{ "ticker": { "uuid": "6f54854c-7d9d-4e10-80dd-9ae7d0637069", "symbol": "TAP-A", "name": "Molson Coors Beverage Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Brewers", "page_url": "https://sharemaestro.com/factors/ticker/6f54854c-7d9d-4e10-80dd-9ae7d0637069/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f54854c-7d9d-4e10-80dd-9ae7d0637069/" }, "ticker_metadata": { "id": 3868, "uuid": "6f54854c-7d9d-4e10-80dd-9ae7d0637069", "symbol": "TAP-A", "name": "Molson Coors Beverage Company", "asset_type": "equity", "market_cap": 8481073000, "stock_exchange_id": 3, "industry": "Beverages - Brewers", "sector": "Consumer Defensive", "description": "The Molson Coors Beverage Company, commonly known as Molson Coors, is a multinational drink and brewing company headquartered in Chicago in the United States.", "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": "6f54854c-7d9d-4e10-80dd-9ae7d0637069", "symbol": "TAP-A", "name": "Molson Coors Beverage Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Brewers", "page_url": "https://sharemaestro.com/factors/ticker/6f54854c-7d9d-4e10-80dd-9ae7d0637069/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f54854c-7d9d-4e10-80dd-9ae7d0637069/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.88, "quality": 0.22, "momentum": 0.14, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 45.22, "market_cap": 8564668000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0433, "roe": -0.2098, "piotroski_f_score": 5, "momentum_12_1": -0.2108, "volatility_252d": 0.3367 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:51.626512+00:00", "batch_id": "" }, "size": { "price_close": 45.22, "market_cap": 8564668000, "market_cap_usd": 8564668000, "enterprise_value": 14453968000, "shares_outstanding": 189400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8517, "ptbv_ratio": null, "ps_ratio": 0.7655, "pcf_ratio": 4.5615, "pfcf_ratio": 3.3086, "ev_ebitda": null, "ev_ebit": -6.3615, "ev_sales": 1.2919, "ev_fcf": 5.5837, "earnings_yield": null, "fcf_yield": 0.1791, "price_to_sales": 0.7655, "price_to_book": 0.8517, "price_to_cashflow": 4.5615, "ebitda_to_ev": null, "sales_yield": 0.774 }, "yield": { "dividend_yield": 0.0433, "buyback_yield": 0, "shareholder_yield": 0.0433, "debt_paydown_yield": null, "total_yield": 0.0433 }, "quality": { "gross_margin": 0.3783, "operating_margin": -0.2031, "net_margin": -0.1885, "ebitda_margin": -0.1381, "fcf_margin": 0.2314, "roe": -0.2098, "roa": -0.0943, "roic": -0.1069, "roc_greenblatt": null, "asset_turnover": 0.5002, "cash_conversion": -1.2272, "accruals_ratio": -0.1782, "sbc_to_revenue": 0.0028, "piotroski_f_score": 5, "altman_z_score": 0.8267, "earnings_stability_5y": 8.4531, "revenue_stability_5y": 0.0681, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1892, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1958, "net_debt_to_ebitda": -3.8123, "debt_to_assets": 0.2804, "interest_coverage": -9.9873, "current_ratio": 0.5355, "quick_ratio": 0.3769, "net_debt": 5889300000, "local_beta": -0.0002, "volatility_252d": 0.3367, "volatility_60d": 0.8379, "max_drawdown_12m": -0.2528, "risk_adjusted_momentum": -0.6262 }, "growth": { "revenue_growth_1y": -0.013, "revenue_growth_3y_cagr": 0.0135, "revenue_growth_5y_cagr": 0.0291, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0392, "book_value_growth_1y": -0.1619, "revenue_growth": -0.013, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0633, "price_return_3m": -0.1359, "price_return_6m": -0.0155, "price_return_9m": -0.1411, "price_return_12m": -0.1609, "price_return_12m_ex1m": -0.2108, "momentum_6m": -0.0155, "momentum_12m": -0.1609, "momentum_12_1": -0.2108, "distance_from_52w_high": -0.1753, "distance_from_52w_low": 0.1036, "relative_strength": -0.2609 }, "raw_ttm": { "revenue_ttm": 11187800000, "gross_profit_ttm": 4232700000, "ebit_ttm": -2272100000, "ebitda_ttm": -1544800000, "net_income_ttm": -2109300000, "eps_diluted_ttm": -11.1367, "operating_cash_flow_ttm": 1877600000, "capital_expenditure_ttm": 711000000, "fcf_ttm": 2588600000, "dividends_paid_ttm": 370700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227500000, "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_current_liabilities": 5124000000, "net_ppe": null, "total_assets": 22367900000, "total_debt": 6271900000, "total_equity": 10055800000, "net_working_capital": -339400000, "book_value_per_share": 53.0929, "retained_earnings": 5784300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3769900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 15, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 60, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 75 }, "composites": { "value_composite": 12, "quality_composite": 78, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 12, "svqf_composite": 33, "vc1_composite": 13, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 53, "overall_composite": 40, "quality_value_composite": 0.44, "os_score": 0.6, "value_percentile": 0.88, "quality_percentile": 0.22, "momentum_percentile": 0.14, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 11, "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": 53, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4569, "ticker_id": 3868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:51.626512+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.22, "market_cap": 8564668000, "market_cap_usd": 8564668000, "enterprise_value": 14453968000, "shares_outstanding": 189400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.85171423, "ptbv_ratio": null, "ps_ratio": 0.76553639, "pcf_ratio": 4.56149766, "pfcf_ratio": 3.30861006, "ev_ebitda": null, "ev_ebit": -6.36150169, "ev_sales": 1.29194015, "ev_fcf": 5.58370084, "earnings_yield": null, "fcf_yield": 0.17909269, "dividend_yield": 