalNonCurrentLiabilities": "2586500000", "cashAndShortTermInvestments": "856100000", "commonStockSharesOutstanding": "61900000", "intangibleAssetsExcludingGoodwill": "813200000", "cashAndCashEquivalentsAtCarryingValue": "856100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "46900000", "operatingCashflow": "459600000", "capitalExpenditures": "194400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62400000", "cashflowFromInvestment": "-196300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2699600000, "cost_of_revenue": 2036400000, "gross_profit": 663200000, "research_and_development": null, "selling_general_admin": 534000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67200000, "depreciation_amortisation": 176300000, "ebitda": 243500000, "interest_expense": 1200000, "interest_income": null, "other_non_operating": null, "pretax_income": 66000000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 856100000, "short_term_investments": null, "net_receivables": 1924100000, "inventory": 2661700000, "other_current_assets": null, "total_current_assets": 5967100000, "net_ppe": null, "goodwill": 1210300000, "intangible_assets": 813200000, "goodwill_and_intangibles": 2023500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7720200000, "total_assets": 13687300000, "short_term_debt": 411700000, "accounts_payable": 2310400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2722100000, "long_term_debt": 1741200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586500000, "total_liabilities": 5308600000, "total_debt": 2152900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7503100000, "total_equity": 8378700000, "shares_outstanding": 61900000, "operating_cash_flow": 459600000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62400000, "free_cash_flow": 654000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67200000", "ebitda": "243500000", "netIncome": "42000000", "grossProfit": "663200000", "depreciation": "None", "totalRevenue": "2699600000", "costOfRevenue": "2036400000", "interestIncome": "5200000", "incomeBeforeTax": "66000000", "interestExpense": "1200000", "operatingIncome": "100100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-1200000", "nonInterestIncome": "None", "operatingExpenses": "563100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2036400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176300000", "sellingGeneralAndAdministrative": "534000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "1210300000", "inventory": "2661700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13687300000", "longTermDebt": "1741200000", "shortTermDebt": "411700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "813200000", "reportedCurrency": "USD", "retainedEarnings": "7503100000", "totalLiabilities": "5308600000", "otherCurrentAssets": "525200000", "totalCurrentAssets": "5967100000", "currentLongTermDebt": "289300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1924100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7720200000", "currentAccountsPayable": "2310400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5180700000", "shortLongTermDebtTotal": "2761700000", "totalShareholderEquity": "8378700000", "capitalLeaseObligations": "426800000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2722100000", "otherNonCurrentLiabilities": "355500000", "totalNonCurrentLiabilities": "2586500000", "cashAndShortTermInvestments": "856100000", "commonStockSharesOutstanding": "61900000", "intangibleAssetsExcludingGoodwill": "813200000", "cashAndCashEquivalentsAtCarryingValue": "856100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "46900000", "operatingCashflow": "459600000", "capitalExpenditures": "194400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62400000", "cashflowFromInvestment": "-196300000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176300000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2757800000, "cost_of_revenue": 2103000000, "gross_profit": 654800000, "ebit": 137100000, "ebitda": 307400000, "pretax_income": 132100000, "tax_provision": 23300000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516200000, "total_current_assets": 6007600000, "total_assets": 13620500000, "short_term_debt": 298200000, "long_term_debt": 1743300000, "total_debt": 2041500000, "total_liabilities": 5279500000, "total_equity": 8335600000, "shares_outstanding": 62600000, "goodwill_and_intangibles": 2032900000 }, "cash_flow": { "operating_cash_flow": 386600000, "capital_expenditure": 76300000, "free_cash_flow": 462900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295959, "ticker_id": 2643, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137100000", "ebitda": "307400000", "netIncome": "108900000", "grossProfit": "654800000", "depreciation": "None", "totalRevenue": "2757800000", "costOfRevenue": "2103000000", "interestIncome": "8000000", "incomeBeforeTax": "132100000", "interestExpense": "5000000", "operatingIncome": "136800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23300000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "518000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2103000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "518200000", "netIncomeFromContinuingOperations": "108800000" }, "balance": { "goodwill": "1198700000", "inventory": "2692900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13620500000", "longTermDebt": "1743300000", "shortTermDebt": "298200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834200000", "reportedCurrency": "USD", "retainedEarnings": "7544300000", "totalLiabilities": "5279500000", "otherCurrentAssets": "548900000", "totalCurrentAssets": "6007600000", "currentLongTermDebt": "175600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2249600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7612900000", "currentAccountsPayable": "1187800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5079900000", "shortLongTermDebtTotal": "2338100000", "totalShareholderEquity": "8335600000", "capitalLeaseObligations": "419200000", "otherCurrentLiabilities": "1110400000", "totalCurrentLiabilities": "2674400000", "otherNonCurrentLiabilities": "345900000", "totalNonCurrentLiabilities": "2605100000", "cashAndShortTermInvestments": "516200000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "834200000", "cashAndCashEquivalentsAtCarryingValue": "516200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "386600000", "capitalExpenditures": "76300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327300000", "cashflowFromInvestment": "-76300000", "stockBasedCompensation": "-15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2757800000, "cost_of_revenue": 2103000000, "gross_profit": 654800000, "research_and_development": null, "selling_general_admin": 518200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137100000, "depreciation_amortisation": 170300000, "ebitda": 307400000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": 132100000, "tax_provision": 23300000, "effective_tax_rate": null, "net_income": 108900000, "net_income_continuing_ops": 108800000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516200000, "short_term_investments": null, "net_receivables": 2249600000, "inventory": 2692900000, "other_current_assets": null, "total_current_assets": 6007600000, "net_ppe": null, "goodwill": 1198700000, "intangible_assets": 834200000, "goodwill_and_intangibles": 2032900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7612900000, "total_assets": 13620500000, "short_term_debt": 298200000, "accounts_payable": 1187800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2674400000, "long_term_debt": 1743300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2605100000, "total_liabilities": 5279500000, "total_debt": 2041500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7544300000, "total_equity": 8335600000, "shares_outstanding": 62600000, "operating_cash_flow": 386600000, "stock_based_compensation": -15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327300000, "free_cash_flow": 462900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137100000", "ebitda": "307400000", "netIncome": "108900000", "grossProfit": "654800000", "depreciation": "None", "totalRevenue": "2757800000", "costOfRevenue": "2103000000", "interestIncome": "8000000", "incomeBeforeTax": "132100000", "interestExpense": "5000000", "operatingIncome": "136800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23300000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "518000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2103000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "518200000", "netIncomeFromContinuingOperations": "108800000" }, "balance": { "goodwill": "1198700000", "inventory": "2692900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13620500000", "longTermDebt": "1743300000", "shortTermDebt": "298200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834200000", "reportedCurrency": "USD", "retainedEarnings": "7544300000", "totalLiabilities": "5279500000", "otherCurrentAssets": "548900000", "totalCurrentAssets": "6007600000", "currentLongTermDebt": "175600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2249600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7612900000", "currentAccountsPayable": "1187800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5079900000", "shortLongTermDebtTotal": "2338100000", "totalShareholderEquity": "8335600000", "capitalLeaseObligations": "419200000", "otherCurrentLiabilities": "1110400000", "totalCurrentLiabilities": "2674400000", "otherNonCurrentLiabilities": "345900000", "totalNonCurrentLiabilities": "2605100000", "cashAndShortTermInvestments": "516200000", "commonStockSharesOutstanding": "62600000", "intangibleAssetsExcludingGoodwill": "834200000", "cashAndCashEquivalentsAtCarryingValue": "516200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6400000", "operatingCashflow": "386600000", "capitalExpenditures": "76300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327300000", "cashflowFromInvestment": "-76300000", "stockBasedCompensation": "-15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2802100000, "cost_of_revenue": 2087700000, "gross_profit": 714400000, "ebit": 185700000, "ebitda": 341300000, "pretax_income": 180500000, "tax_provision": 34000000, "net_income": 146400000, "net_income_to_common": 146400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546700000, "total_current_assets": 6064900000, "total_assets": 13778800000, "short_term_debt": 575000000, "long_term_debt": 1742200000, "total_debt": 2317200000, "total_liabilities": 5481200000, "total_equity": 8292100000, "shares_outstanding": 62700000, "goodwill_and_intangibles": 2044600000 }, "cash_flow": { "operating_cash_flow": 206300000, "capital_expenditure": 80200000, "free_cash_flow": 286500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295960, "ticker_id": 2643, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185700000", "ebitda": "341300000", "netIncome": "146400000", "grossProfit": "714400000", "depreciation": "None", "totalRevenue": "2802100000", "costOfRevenue": "2087700000", "interestIncome": "5200000", "incomeBeforeTax": "180500000", "interestExpense": "5200000", "operatingIncome": "188700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "525700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2087700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155600000", "sellingGeneralAndAdministrative": "525700000", "netIncomeFromContinuingOperations": "146500000" }, "balance": { "goodwill": "1201100000", "inventory": "2709900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13778800000", "longTermDebt": "1742200000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "843500000", "reportedCurrency": "USD", "retainedEarnings": "7476100000", "totalLiabilities": "5481200000", "otherCurrentAssets": "553500000", "totalCurrentAssets": "6064900000", "currentLongTermDebt": "458800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2254800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7713900000", "currentAccountsPayable": "1173100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187900000", "shortLongTermDebtTotal": "2629100000", "totalShareholderEquity": "8292100000", "capitalLeaseObligations": "428100000", "otherCurrentLiabilities": "1105100000", "totalCurrentLiabilities": "2853200000", "otherNonCurrentLiabilities": "334400000", "totalNonCurrentLiabilities": "2628000000", "cashAndShortTermInvestments": "546700000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "843500000", "cashAndCashEquivalentsAtCarryingValue": "546700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28800000", "operatingCashflow": "206300000", "capitalExpenditures": "80200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295900000", "cashflowFromInvestment": "-80200000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2802100000, "cost_of_revenue": 2087700000, "gross_profit": 714400000, "research_and_development": null, "selling_general_admin": 525700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185700000, "depreciation_amortisation": 155600000, "ebitda": 341300000, "interest_expense": 5200000, "interest_income": null, "other_non_operating": null, "pretax_income": 180500000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 146400000, "net_income_continuing_ops": 146500000, "net_income_to_common": 146400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546700000, "short_term_investments": null, "net_receivables": 2254800000, "inventory": 2709900000, "other_current_assets": null, "total_current_assets": 6064900000, "net_ppe": null, "goodwill": 1201100000, "intangible_assets": 843500000, "goodwill_and_intangibles": 2044600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7713900000, "total_assets": 13778800000, "short_term_debt": 575000000, "accounts_payable": 1173100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2853200000, "long_term_debt": 1742200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2628000000, "total_liabilities": 5481200000, "total_debt": 2317200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7476100000, "total_equity": 8292100000, "shares_outstanding": 62700000, "operating_cash_flow": 206300000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295900000, "free_cash_flow": 286500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185700000", "ebitda": "341300000", "netIncome": "146400000", "grossProfit": "714400000", "depreciation": "None", "totalRevenue": "2802100000", "costOfRevenue": "2087700000", "interestIncome": "5200000", "incomeBeforeTax": "180500000", "interestExpense": "5200000", "operatingIncome": "188700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "525700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2087700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155600000", "sellingGeneralAndAdministrative": "525700000", "netIncomeFromContinuingOperations": "146500000" }, "balance": { "goodwill": "1201100000", "inventory": "2709900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13778800000", "longTermDebt": "1742200000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "843500000", "reportedCurrency": "USD", "retainedEarnings": "7476100000", "totalLiabilities": "5481200000", "otherCurrentAssets": "553500000", "totalCurrentAssets": "6064900000", "currentLongTermDebt": "458800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2254800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7713900000", "currentAccountsPayable": "1173100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187900000", "shortLongTermDebtTotal": "2629100000", "totalShareholderEquity": "8292100000", "capitalLeaseObligations": "428100000", "otherCurrentLiabilities": "1105100000", "totalCurrentLiabilities": "2853200000", "otherNonCurrentLiabilities": "334400000", "totalNonCurrentLiabilities": "2628000000", "cashAndShortTermInvestments": "546700000", "commonStockSharesOutstanding": "62700000", "intangibleAssetsExcludingGoodwill": "843500000", "cashAndCashEquivalentsAtCarryingValue": "546700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-28800000", "operatingCashflow": "206300000", "capitalExpenditures": "80200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295900000", "cashflowFromInvestment": "-80200000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155600000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2525800000, "cost_of_revenue": 1942500000, "gross_profit": 583300000, "ebit": 96500000, "ebitda": 246900000, "pretax_income": 90100000, "tax_provision": 17500000, "net_income": 72600000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702500000, "total_current_assets": 5977900000, "total_assets": 13408500000, "short_term_debt": 797900000, "long_term_debt": 1698100000, "total_debt": 2496000000, "total_liabilities": 5546600000, "total_equity": 7856100000, "shares_outstanding": 62900000, "goodwill_and_intangibles": 1950000000 }, "cash_flow": { "operating_cash_flow": 3700000, "capital_expenditure": 89100000, "free_cash_flow": 92800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295961, "ticker_id": 