0.04328247, "buyback_yield": 0, "shareholder_yield": 0.04328247, "debt_paydown_yield": null, "total_yield": 0.04328247, "gross_margin": 0.37833175, "operating_margin": -0.20308729, "net_margin": -0.18853573, "ebitda_margin": -0.13807898, "fcf_margin": 0.23137704, "roe": -0.20975954, "roa": -0.09430031, "roic": -0.10687139, "roc_greenblatt": null, "asset_turnover": 0.50017212, "cash_conversion": -1.22723178, "accruals_ratio": -0.17824203, "sbc_to_revenue": 0.00279769, "debt_to_equity": 1.19580739, "net_debt_to_ebitda": -3.81233817, "debt_to_assets": 0.28039736, "interest_coverage": -9.98725275, "current_ratio": 0.53548009, "quick_ratio": 0.37685402, "net_debt": 5889300000, "revenue_growth_1y": -0.0129602, "revenue_growth_3y_cagr": 0.01351614, "revenue_growth_5y_cagr": 0.02906265, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03922277, "book_value_growth_1y": -0.16190989, "piotroski_f_score": 5, "altman_z_score": 0.82665681, "earnings_stability_5y": 8.453148, "revenue_stability_5y": 0.068127, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06328447, "price_return_3m": -0.13594283, "price_return_6m": -0.01548403, "price_return_9m": -0.14111245, "price_return_12m": -0.16090041, "price_return_12m_ex1m": -0.21084186, "distance_from_52w_high": -0.17534421, "distance_from_52w_low": 0.10359706, "relative_strength": -0.26086399, "local_beta": -0.0002, "volatility_252d": 0.336709, "volatility_60d": 0.837855, "max_drawdown_12m": -0.25275645, "revenue_ttm": 11187800000, "gross_profit_ttm": 4232700000, "ebit_ttm": -2272100000, "ebitda_ttm": -1544800000, "net_income_ttm": -2109300000, "eps_diluted_ttm": -11.13674762, "operating_cash_flow_ttm": 1877600000, "capital_expenditure_ttm": 711000000, "fcf_ttm": 2588600000, "dividends_paid_ttm": 370700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227500000, "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_current_liabilities": 5124000000, "net_ppe": null, "total_assets": 22367900000, "total_debt": 6271900000, "total_equity": 10055800000, "net_working_capital": -339400000, "book_value_per_share": 53.09292503, "retained_earnings": 5784300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3769900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 15, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 60, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 75, "value_composite": 12, "quality_composite": 78, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 12, "svqf_composite": 33, "vc1_composite": 13, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 53, "overall_composite": 40, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 11, "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": 45.22, "os": 0.6, "value": 0.88, "quality": 0.22, "momentum": 0.14, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0433, "roe": -0.2098, "momentum_12_1": -0.2108, "complete_fields": { "id": 4569, "ticker_id": 3868, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:51.626512+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.22, "market_cap": 8564668000, "market_cap_usd": 8564668000, "enterprise_value": 14453968000, "shares_outstanding": 189400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.85171423, "ptbv_ratio": null, "ps_ratio": 0.76553639, "pcf_ratio": 4.56149766, "pfcf_ratio": 3.30861006, "ev_ebitda": null, "ev_ebit": -6.36150169, "ev_sales": 1.29194015, "ev_fcf": 5.58370084, "earnings_yield": null, "fcf_yield": 0.17909269, "dividend_yield": 0.04328247, "buyback_yield": 0, "shareholder_yield": 0.04328247, "debt_paydown_yield": null, "total_yield": 0.04328247, "gross_margin": 0.37833175, "operating_margin": -0.20308729, "net_margin": -0.18853573, "ebitda_margin": -0.13807898, "fcf_margin": 0.23137704, "roe": -0.20975954, "roa": -0.09430031, "roic": -0.10687139, "roc_greenblatt": null, "asset_turnover": 0.50017212, "cash_conversion": -1.22723178, "accruals_ratio": -0.17824203, "sbc_to_revenue": 0.00279769, "debt_to_equity": 1.19580739, "net_debt_to_ebitda": -3.81233817, "debt_to_assets": 0.28039736, "interest_coverage": -9.98725275, "current_ratio": 0.53548009, "quick_ratio": 0.37685402, "net_debt": 5889300000, "revenue_growth_1y": -0.0129602, "revenue_growth_3y_cagr": 0.01351614, "revenue_growth_5y_cagr": 0.02906265, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.03922277, "book_value_growth_1y": -0.16190989, "piotroski_f_score": 5, "altman_z_score": 0.82665681, "earnings_stability_5y": 8.453148, "revenue_stability_5y": 0.068127, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06328447, "price_return_3m": -0.13594283, "price_return_6m": -0.01548403, "price_return_9m": -0.14111245, "price_return_12m": -0.16090041, "price_return_12m_ex1m": -0.21084186, "distance_from_52w_high": -0.17534421, "distance_from_52w_low": 0.10359706, "relative_strength": -0.26086399, "local_beta": -0.0002, "volatility_252d": 0.336709, "volatility_60d": 0.837855, "max_drawdown_12m": -0.25275645, "revenue_ttm": 11187800000, "gross_profit_ttm": 4232700000, "ebit_ttm": -2272100000, "ebitda_ttm": -1544800000, "net_income_ttm": -2109300000, "eps_diluted_ttm": -11.13674762, "operating_cash_flow_ttm": 1877600000, "capital_expenditure_ttm": 711000000, "fcf_ttm": 2588600000, "dividends_paid_ttm": 370700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 227500000, "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_current_liabilities": 5124000000, "net_ppe": null, "total_assets": 22367900000, "total_debt": 6271900000, "total_equity": 10055800000, "net_working_capital": -339400000, "book_value_per_share": 53.09292503, "retained_earnings": 5784300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3769900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 16, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 15, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 60, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 75, "value_composite": 12, "quality_composite": 78, "momentum_composite": 86, "growth_composite": 79, "yield_composite": 12, "svqf_composite": 33, "vc1_composite": 13, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 53, "overall_composite": 40, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 11140800000, "cost_of_revenue": 6954400000, "gross_profit": 4186400000, "ebit": -2332700000, "ebitda": -1610800000, "pretax_income": -2518000000, "tax_provision": -337800000, "net_income": -2139600000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6299500000, "total_liabilities": 12195700000, "total_equity": 10230300000, "shares_outstanding": 195700000, "goodwill_and_intangibles": 13935800000 }, "cash_flow": { "operating_cash_flow": 1784400000, "capital_expenditure": 716600000, "free_cash_flow": 2501000000, "dividends_paid": 376300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337240, "ticker_id": 3868, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2332700000", "ebitda": "-1610800000", "netIncome": "-2139600000", "grossProfit": "4186400000", "depreciation": "None", "totalRevenue": "11140800000", "costOfRevenue": "6954400000", "interestIncome": "20600000", "incomeBeforeTax": "-2518000000", "interestExpense": "225600000", "operatingIncome": "-2340900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-337800000", "reportedCurrency": "USD", "netInterestIncome": "-227300000", "nonInterestIncome": "None", "operatingExpenses": "6527300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6954400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721900000", "sellingGeneralAndAdministrative": "2643900000", "netIncomeFromContinuingOperations": "-2180200000" }, "balance": { "goodwill": "1944700000", "inventory": "715900000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22738400000", "longTermDebt": "3865400000", "shortTermDebt": "2434100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11991100000", "reportedCurrency": "USD", "retainedEarnings": "5723700000", "totalLiabilities": "12195700000", "otherCurrentAssets": "620100000", "totalCurrentAssets": "2935500000", "currentLongTermDebt": "2434100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19802900000", "currentAccountsPayable": "1822800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6299500000", "totalShareholderEquity": "10230300000", "capitalLeaseObligations": "52800000", "otherCurrentLiabilities": "1053900000", "totalCurrentLiabilities": "5310800000", "otherNonCurrentLiabilities": "307700000", "totalNonCurrentLiabilities": "6884900000", "cashAndShortTermInvestments": "896500000", "commonStockSharesOutstanding": "195700000", "intangibleAssetsExcludingGoodwill": "11991100000", "cashAndCashEquivalentsAtCarryingValue": "896500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2180200000", "profitLoss": "None", "dividendPayout": "376300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "65200000", "operatingCashflow": "1784400000", "capitalExpenditures": "716600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056800000", "cashflowFromInvestment": "-822100000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-647900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "711300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11140800000, "cost_of_revenue": 6954400000, "gross_profit": 4186400000, "research_and_development": null, "selling_general_admin": 2643900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2332700000, "depreciation_amortisation": 721900000, "ebitda": -1610800000, "interest_expense": 225600000, "interest_income": null, "other_non_operating": null, "pretax_income": -2518000000, "tax_provision": -337800000, "effective_tax_rate": null, "net_income": -2139600000, "net_income_continuing_ops": -2180200000, "net_income_to_common": -2139600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 896500000, "short_term_investments": null, "net_receivables": 703000000, "inventory": 715900000, "other_current_assets": null, "total_current_assets": 2935500000, "net_ppe": null, "goodwill": 1944700000, "intangible_assets": 11991100000, "goodwill_and_intangibles": 13935800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19802900000, "total_assets": 22738400000, "short_term_debt": 2434100000, "accounts_payable": 1822800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5310800000, "long_term_debt": 3865400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6884900000, "total_liabilities": 12195700000, "total_debt": 6299500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5723700000, "total_equity": 10230300000, "shares_outstanding": 195700000, "operating_cash_flow": 1784400000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 716600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -822100000, "dividends_paid": 376300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1056800000, "free_cash_flow": 