2643, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96500000", "ebitda": "246900000", "netIncome": "72600000", "grossProfit": "583300000", "depreciation": "None", "totalRevenue": "2525800000", "costOfRevenue": "1942500000", "interestIncome": "7100000", "incomeBeforeTax": "90100000", "interestExpense": "6400000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "487300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1942500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150400000", "sellingGeneralAndAdministrative": "487300000", "netIncomeFromContinuingOperations": "72600000" }, "balance": { "goodwill": "1140400000", "inventory": "2610400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13408500000", "longTermDebt": "1698100000", "shortTermDebt": "797900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "809600000", "reportedCurrency": "USD", "retainedEarnings": "7372200000", "totalLiabilities": "5546600000", "otherCurrentAssets": "535300000", "totalCurrentAssets": "5977900000", "currentLongTermDebt": "688000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2129700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7430600000", "currentAccountsPayable": "1124600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032100000", "shortLongTermDebtTotal": "2788200000", "totalShareholderEquity": "7856100000", "capitalLeaseObligations": "402100000", "otherCurrentLiabilities": "1049900000", "totalCurrentLiabilities": "2972400000", "otherNonCurrentLiabilities": "340400000", "totalNonCurrentLiabilities": "2574200000", "cashAndShortTermInvestments": "702500000", "commonStockSharesOutstanding": "62900000", "intangibleAssetsExcludingGoodwill": "809600000", "cashAndCashEquivalentsAtCarryingValue": "702500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "3700000", "capitalExpenditures": "89100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90800000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2525800000, "cost_of_revenue": 1942500000, "gross_profit": 583300000, "research_and_development": null, "selling_general_admin": 487300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96500000, "depreciation_amortisation": 150400000, "ebitda": 246900000, "interest_expense": 6400000, "interest_income": null, "other_non_operating": null, "pretax_income": 90100000, "tax_provision": 17500000, "effective_tax_rate": null, "net_income": 72600000, "net_income_continuing_ops": 72600000, "net_income_to_common": 72600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702500000, "short_term_investments": null, "net_receivables": 2129700000, "inventory": 2610400000, "other_current_assets": null, "total_current_assets": 5977900000, "net_ppe": null, "goodwill": 1140400000, "intangible_assets": 809600000, "goodwill_and_intangibles": 1950000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7430600000, "total_assets": 13408500000, "short_term_debt": 797900000, "accounts_payable": 1124600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2972400000, "long_term_debt": 1698100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2574200000, "total_liabilities": 5546600000, "total_debt": 2496000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7372200000, "total_equity": 7856100000, "shares_outstanding": 62900000, "operating_cash_flow": 3700000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90800000, "free_cash_flow": 92800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96500000", "ebitda": "246900000", "netIncome": "72600000", "grossProfit": "583300000", "depreciation": "None", "totalRevenue": "2525800000", "costOfRevenue": "1942500000", "interestIncome": "7100000", "incomeBeforeTax": "90100000", "interestExpense": "6400000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17500000", "reportedCurrency": "USD", "netInterestIncome": "-6400000", "nonInterestIncome": "None", "operatingExpenses": "487300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1942500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150400000", "sellingGeneralAndAdministrative": "487300000", "netIncomeFromContinuingOperations": "72600000" }, "balance": { "goodwill": "1140400000", "inventory": "2610400000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13408500000", "longTermDebt": "1698100000", "shortTermDebt": "797900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "809600000", "reportedCurrency": "USD", "retainedEarnings": "7372200000", "totalLiabilities": "5546600000", "otherCurrentAssets": "535300000", "totalCurrentAssets": "5977900000", "currentLongTermDebt": "688000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2129700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7430600000", "currentAccountsPayable": "1124600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5032100000", "shortLongTermDebtTotal": "2788200000", "totalShareholderEquity": "7856100000", "capitalLeaseObligations": "402100000", "otherCurrentLiabilities": "1049900000", "totalCurrentLiabilities": "2972400000", "otherNonCurrentLiabilities": "340400000", "totalNonCurrentLiabilities": "2574200000", "cashAndShortTermInvestments": "702500000", "commonStockSharesOutstanding": "62900000", "intangibleAssetsExcludingGoodwill": "809600000", "cashAndCashEquivalentsAtCarryingValue": "702500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "3700000", "capitalExpenditures": "89100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90800000", "cashflowFromInvestment": "-89100000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150400000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2637200000, "cost_of_revenue": 2015400000, "gross_profit": 621800000, "ebit": 121400000, "ebitda": 277800000, "pretax_income": 111500000, "tax_provision": 18300000, "net_income": 93200000, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666600000, "total_current_assets": 5496900000, "total_assets": 12778600000, "short_term_debt": 667900000, "long_term_debt": 1677400000, "total_debt": 2345300000, "total_liabilities": 5221700000, "total_equity": 7556900000, "shares_outstanding": 63200000, "goodwill_and_intangibles": 1904000000 }, "cash_flow": { "operating_cash_flow": 397000000, "capital_expenditure": 160800000, "free_cash_flow": 557800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295962, "ticker_id": 2643, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121400000", "ebitda": "277800000", "netIncome": "93200000", "grossProfit": "621800000", "depreciation": "None", "totalRevenue": "2637200000", "costOfRevenue": "2015400000", "interestIncome": "14400000", "incomeBeforeTax": "111500000", "interestExpense": "9900000", "operatingIncome": "121800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "491800000", "netIncomeFromContinuingOperations": "93200000" }, "balance": { "goodwill": "1112100000", "inventory": "2513600000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "12778600000", "longTermDebt": "1677400000", "shortTermDebt": "667900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "791900000", "reportedCurrency": "USD", "retainedEarnings": "7325100000", "totalLiabilities": "5221700000", "otherCurrentAssets": "512500000", "totalCurrentAssets": "5496900000", "currentLongTermDebt": "559400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281700000", "currentAccountsPayable": "978500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4953900000", "shortLongTermDebtTotal": "950900000", "totalShareholderEquity": "7556900000", "capitalLeaseObligations": "391500000", "otherCurrentLiabilities": "1025900000", "totalCurrentLiabilities": "2672300000", "otherNonCurrentLiabilities": "333800000", "totalNonCurrentLiabilities": "2549400000", "cashAndShortTermInvestments": "666600000", "commonStockSharesOutstanding": "63200000", "intangibleAssetsExcludingGoodwill": "791900000", "cashAndCashEquivalentsAtCarryingValue": "666600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "397000000", "capitalExpenditures": "160800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-160800000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2637200000, "cost_of_revenue": 2015400000, "gross_profit": 621800000, "research_and_development": null, "selling_general_admin": 491800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121400000, "depreciation_amortisation": 156400000, "ebitda": 277800000, "interest_expense": 9900000, "interest_income": null, "other_non_operating": null, "pretax_income": 111500000, "tax_provision": 18300000, "effective_tax_rate": null, "net_income": 93200000, "net_income_continuing_ops": 