2501000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2332700000", "ebitda": "-1610800000", "netIncome": "-2139600000", "grossProfit": "4186400000", "depreciation": "None", "totalRevenue": "11140800000", "costOfRevenue": "6954400000", "interestIncome": "20600000", "incomeBeforeTax": "-2518000000", "interestExpense": "225600000", "operatingIncome": "-2340900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-337800000", "reportedCurrency": "USD", "netInterestIncome": "-227300000", "nonInterestIncome": "None", "operatingExpenses": "6527300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6954400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721900000", "sellingGeneralAndAdministrative": "2643900000", "netIncomeFromContinuingOperations": "-2180200000" }, "balance": { "goodwill": "1944700000", "inventory": "715900000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22738400000", "longTermDebt": "3865400000", "shortTermDebt": "2434100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11991100000", "reportedCurrency": "USD", "retainedEarnings": "5723700000", "totalLiabilities": "12195700000", "otherCurrentAssets": "620100000", "totalCurrentAssets": "2935500000", "currentLongTermDebt": "2434100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19802900000", "currentAccountsPayable": "1822800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6299500000", "totalShareholderEquity": "10230300000", "capitalLeaseObligations": "52800000", "otherCurrentLiabilities": "1053900000", "totalCurrentLiabilities": "5310800000", "otherNonCurrentLiabilities": "307700000", "totalNonCurrentLiabilities": "6884900000", "cashAndShortTermInvestments": "896500000", "commonStockSharesOutstanding": "195700000", "intangibleAssetsExcludingGoodwill": "11991100000", "cashAndCashEquivalentsAtCarryingValue": "896500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2180200000", "profitLoss": "None", "dividendPayout": "376300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "65200000", "operatingCashflow": "1784400000", "capitalExpenditures": "716600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1056800000", "cashflowFromInvestment": "-822100000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-647900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "711300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 11627000000, "cost_of_revenue": 7093600000, "gross_profit": 4533400000, "ebit": 1785700000, "ebitda": 2545100000, "pretax_income": 1503000000, "tax_provision": 345300000, "net_income": 1122400000, "net_income_to_common": 1122400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 969300000, "total_current_assets": 2848400000, "total_assets": 26064300000, "short_term_debt": 78900000, "long_term_debt": 6113900000, "total_debt": 6192800000, "total_liabilities": 12611600000, "total_equity": 13092400000, "shares_outstanding": 209900000, "goodwill_and_intangibles": 17777500000 }, "cash_flow": { "operating_cash_flow": 1910300000, "capital_expenditure": 674100000, "free_cash_flow": 2584400000, "dividends_paid": 369200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337245, "ticker_id": 3868, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1785700000", "ebitda": "2545100000", "netIncome": "1122400000", "grossProfit": "4533400000", "depreciation": "None", "totalRevenue": "11627000000", "costOfRevenue": "7093600000", "interestIncome": "35400000", "incomeBeforeTax": "1503000000", "interestExpense": "279300000", "operatingIncome": "1753200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "345300000", "reportedCurrency": "USD", "netInterestIncome": "-247300000", "nonInterestIncome": "None", "operatingExpenses": "2780200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7093600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "759400000", "sellingGeneralAndAdministrative": "1416100000", "netIncomeFromContinuingOperations": "1157700000" }, "balance": { "goodwill": "5582300000", "inventory": "727800000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26064300000", "longTermDebt": "6113900000", "shortTermDebt": "78900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12195200000", "reportedCurrency": "USD", "retainedEarnings": "8238000000", "totalLiabilities": "12611600000", "otherCurrentAssets": "308400000", "totalCurrentAssets": "2848400000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23215900000", "currentAccountsPayable": "1875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6192800000", "totalShareholderEquity": "13092400000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848800000", "totalCurrentLiabilities": "3045200000", "otherNonCurrentLiabilities": "302400000", "totalNonCurrentLiabilities": "9566400000", "cashAndShortTermInvestments": "969300000", "commonStockSharesOutstanding": "209900000", "intangibleAssetsExcludingGoodwill": "12195200000", "cashAndCashEquivalentsAtCarryingValue": "969300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1157700000", "profitLoss": "None", "dividendPayout": "369200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "55100000", "operatingCashflow": "1910300000", "capitalExpenditures": "674100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1138400000", "cashflowFromInvestment": "-648000000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-643400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "759400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11627000000, "cost_of_revenue": 7093600000, "gross_profit": 4533400000, "research_and_development": null, "selling_general_admin": 1416100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1785700000, "depreciation_amortisation": 759400000, "ebitda": 2545100000, "interest_expense": 279300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1503000000, "tax_provision": 345300000, "effective_tax_rate": null, "net_income": 1122400000, "net_income_continuing_ops": 1157700000, "net_income_to_common": 1122400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 969300000, "short_term_investments": null, "net_receivables": 842900000, "inventory": 727800000, "other_current_assets": null, "total_current_assets": 2848400000, "net_ppe": null, "goodwill": 5582300000, "intangible_assets": 12195200000, "goodwill_and_intangibles": 17777500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23215900000, "total_assets": 26064300000, "short_term_debt": 78900000, "accounts_payable": 1875000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3045200000, "long_term_debt": 6113900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9566400000, "total_liabilities": 12611600000, "total_debt": 6192800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8238000000, "total_equity": 13092400000, "shares_outstanding": 209900000, "operating_cash_flow": 1910300000, "stock_based_compensation": 43100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 674100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -648000000, "dividends_paid": 369200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1138400000, "free_cash_flow": 2584400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1785700000", "ebitda": "2545100000", "netIncome": "1122400000", "grossProfit": "4533400000", "depreciation": "None", "totalRevenue": "11627000000", "costOfRevenue": "7093600000", "interestIncome": "35400000", "incomeBeforeTax": "1503000000", "interestExpense": "279300000", "operatingIncome": "1753200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "345300000", "reportedCurrency": "USD", "netInterestIncome": "-247300000", "nonInterestIncome": "None", "operatingExpenses": "2780200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7093600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "759400000", "sellingGeneralAndAdministrative": "1416100000", "netIncomeFromContinuingOperations": "1157700000" }, "balance": { "goodwill": "5582300000", "inventory": "727800000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26064300000", "longTermDebt": "6113900000", "shortTermDebt": "78900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12195200000", "reportedCurrency": "USD", "retainedEarnings": "8238000000", "totalLiabilities": "12611600000", "otherCurrentAssets": "308400000", "totalCurrentAssets": "2848400000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23215900000", "currentAccountsPayable": "1875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6192800000", "totalShareholderEquity": "13092400000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848800000", "totalCurrentLiabilities": "3045200000", "otherNonCurrentLiabilities": "302400000", "totalNonCurrentLiabilities": "9566400000", "cashAndShortTermInvestments": "969300000", "commonStockSharesOutstanding": "209900000", "intangibleAssetsExcludingGoodwill": "12195200000", "cashAndCashEquivalentsAtCarryingValue": "969300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1157700000", "profitLoss": "None", "dividendPayout": "369200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "55100000", "operatingCashflow": "1910300000", "capitalExpenditures": "674100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1138400000", "cashflowFromInvestment": "-648000000", "stockBasedCompensation": "43100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "369200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-643400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "759400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 11702100000, "cost_of_revenue": 7333300000, "gross_profit": 4368800000, "ebit": 1486500000, "ebitda": 2169300000, "pretax_income": 1252500000, "tax_provision": 296100000, "net_income": 948900000, "net_income_to_common": 948900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 868900000, "total_current_assets": 2848500000, "total_assets": 26375100000, "short_term_debt": 958700000, "long_term_debt": 5312100000, "total_debt": 6270800000, "total_liabilities": 12940000000, "total_equity": 13196000000, "shares_outstanding": 217300000, "goodwill_and_intangibles": 17939900000 }, "cash_flow": { "operating_cash_flow": 2079000000, "capital_expenditure": 671500000, "free_cash_flow": 2750500000, "dividends_paid": 354700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337250, "ticker_id": 3868, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1486500000", "ebitda": "2169300000", "netIncome": "948900000", "grossProfit": "4368800000", "depreciation": "None", "totalRevenue": "11702100000", "costOfRevenue": "7333300000", "interestIncome": "25400000", "incomeBeforeTax": "1252500000", "interestExpense": "228800000", "operatingIncome": "1438200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "296100000", "reportedCurrency": "USD", "netInterestIncome": "-208600000", "nonInterestIncome": "None", "operatingExpenses": "2930600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682800000", "sellingGeneralAndAdministrative": "2779900000", "netIncomeFromContinuingOperations": "956400000" }, "balance": { "goodwill": "5325300000", "inventory": "802300000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26375100000", "longTermDebt": "5312100000", "shortTermDebt": "958700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12614600000", "reportedCurrency": "USD", "retainedEarnings": "7484300000", "totalLiabilities": "12940000000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2848500000", "currentLongTermDebt": "911800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23526600000", "currentAccountsPayable": "1980800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270800000", "totalShareholderEquity": "13196000000", "capitalLeaseObligations": "46900000", "otherCurrentLiabilities": "898000000", "totalCurrentLiabilities": "4092600000", "otherNonCurrentLiabilities": "372300000", "totalNonCurrentLiabilities": "8847400000", "cashAndShortTermInvestments": "868900000", "commonStockSharesOutstanding": "217300000", "intangibleAssetsExcludingGoodwill": "12614600000", "cashAndCashEquivalentsAtCarryingValue": "868900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "948900000", "profitLoss": "None", "dividendPayout": "354700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "2079000000", "capitalExpenditures": "671500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-981400000", "cashflowFromInvestment": "-841700000", "stockBasedCompensation": "44900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "682800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11702100000, "cost_of_revenue": 