93200000, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666600000, "short_term_investments": null, "net_receivables": 1804200000, "inventory": 2513600000, "other_current_assets": null, "total_current_assets": 5496900000, "net_ppe": null, "goodwill": 1112100000, "intangible_assets": 791900000, "goodwill_and_intangibles": 1904000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7281700000, "total_assets": 12778600000, "short_term_debt": 667900000, "accounts_payable": 978500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2672300000, "long_term_debt": 1677400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2549400000, "total_liabilities": 5221700000, "total_debt": 2345300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7325100000, "total_equity": 7556900000, "shares_outstanding": 63200000, "operating_cash_flow": 397000000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22100000, "free_cash_flow": 557800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121400000", "ebitda": "277800000", "netIncome": "93200000", "grossProfit": "621800000", "depreciation": "None", "totalRevenue": "2637200000", "costOfRevenue": "2015400000", "interestIncome": "14400000", "incomeBeforeTax": "111500000", "interestExpense": "9900000", "operatingIncome": "121800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18300000", "reportedCurrency": "USD", "netInterestIncome": "-9900000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "491800000", "netIncomeFromContinuingOperations": "93200000" }, "balance": { "goodwill": "1112100000", "inventory": "2513600000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "12778600000", "longTermDebt": "1677400000", "shortTermDebt": "667900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "791900000", "reportedCurrency": "USD", "retainedEarnings": "7325100000", "totalLiabilities": "5221700000", "otherCurrentAssets": "512500000", "totalCurrentAssets": "5496900000", "currentLongTermDebt": "559400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1804200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7281700000", "currentAccountsPayable": "978500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4953900000", "shortLongTermDebtTotal": "950900000", "totalShareholderEquity": "7556900000", "capitalLeaseObligations": "391500000", "otherCurrentLiabilities": "1025900000", "totalCurrentLiabilities": "2672300000", "otherNonCurrentLiabilities": "333800000", "totalNonCurrentLiabilities": "2549400000", "cashAndShortTermInvestments": "666600000", "commonStockSharesOutstanding": "63200000", "intangibleAssetsExcludingGoodwill": "791900000", "cashAndCashEquivalentsAtCarryingValue": "666600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "397000000", "capitalExpenditures": "160800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22100000", "cashflowFromInvestment": "-160800000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156400000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2719000000, "cost_of_revenue": 2026400000, "gross_profit": 692600000, "ebit": 213000000, "ebitda": 369200000, "pretax_income": 201800000, "tax_provision": 39800000, "net_income": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424000000, "total_current_assets": 5621400000, "total_assets": 13313200000, "short_term_debt": 576900000, "long_term_debt": 1716400000, "total_debt": 2293300000, "total_liabilities": 5457500000, "total_equity": 7849500000, "shares_outstanding": 63400000, "goodwill_and_intangibles": 2019300000 }, "cash_flow": { "operating_cash_flow": 319600000, "capital_expenditure": 115400000, "free_cash_flow": 435000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295964, "ticker_id": 2643, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213000000", "ebitda": "369200000", "netIncome": "162000000", "grossProfit": "692600000", "depreciation": "None", "totalRevenue": "2719000000", "costOfRevenue": "2026400000", "interestIncome": "14000000", "incomeBeforeTax": "201800000", "interestExpense": "11200000", "operatingIncome": "212300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39800000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "480300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156200000", "sellingGeneralAndAdministrative": "480300000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "1168600000", "inventory": "2612100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13313200000", "longTermDebt": "1716400000", "shortTermDebt": "576900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "850700000", "reportedCurrency": "USD", "retainedEarnings": "7306800000", "totalLiabilities": "5457500000", "otherCurrentAssets": "541900000", "totalCurrentAssets": "5621400000", "currentLongTermDebt": "465300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2043400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7691800000", "currentAccountsPayable": "1061200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5142900000", "shortLongTermDebtTotal": "2591300000", "totalShareholderEquity": "7849500000", "capitalLeaseObligations": "409600000", "otherCurrentLiabilities": "1132900000", "totalCurrentLiabilities": "2771000000", "otherNonCurrentLiabilities": "343900000", "totalNonCurrentLiabilities": "2686500000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "63400000", "intangibleAssetsExcludingGoodwill": "850700000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-21800000", "operatingCashflow": "319600000", "capitalExpenditures": "115400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270100000", "cashflowFromInvestment": "-115400000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2719000000, "cost_of_revenue": 2026400000, "gross_profit": 692600000, "research_and_development": null, "selling_general_admin": 480300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213000000, "depreciation_amortisation": 156200000, "ebitda": 369200000, "interest_expense": 11200000, "interest_income": null, "other_non_operating": null, "pretax_income": 201800000, "tax_provision": 39800000, "effective_tax_rate": null, "net_income": 162000000, "net_income_continuing_ops": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 424000000, "short_term_investments": null, "net_receivables": 2043400000, "inventory": 2612100000, "other_current_assets": null, "total_current_assets": 5621400000, "net_ppe": null, "goodwill": 1168600000, "intangible_assets": 850700000, "goodwill_and_intangibles": 2019300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7691800000, "total_assets": 13313200000, "short_term_debt": 576900000, "accounts_payable": 1061200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2771000000, "long_term_debt": 1716400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2686500000, "total_liabilities": 5457500000, "total_debt": 2293300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7306800000, "total_equity": 7849500000, "shares_outstanding": 63400000, "operating_cash_flow": 319600000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270100000, "free_cash_flow": 435000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213000000", "ebitda": "369200000", "netIncome": "162000000", "grossProfit": "692600000", "depreciation": "None", "totalRevenue": "2719000000", "costOfRevenue": "2026400000", "interestIncome": "14000000", "incomeBeforeTax": "201800000", "interestExpense": "11200000", "operatingIncome": "212300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "39800000", "reportedCurrency": "USD", "netInterestIncome": "-11200000", "nonInterestIncome": "None", "operatingExpenses": "480300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156200000", "sellingGeneralAndAdministrative": "480300000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "1168600000", "inventory": "2612100000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13313200000", "longTermDebt": "1716400000", "shortTermDebt": "576900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "850700000", "reportedCurrency": "USD", "retainedEarnings": "7306800000", "totalLiabilities": "5457500000", "otherCurrentAssets": "541900000", "totalCurrentAssets": "5621400000", "currentLongTermDebt": "465300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2043400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7691800000", "currentAccountsPayable": "1061200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5142900000", "shortLongTermDebtTotal": "2591300000", "totalShareholderEquity": "7849500000", "capitalLeaseObligations": "409600000", "otherCurrentLiabilities": "1132900000", "totalCurrentLiabilities": "2771000000", "otherNonCurrentLiabilities": "343900000", "totalNonCurrentLiabilities": "2686500000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "63400000", "intangibleAssetsExcludingGoodwill": "850700000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-21800000", "operatingCashflow": "319600000", "capitalExpenditures": "115400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270100000", "cashflowFromInvestment": "-115400000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156200000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2801300000, "cost_of_revenue": 2077500000, "gross_profit": 723800000, "ebit": 212400000, "ebitda": 383900000, "pretax_income": 199800000, "tax_provision": 42300000, "net_income": 157400000, "net_income_to_common": 157400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497400000, "total_current_assets": 5641300000, "total_assets": 13279600000, "short_term_debt": 827900000, "long_term_debt": 1691500000, "total_debt": 2519400000, "total_liabilities": 5627100000, "total_equity": 7646500000, "shares_outstanding": 63900000, "goodwill_and_intangibles": 1978100000 }, "cash_flow": { "operating_cash_flow": 233600000, "capital_expenditure": 91400000, "free_cash_flow": 325000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295965, "ticker_id": 2643, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212400000", "ebitda": "383900000", "netIncome": "157400000", "grossProfit": "723800000", "depreciation": "None", "totalRevenue": "2801300000", "costOfRevenue": "2077500000", "interestIncome": "None", "incomeBeforeTax": "199800000", "interestExpense": "12600000", "operatingIncome": "214000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42300000", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "509800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2077500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171500000", "sellingGeneralAndAdministrative": "509800000", "netIncomeFromContinuingOperations": "157500000" }, "balance": { "goodwill": "1136700000", "inventory": "2579900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13279600000", "longTermDebt": "1691500000", "shortTermDebt": "827900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "841400000", "reportedCurrency": "USD", "retainedEarnings": "7144800000", "totalLiabilities": "5627100000", "otherCurrentAssets": "545500000", "totalCurrentAssets": "5641300000", "currentLongTermDebt": "718000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2018500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7638300000", "currentAccountsPayable": "1082800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2821000000", "totalShareholderEquity": "7646500000", "capitalLeaseObligations": "411500000", "otherCurrentLiabilities": "1027000000", "totalCurrentLiabilities": "2937700000", "otherNonCurrentLiabilities": "335100000", "totalNonCurrentLiabilities": "2689400000", "cashAndShortTermInvestments": "497400000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "841400000", "cashAndCashEquivalentsAtCarryingValue": "497400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-63100000", "operatingCashflow": "233600000", "capitalExpenditures": "91400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305400000", "cashflowFromInvestment": "-91400000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2801300000, "cost_of_revenue": 2077500000, "gross_profit": 723800000, "research_and_development": null, "selling_general_admin": 509800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212400000, "depreciation_amortisation": 171500000, "ebitda": 383900000, "interest_expense": 12600000, "interest_income": null, "other_non_operating": null, "pretax_income": 199800000, "tax_provision": 42300000, "effective_tax_rate": null, "net_income": 157400000, "net_income_continuing_ops": 157500000, "net_income_to_common": 157400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497400000, "short_term_investments": null, "net_receivables": 2018500000, "inventory": 2579900000, "other_current_assets": null, "total_current_assets": 5641300000, "net_ppe": null, "goodwill": 1136700000, "intangible_assets": 841400000, "goodwill_and_intangibles": 1978100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7638300000, "total_assets": 13279600000, "short_term_debt": 827900000, "accounts_payable": 1082800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2937700000, "long_term_debt": 1691500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2689400000, "total_liabilities": 5627100000, "total_debt": 2519400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7144800000, "total_equity": 7646500000, "shares_outstanding": 63900000, "operating_cash_flow": 233600000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305400000, "free_cash_flow": 325000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212400000", "ebitda": "383900000", "netIncome": "157400000", "grossProfit": "723800000", "depreciation": "None", "totalRevenue": "2801300000", "costOfRevenue": "2077500000", "interestIncome": "None", "incomeBeforeTax": "199800000", "interestExpense": "12600000", "operatingIncome": "214000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42300000", "reportedCurrency": "USD", "netInterestIncome": "-12600000", "nonInterestIncome": "None", "operatingExpenses": "509800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2077500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171500000", "sellingGeneralAndAdministrative": "509800000", "netIncomeFromContinuingOperations": "157500000" }, "balance": { "goodwill": "1136700000", "inventory": "2579900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13279600000", "longTermDebt": "1691500000", "shortTermDebt": "827900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "841400000", "reportedCurrency": "USD", "retainedEarnings": "7144800000", "totalLiabilities": "5627100000", "otherCurrentAssets": "545500000", "totalCurrentAssets": "5641300000", "currentLongTermDebt": "718000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2018500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7638300000", "currentAccountsPayable": "1082800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2821000000", "totalShareholderEquity": "7646500000", "capitalLeaseObligations": "411500000", "otherCurrentLiabilities": "1027000000", "totalCurrentLiabilities": "2937700000", "otherNonCurrentLiabilities": "335100000", "totalNonCurrentLiabilities": "2689400000", "cashAndShortTermInvestments": "497400000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "841400000", "cashAndCashEquivalentsAtCarryingValue": "497400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-63100000", "operatingCashflow": "233600000", "capitalExpenditures": "91400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305400000", "cashflowFromInvestment": "-91400000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171500000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2679400000, "cost_of_revenue": 2029900000, "gross_profit": 649500000, "ebit": 147700000, "ebitda": 301900000, "pretax_income": 132800000, "tax_provision": 27800000, "net_income": 105000000, "net_income_to_common": 105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 658500000, "total_current_assets": 5721700000, "total_assets": 13531500000, "short_term_debt": 1040800000, "long_term_debt": 1694500000, "total_debt": 2735300000, "total_liabilities": 5883700000, "total_equity": 7641900000, "shares_outstanding": 64000000, "goodwill_and_intangibles": 1994000000 }, "cash_flow": { "operating_cash_flow": 183700000, "capital_expenditure": 86800000, "free_cash_flow": 270500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295966, "ticker_id": 