7333300000, "gross_profit": 4368800000, "research_and_development": null, "selling_general_admin": 2779900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1486500000, "depreciation_amortisation": 682800000, "ebitda": 2169300000, "interest_expense": 228800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1252500000, "tax_provision": 296100000, "effective_tax_rate": null, "net_income": 948900000, "net_income_continuing_ops": 956400000, "net_income_to_common": 948900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 868900000, "short_term_investments": null, "net_receivables": 879400000, "inventory": 802300000, "other_current_assets": null, "total_current_assets": 2848500000, "net_ppe": null, "goodwill": 5325300000, "intangible_assets": 12614600000, "goodwill_and_intangibles": 17939900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23526600000, "total_assets": 26375100000, "short_term_debt": 958700000, "accounts_payable": 1980800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4092600000, "long_term_debt": 5312100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8847400000, "total_liabilities": 12940000000, "total_debt": 6270800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7484300000, "total_equity": 13196000000, "shares_outstanding": 217300000, "operating_cash_flow": 2079000000, "stock_based_compensation": 44900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 671500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -841700000, "dividends_paid": 354700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -981400000, "free_cash_flow": 2750500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1486500000", "ebitda": "2169300000", "netIncome": "948900000", "grossProfit": "4368800000", "depreciation": "None", "totalRevenue": "11702100000", "costOfRevenue": "7333300000", "interestIncome": "25400000", "incomeBeforeTax": "1252500000", "interestExpense": "228800000", "operatingIncome": "1438200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "296100000", "reportedCurrency": "USD", "netInterestIncome": "-208600000", "nonInterestIncome": "None", "operatingExpenses": "2930600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7333300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682800000", "sellingGeneralAndAdministrative": "2779900000", "netIncomeFromContinuingOperations": "956400000" }, "balance": { "goodwill": "5325300000", "inventory": "802300000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26375100000", "longTermDebt": "5312100000", "shortTermDebt": "958700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12614600000", "reportedCurrency": "USD", "retainedEarnings": "7484300000", "totalLiabilities": "12940000000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2848500000", "currentLongTermDebt": "911800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23526600000", "currentAccountsPayable": "1980800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270800000", "totalShareholderEquity": "13196000000", "capitalLeaseObligations": "46900000", "otherCurrentLiabilities": "898000000", "totalCurrentLiabilities": "4092600000", "otherNonCurrentLiabilities": "372300000", "totalNonCurrentLiabilities": "8847400000", "cashAndShortTermInvestments": "868900000", "commonStockSharesOutstanding": "217300000", "intangibleAssetsExcludingGoodwill": "12614600000", "cashAndCashEquivalentsAtCarryingValue": "868900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "948900000", "profitLoss": "None", "dividendPayout": "354700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "2079000000", "capitalExpenditures": "671500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-981400000", "cashflowFromInvestment": "-841700000", "stockBasedCompensation": "44900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "682800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 10701000000, "cost_of_revenue": 7045800000, "gross_profit": 3655200000, "ebit": 188100000, "ebitda": 872900000, "pretax_income": -62500000, "tax_provision": 124000000, "net_income": -175300000, "net_income_to_common": -175300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600000000, "total_current_assets": 2638000000, "total_assets": 25868300000, "short_term_debt": 441800000, "long_term_debt": 6165200000, "total_debt": 6607000000, "total_liabilities": 12953100000, "total_equity": 12689700000, "shares_outstanding": 216900000, "goodwill_and_intangibles": 18092000000 }, "cash_flow": { "operating_cash_flow": 1502000000, "capital_expenditure": 661400000, "free_cash_flow": 2163400000, "dividends_paid": 329300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337255, "ticker_id": 3868, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188100000", "ebitda": "872900000", "netIncome": "-175300000", "grossProfit": "3655200000", "depreciation": "None", "totalRevenue": "10701000000", "costOfRevenue": "7045800000", "interestIncome": "4300000", "incomeBeforeTax": "-62500000", "interestExpense": "236300000", "operatingIncome": "157500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-246300000", "nonInterestIncome": "None", "operatingExpenses": "3497700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30600000", "costofGoodsAndServicesSold": "7045800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684800000", "sellingGeneralAndAdministrative": "2618800000", "netIncomeFromContinuingOperations": "-186500000" }, "balance": { "goodwill": "5291900000", "inventory": "792900000", "commonStock": "517600000", "currentDebt": "None", "investments": "None", "totalAssets": "25868300000", "longTermDebt": "6165200000", "shortTermDebt": "441800000", "treasuryStock": "-522900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12800100000", "reportedCurrency": "USD", "retainedEarnings": "6894100000", "totalLiabilities": "12953100000", "otherCurrentAssets": "378900000", "totalCurrentAssets": "2638000000", "currentLongTermDebt": "397100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "866200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23230300000", "currentAccountsPayable": "2068200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4355500000", "shortLongTermDebtTotal": "6607000000", "totalShareholderEquity": "12689700000", "capitalLeaseObligations": "44700000", "otherCurrentLiabilities": "625500000", "totalCurrentLiabilities": "3375400000", "otherNonCurrentLiabilities": "766100000", "totalNonCurrentLiabilities": "9577700000", "cashAndShortTermInvestments": "600000000", "commonStockSharesOutstanding": "216900000", "intangibleAssetsExcludingGoodwill": "12800100000", "cashAndCashEquivalentsAtCarryingValue": "600000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186500000", "profitLoss": "None", "dividendPayout": "329300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64600000", "operatingCashflow": "1502000000", "capitalExpenditures": "661400000", "changeInReceivables": "-108500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-889500000", "cashflowFromInvestment": "-625100000", "stockBasedCompensation": "33600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10701000000, "cost_of_revenue": 7045800000, "gross_profit": 3655200000, "research_and_development": null, "selling_general_admin": 2618800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188100000, "depreciation_amortisation": 684800000, "ebitda": 872900000, "interest_expense": 236300000, "interest_income": null, "other_non_operating": null, "pretax_income": -62500000, "tax_provision": 124000000, "effective_tax_rate": null, "net_income": -175300000, "net_income_continuing_ops": -186500000, "net_income_to_common": -175300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600000000, "short_term_investments": null, "net_receivables": 866200000, "inventory": 792900000, "other_current_assets": null, "total_current_assets": 2638000000, "net_ppe": null, "goodwill": 5291900000, "intangible_assets": 12800100000, "goodwill_and_intangibles": 18092000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23230300000, "total_assets": 25868300000, "short_term_debt": 441800000, "accounts_payable": 2068200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3375400000, "long_term_debt": 6165200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9577700000, "total_liabilities": 12953100000, "total_debt": 6607000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6894100000, "total_equity": 12689700000, "shares_outstanding": 216900000, "operating_cash_flow": 1502000000, "stock_based_compensation": 33600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 661400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -625100000, "dividends_paid": 329300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -889500000, "free_cash_flow": 2163400000, "net_change_in_cash": -12600000 }, "raw_data": { "income": { "ebit": "188100000", "ebitda": "872900000", "netIncome": "-175300000", "grossProfit": "3655200000", "depreciation": "None", "totalRevenue": "10701000000", "costOfRevenue": "7045800000", "interestIncome": "4300000", "incomeBeforeTax": "-62500000", "interestExpense": "236300000", "operatingIncome": "157500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-246300000", "nonInterestIncome": "None", "operatingExpenses": "3497700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30600000", "costofGoodsAndServicesSold": "7045800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "684800000", "sellingGeneralAndAdministrative": "2618800000", "netIncomeFromContinuingOperations": "-186500000" }, "balance": { "goodwill": "5291900000", "inventory": "792900000", "commonStock": "517600000", "currentDebt": "None", "investments": "None", "totalAssets": "25868300000", "longTermDebt": "6165200000", "shortTermDebt": "441800000", "treasuryStock": "-522900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12800100000", "reportedCurrency": "USD", "retainedEarnings": "6894100000", "totalLiabilities": "12953100000", "otherCurrentAssets": "378900000", "totalCurrentAssets": "2638000000", "currentLongTermDebt": "397100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "866200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23230300000", "currentAccountsPayable": "2068200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4355500000", "shortLongTermDebtTotal": "6607000000", "totalShareholderEquity": "12689700000", "capitalLeaseObligations": "44700000", "otherCurrentLiabilities": "625500000", "totalCurrentLiabilities": "3375400000", "otherNonCurrentLiabilities": "766100000", "totalNonCurrentLiabilities": "9577700000", "cashAndShortTermInvestments": "600000000", "commonStockSharesOutstanding": "216900000", "intangibleAssetsExcludingGoodwill": "12800100000", "cashAndCashEquivalentsAtCarryingValue": "600000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186500000", "profitLoss": "None", "dividendPayout": "329300000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-64600000", "operatingCashflow": "1502000000", "capitalExpenditures": "661400000", "changeInReceivables": "-108500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-889500000", "cashflowFromInvestment": "-625100000", "stockBasedCompensation": "33600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 10279700000, "cost_of_revenue": 6226300000, "gross_profit": 4053400000, "ebit": 1499300000, "ebitda": 2285400000, "pretax_income": 1239000000, "tax_provision": 230500000, "net_income": 1005700000, "net_income_to_common": 1005700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 