2643, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147700000", "ebitda": "301900000", "netIncome": "105000000", "grossProfit": "649500000", "depreciation": "None", "totalRevenue": "2679400000", "costOfRevenue": "2029900000", "interestIncome": "None", "incomeBeforeTax": "132800000", "interestExpense": "14900000", "operatingIncome": "146600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27800000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "502900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2029900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154200000", "sellingGeneralAndAdministrative": "502900000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "1140200000", "inventory": "2527700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13531500000", "longTermDebt": "1694500000", "shortTermDebt": "1040800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "853800000", "reportedCurrency": "USD", "retainedEarnings": "7075200000", "totalLiabilities": "5883700000", "otherCurrentAssets": "528300000", "totalCurrentAssets": "5721700000", "currentLongTermDebt": "931500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2007200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7809800000", "currentAccountsPayable": "1101900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3057100000", "totalShareholderEquity": "7641900000", "capitalLeaseObligations": "431100000", "otherCurrentLiabilities": "977400000", "totalCurrentLiabilities": "3120100000", "otherNonCurrentLiabilities": "361500000", "totalNonCurrentLiabilities": "2763600000", "cashAndShortTermInvestments": "658500000", "commonStockSharesOutstanding": "64000000", "intangibleAssetsExcludingGoodwill": "853800000", "cashAndCashEquivalentsAtCarryingValue": "658500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "183700000", "capitalExpenditures": "86800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76100000", "cashflowFromInvestment": "-86800000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2679400000, "cost_of_revenue": 2029900000, "gross_profit": 649500000, "research_and_development": null, "selling_general_admin": 502900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147700000, "depreciation_amortisation": 154200000, "ebitda": 301900000, "interest_expense": 14900000, "interest_income": null, "other_non_operating": null, "pretax_income": 132800000, "tax_provision": 27800000, "effective_tax_rate": null, "net_income": 105000000, "net_income_continuing_ops": 105000000, "net_income_to_common": 105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 658500000, "short_term_investments": null, "net_receivables": 2007200000, "inventory": 2527700000, "other_current_assets": null, "total_current_assets": 5721700000, "net_ppe": null, "goodwill": 1140200000, "intangible_assets": 853800000, "goodwill_and_intangibles": 1994000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7809800000, "total_assets": 13531500000, "short_term_debt": 1040800000, "accounts_payable": 1101900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3120100000, "long_term_debt": 1694500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2763600000, "total_liabilities": 5883700000, "total_debt": 2735300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7075200000, "total_equity": 7641900000, "shares_outstanding": 64000000, "operating_cash_flow": 183700000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76100000, "free_cash_flow": 270500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147700000", "ebitda": "301900000", "netIncome": "105000000", "grossProfit": "649500000", "depreciation": "None", "totalRevenue": "2679400000", "costOfRevenue": "2029900000", "interestIncome": "None", "incomeBeforeTax": "132800000", "interestExpense": "14900000", "operatingIncome": "146600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27800000", "reportedCurrency": "USD", "netInterestIncome": "-14900000", "nonInterestIncome": "None", "operatingExpenses": "502900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2029900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154200000", "sellingGeneralAndAdministrative": "502900000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "1140200000", "inventory": "2527700000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13531500000", "longTermDebt": "1694500000", "shortTermDebt": "1040800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "853800000", "reportedCurrency": "USD", "retainedEarnings": "7075200000", "totalLiabilities": "5883700000", "otherCurrentAssets": "528300000", "totalCurrentAssets": "5721700000", "currentLongTermDebt": "931500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2007200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7809800000", "currentAccountsPayable": "1101900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3057100000", "totalShareholderEquity": "7641900000", "capitalLeaseObligations": "431100000", "otherCurrentLiabilities": "977400000", "totalCurrentLiabilities": "3120100000", "otherNonCurrentLiabilities": "361500000", "totalNonCurrentLiabilities": "2763600000", "cashAndShortTermInvestments": "658500000", "commonStockSharesOutstanding": "64000000", "intangibleAssetsExcludingGoodwill": "853800000", "cashAndCashEquivalentsAtCarryingValue": "658500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "183700000", "capitalExpenditures": "86800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76100000", "cashflowFromInvestment": "-86800000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154200000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2612278000, "cost_of_revenue": 1969984000, "gross_profit": 642294000, "ebit": 171009000, "ebitda": 325224000, "pretax_income": 153633000, "tax_provision": 14205000, "net_income": 139488000, "net_income_to_common": 139488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642600000, "total_current_assets": 5604300000, "total_assets": 13559800000, "short_term_debt": 1110600000, "long_term_debt": 1701785000, "total_debt": 2812385000, "total_liabilities": 5930700000, "total_equity": 7623100000, "shares_outstanding": 63938000, "goodwill_and_intangibles": 2035000000 }, "cash_flow": { "operating_cash_flow": 290730000, "capital_expenditure": 240364000, "free_cash_flow": 531094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295967, "ticker_id": 2643, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171009000", "ebitda": "325224000", "netIncome": "139488000", "grossProfit": "642294000", "depreciation": "None", "totalRevenue": "2612278000", "costOfRevenue": "1969984000", "interestIncome": "None", "incomeBeforeTax": "153633000", "interestExpense": "17376000", "operatingIncome": "167098000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14205000", "reportedCurrency": "USD", "netInterestIncome": "-17376000", "nonInterestIncome": "None", "operatingExpenses": "475196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1969984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154215000", "sellingGeneralAndAdministrative": "346892000", "netIncomeFromContinuingOperations": "139428000" }, "balance": { "goodwill": "1159700000", "inventory": "2551900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13559800000", "longTermDebt": "1701785000", "shortTermDebt": "1110600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "875300000", "reportedCurrency": "USD", "retainedEarnings": "6970200000", "totalLiabilities": "5930700000", "otherCurrentAssets": "535100000", "totalCurrentAssets": "5604300000", "currentLongTermDebt": "1001715000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1874700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955500000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3149900000", "totalShareholderEquity": "7623100000", "capitalLeaseObligations": "446366000", "otherCurrentLiabilities": "997300000", "totalCurrentLiabilities": "3145900000", "otherNonCurrentLiabilities": "354028000", "totalNonCurrentLiabilities": "2784800000", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "63938000", "intangibleAssetsExcludingGoodwill": "875300000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20331000", "operatingCashflow": "290730000", "capitalExpenditures": "240364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68665000", "cashflowFromInvestment": "-240365000", "stockBasedCompensation": "5227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2612278000, "cost_of_revenue": 1969984000, "gross_profit": 642294000, "research_and_development": null, "selling_general_admin": 346892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171009000, "depreciation_amortisation": 154215000, "ebitda": 325224000, "interest_expense": 17376000, "interest_income": null, "other_non_operating": null, "pretax_income": 153633000, "tax_provision": 14205000, "effective_tax_rate": null, "net_income": 139488000, "net_income_continuing_ops": 139428000, "net_income_to_common": 139488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642600000, "short_term_investments": 0, "net_receivables": 1874700000, "inventory": 2551900000, "other_current_assets": null, "total_current_assets": 5604300000, "net_ppe": null, "goodwill": 1159700000, "intangible_assets": 875300000, "goodwill_and_intangibles": 2035000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955500000, "total_assets": 13559800000, "short_term_debt": 1110600000, "accounts_payable": 1038000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3145900000, "long_term_debt": 1701785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2784800000, "total_liabilities": 5930700000, "total_debt": 2812385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6970200000, "total_equity": 7623100000, "shares_outstanding": 63938000, "operating_cash_flow": 290730000, "stock_based_compensation": 5227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68665000, "free_cash_flow": 531094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171009000", "ebitda": "325224000", "netIncome": "139488000", "grossProfit": "642294000", "depreciation": "None", "totalRevenue": "2612278000", "costOfRevenue": "1969984000", "interestIncome": "None", "incomeBeforeTax": "153633000", "interestExpense": "17376000", "operatingIncome": "167098000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14205000", "reportedCurrency": "USD", "netInterestIncome": "-17376000", "nonInterestIncome": "None", "operatingExpenses": "475196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1969984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154215000", "sellingGeneralAndAdministrative": "346892000", "netIncomeFromContinuingOperations": "139428000" }, "balance": { "goodwill": "1159700000", "inventory": "2551900000", "commonStock": "700000", "currentDebt": "None", "investments": "None", "totalAssets": "13559800000", "longTermDebt": "1701785000", "shortTermDebt": "1110600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "875300000", "reportedCurrency": "USD", "retainedEarnings": "6970200000", "totalLiabilities": "5930700000", "otherCurrentAssets": "535100000", "totalCurrentAssets": "5604300000", "currentLongTermDebt": "1001715000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1874700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955500000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3149900000", "totalShareholderEquity": "7623100000", "capitalLeaseObligations": "446366000", "otherCurrentLiabilities": "997300000", "totalCurrentLiabilities": "3145900000", "otherNonCurrentLiabilities": "354028000", "totalNonCurrentLiabilities": "2784800000", "cashAndShortTermInvestments": "642600000", "commonStockSharesOutstanding": "63938000", "intangibleAssetsExcludingGoodwill": "875300000", "cashAndCashEquivalentsAtCarryingValue": "642600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "20331000", "operatingCashflow": "290730000", "capitalExpenditures": "240364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68665000", "cashflowFromInvestment": "-240365000", "stockBasedCompensation": "5227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154215000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2766100000, "cost_of_revenue": 2074100000, "gross_profit": 692000000, "ebit": -725200000, "ebitda": -575600000, "pretax_income": -745300000, "tax_provision": 14954000, "net_income": -760459000, "net_income_to_common": -760459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518452000, "total_current_assets": 5504325000, "total_assets": 13138495000, "short_term_debt": 1029075000, "long_term_debt": 1675590000, "total_debt": 2704665000, "total_liabilities": 5867105000, "total_equity": 7265517000, "shares_outstanding": 63682000, "goodwill_and_intangibles": 1979861000 }, "cash_flow": { "operating_cash_flow": 512034000, "capital_expenditure": 127419000, "free_cash_flow": 639453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295969, "ticker_id": 2643, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-725200000", "ebitda": "-575600000", "netIncome": "-760459000", "grossProfit": "692000000", "depreciation": "None", "totalRevenue": "2766100000", "costOfRevenue": "2074100000", "interestIncome": "20002000", "incomeBeforeTax": "-745300000", "interestExpense": "20100000", "operatingIncome": "-733700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14954000", "reportedCurrency": "USD", "netInterestIncome": "-20144000", "nonInterestIncome": "None", "operatingExpenses": "1425700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2074100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "545221000", "netIncomeFromContinuingOperations": "-760289000" }, "balance": { "goodwill": "1125434000", "inventory": "2519709000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "13138495000", "longTermDebt": "1675590000", "shortTermDebt": "1029075000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "854427000", "reportedCurrency": "USD", "retainedEarnings": "6830756000", "totalLiabilities": "5867105000", "otherCurrentAssets": "523017000", "totalCurrentAssets": "5504325000", "currentLongTermDebt": "922697000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1943147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7634170000", "currentAccountsPayable": "1082398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5193302000", "shortLongTermDebtTotal": "3019649000", "totalShareholderEquity": "7265517000", "capitalLeaseObligations": "421362000", "otherCurrentLiabilities": "1077101000", "totalCurrentLiabilities": "3188574000", "otherNonCurrentLiabilities": "687957000", "totalNonCurrentLiabilities": "2678531000", "cashAndShortTermInvestments": "518452000", "commonStockSharesOutstanding": "63682000", "intangibleAssetsExcludingGoodwill": "854427000", "cashAndCashEquivalentsAtCarryingValue": "518452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-760459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52179000", "operatingCashflow": "512034000", "capitalExpenditures": "127419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430006000", "cashflowFromInvestment": "-127419000", "stockBasedCompensation": "5350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2766100000, "cost_of_revenue": 2074100000, "gross_profit": 692000000, "research_and_development": null, "selling_general_admin": 545221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -725200000, "depreciation_amortisation": 149600000, "ebitda": -575600000, "interest_expense": 20100000, "interest_income": null, "other_non_operating": null, "pretax_income": -745300000, "tax_provision": 14954000, "effective_tax_rate": null, "net_income": -760459000, "net_income_continuing_ops": -760289000, "net_income_to_common": -760459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518452000, "short_term_investments": 0, "net_receivables": 1943147000, "inventory": 2519709000, "other_current_assets": null, "total_current_assets": 5504325000, "net_ppe": null, "goodwill": 1125434000, "intangible_assets": 854427000, "goodwill_and_intangibles": 1979861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7634170000, "total_assets": 13138495000, "short_term_debt": 1029075000, "accounts_payable": 1082398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3188574000, "long_term_debt": 1675590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2678531000, "total_liabilities": 5867105000, "total_debt": 2704665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6830756000, "total_equity": 7265517000, "shares_outstanding": 63682000, "operating_cash_flow": 512034000, "stock_based_compensation": 5350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -430006000, "free_cash_flow": 639453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-725200000", "ebitda": "-575600000", "netIncome": "-760459000", "grossProfit": "692000000", "depreciation": "None", "totalRevenue": "2766100000", "costOfRevenue": "2074100000", "interestIncome": "20002000", "incomeBeforeTax": "-745300000", "interestExpense": "20100000", "operatingIncome": "-733700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14954000", "reportedCurrency": "USD", "netInterestIncome": "-20144000", "nonInterestIncome": "None", "operatingExpenses": "1425700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2074100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149600000", "sellingGeneralAndAdministrative": "545221000", "netIncomeFromContinuingOperations": "-760289000" }, "balance": { "goodwill": "1125434000", "inventory": "2519709000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "13138495000", "longTermDebt": "1675590000", "shortTermDebt": "1029075000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "854427000", "reportedCurrency": "USD", "retainedEarnings": "6830756000", "totalLiabilities": "5867105000", "otherCurrentAssets": "523017000", "totalCurrentAssets": "5504325000", "currentLongTermDebt": "922697000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1943147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7634170000", "currentAccountsPayable": "1082398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5193302000", "shortLongTermDebtTotal": "3019649000", "totalShareholderEquity": "7265517000", "capitalLeaseObligations": "421362000", "otherCurrentLiabilities": "1077101000", "totalCurrentLiabilities": "3188574000", "otherNonCurrentLiabilities": "687957000", "totalNonCurrentLiabilities": "2678531000", "cashAndShortTermInvestments": "518452000", "commonStockSharesOutstanding": "63682000", "intangibleAssetsExcludingGoodwill": "854427000", "cashAndCashEquivalentsAtCarryingValue": "518452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-760459000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "52179000", "operatingCashflow": "512034000", "capitalExpenditures": "127419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430006000", "cashflowFromInvestment": "-127419000", "stockBasedCompensation": "5350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149570000", "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": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "income_statement": { "revenue": 2950500000, "cost_of_revenue": 2218500000, "gross_profit": 732000000, "ebit": 150900000, "ebitda": 307500000, "pretax_income": 128000000, "tax_provision": 26760000, "net_income": 101200000, "net_income_to_common": 101200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 570933000, "total_current_assets": 5851328000, "total_assets": 14585163000, "short_term_debt": 1144134000, "long_term_debt": 2013327000, "total_debt": 3157461000, "total_liabilities": 6373143000, "total_equity": 8206106000, "shares_outstanding": 63900000, "goodwill_and_intangibles": 2918963000 }, "cash_flow": { "operating_cash_flow": 263596999, "capital_expenditure": 116652999, "free_cash_flow": 380249998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295970, "ticker_id": 2643, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:35:47.467355+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150900000", "ebitda": "307500000", "netIncome": "101200000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "2950500000", "costOfRevenue": "2218500000", "interestIncome": "22857000", "incomeBeforeTax": "128000000", "interestExpense": "22900000", "operatingIncome": "153100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26760000", "reportedCurrency": "USD", "netInterestIncome": "-22857000", "nonInterestIncome": "None", "operatingExpenses": "578900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2215000", "costofGoodsAndServicesSold": "2218500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156600000", "sellingGeneralAndAdministrative": "578863000", "netIncomeFromContinuingOperations": "101214000" }, "balance": { "goodwill": "2031034000", "inventory": "2618711000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "14585163000", "longTermDebt": "2013327000", "shortTermDebt": "1144134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "887929000", "reportedCurrency": "USD", "retainedEarnings": "7591215000", "totalLiabilities": "6373143000", "otherCurrentAssets": "574613000", "totalCurrentAssets": "5851328000", "currentLongTermDebt": "1038032000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2087071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8733835000", "currentAccountsPayable": "1184104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4957225000", "shortLongTermDebtTotal": "3468073000", "totalShareholderEquity": "8206106000", "capitalLeaseObligations": "416714000", "otherCurrentLiabilities": "959703000", "totalCurrentLiabilities": "3287941000", "otherNonCurrentLiabilities": "761263000", "totalNonCurrentLiabilities": "3085202000", "cashAndShortTermInvestments": "570933000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "887929000", "cashAndCashEquivalentsAtCarryingValue": "570933000", "accumulatedDepreciationAmortizationPPE": "-5179746000" }, "cashflow": { "netIncome": "101217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "94960000", "operatingCashflow": "263596999", "capitalExpenditures": "116652999", "changeInReceivables": "-25440000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294700000", "cashflowFromInvestment": "37339000", "stockBasedCompensation": "5383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2950500000, "cost_of_revenue": 2218500000, "gross_profit": 732000000, "research_and_development": null, "selling_general_admin": 578863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150900000, "depreciation_amortisation": 156600000, "ebitda": 307500000, "interest_expense": 22900000, "interest_income": null, "other_non_operating": null, "pretax_income": 128000000, "tax_provision": 26760000, "effective_tax_rate": null, "net_income": 101200000, "net_income_continuing_ops": 101214000, "net_income_to_common": 101200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 570933000, "short_term_investments": 0, "net_receivables": 2087071000, "inventory": 2618711000, "other_current_assets": null, "total_current_assets": 5851328000, "net_ppe": null, "goodwill": 2031034000, "intangible_assets": 887929000, "goodwill_and_intangibles": 2918963000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8733835000, "total_assets": 14585163000, "short_term_debt": 1144134000, "accounts_payable": 1184104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3287941000, "long_term_debt": 2013327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3085202000, "total_liabilities": 6373143000, "total_debt": 3157461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7591215000, "total_equity": 8206106000, "shares_outstanding": 63900000, "operating_cash_flow": 263596999, "stock_based_compensation": 5383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116652999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37339000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294700000, "free_cash_flow": 380249998, "net_change_in_cash": 6236000 }, "raw_data": { "income": { "ebit": "150900000", "ebitda": "307500000", "netIncome": "101200000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "2950500000", "costOfRevenue": "2218500000", "interestIncome": "22857000", "incomeBeforeTax": "128000000", "interestExpense": "22900000", "operatingIncome": "153100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "26760000", "reportedCurrency": "USD", "netInterestIncome": "-22857000", "nonInterestIncome": "None", "operatingExpenses": "578900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2215000", "costofGoodsAndServicesSold": "2218500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156600000", "sellingGeneralAndAdministrative": "578863000", "netIncomeFromContinuingOperations": "101214000" }, "balance": { "goodwill": "2031034000", "inventory": "2618711000", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "14585163000", "longTermDebt": "2013327000", "shortTermDebt": "1144134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "887929000", "reportedCurrency": "USD", "retainedEarnings": "7591215000", "totalLiabilities": "6373143000", "otherCurrentAssets": "574613000", "totalCurrentAssets": "5851328000", "currentLongTermDebt": "1038032000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "2087071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8733835000", "currentAccountsPayable": "1184104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4957225000", "shortLongTermDebtTotal": "3468073000", "totalShareholderEquity": "8206106000", "capitalLeaseObligations": "416714000", "otherCurrentLiabilities": "959703000", "totalCurrentLiabilities": "3287941000", "otherNonCurrentLiabilities": "761263000", "totalNonCurrentLiabilities": "3085202000", "cashAndShortTermInvestments": "570933000", "commonStockSharesOutstanding": "63900000", "intangibleAssetsExcludingGoodwill": "887929000", "cashAndCashEquivalentsAtCarryingValue": "570933000", "accumulatedDepreciationAmortizationPPE": "-5179746000" }, "cashflow": { "netIncome": "101217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "94960000", "operatingCashflow": "263596999", "capitalExpenditures": "116652999", "changeInReceivables": "-25440000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294700000", "cashflowFromInvestment": "37339000", "stockBasedCompensation": "5383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6236000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171013000", "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": "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" ] } } }