637400000, "total_current_assets": 2778700000, "total_assets": 27619000000, "short_term_debt": 560300000, "long_term_debt": 6647200000, "total_debt": 7207500000, "total_liabilities": 13954900000, "total_equity": 13417100000, "shares_outstanding": 217600000, "goodwill_and_intangibles": 19439400000 }, "cash_flow": { "operating_cash_flow": 1573500000, "capital_expenditure": 522600000, "free_cash_flow": 2096100000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337260, "ticker_id": 3868, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1499300000", "ebitda": "2285400000", "netIncome": "1005700000", "grossProfit": "4053400000", "depreciation": "None", "totalRevenue": "10279700000", "costOfRevenue": "6226300000", "interestIncome": "2000000", "incomeBeforeTax": "1239000000", "interestExpense": "261600000", "operatingIncome": "1454400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "230500000", "reportedCurrency": "USD", "netInterestIncome": "-258300000", "nonInterestIncome": "None", "operatingExpenses": "2599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44900000", "costofGoodsAndServicesSold": "6226300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786100000", "sellingGeneralAndAdministrative": "2554500000", "netIncomeFromContinuingOperations": "1008500000" }, "balance": { "goodwill": "6152600000", "inventory": "804700000", "commonStock": "522100000", "currentDebt": "None", "investments": "None", "totalAssets": "27619000000", "longTermDebt": "6647200000", "shortTermDebt": "560300000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13286800000", "reportedCurrency": "USD", "retainedEarnings": "7401500000", "totalLiabilities": "13954900000", "otherCurrentAssets": "457200000", "totalCurrentAssets": "2778700000", "currentLongTermDebt": "514900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24840300000", "currentAccountsPayable": "2098100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4192400000", "shortLongTermDebtTotal": "7207500000", "totalShareholderEquity": "13417100000", "capitalLeaseObligations": "45400000", "otherCurrentLiabilities": "721200000", "totalCurrentLiabilities": "3622200000", "otherNonCurrentLiabilities": "980900000", "totalNonCurrentLiabilities": "10332700000", "cashAndShortTermInvestments": "637400000", "commonStockSharesOutstanding": "217600000", "intangibleAssetsExcludingGoodwill": "13286800000", "cashAndCashEquivalentsAtCarryingValue": "637400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1008500000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-143900000", "operatingCashflow": "1573500000", "capitalExpenditures": "522600000", "changeInReceivables": "-137600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1172200000", "cashflowFromInvestment": "-509900000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-108600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10279700000, "cost_of_revenue": 6226300000, "gross_profit": 4053400000, "research_and_development": null, "selling_general_admin": 2554500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1499300000, "depreciation_amortisation": 786100000, "ebitda": 2285400000, "interest_expense": 261600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1239000000, "tax_provision": 230500000, "effective_tax_rate": null, "net_income": 1005700000, "net_income_continuing_ops": 1008500000, "net_income_to_common": 1005700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 637400000, "short_term_investments": null, "net_receivables": 879400000, "inventory": 804700000, "other_current_assets": null, "total_current_assets": 2778700000, "net_ppe": null, "goodwill": 6152600000, "intangible_assets": 13286800000, "goodwill_and_intangibles": 19439400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24840300000, "total_assets": 27619000000, "short_term_debt": 560300000, "accounts_payable": 2098100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3622200000, "long_term_debt": 6647200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10332700000, "total_liabilities": 13954900000, "total_debt": 7207500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7401500000, "total_equity": 13417100000, "shares_outstanding": 217600000, "operating_cash_flow": 1573500000, "stock_based_compensation": 32100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 522600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509900000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1172200000, "free_cash_flow": 2096100000, "net_change_in_cash": -108600000 }, "raw_data": { "income": { "ebit": "1499300000", "ebitda": "2285400000", "netIncome": "1005700000", "grossProfit": "4053400000", "depreciation": "None", "totalRevenue": "10279700000", "costOfRevenue": "6226300000", "interestIncome": "2000000", "incomeBeforeTax": "1239000000", "interestExpense": "261600000", "operatingIncome": "1454400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "230500000", "reportedCurrency": "USD", "netInterestIncome": "-258300000", "nonInterestIncome": "None", "operatingExpenses": "2599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44900000", "costofGoodsAndServicesSold": "6226300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "786100000", "sellingGeneralAndAdministrative": "2554500000", "netIncomeFromContinuingOperations": "1008500000" }, "balance": { "goodwill": "6152600000", "inventory": "804700000", "commonStock": "522100000", "currentDebt": "None", "investments": "None", "totalAssets": "27619000000", "longTermDebt": "6647200000", "shortTermDebt": "560300000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13286800000", "reportedCurrency": "USD", "retainedEarnings": "7401500000", "totalLiabilities": "13954900000", "otherCurrentAssets": "457200000", "totalCurrentAssets": "2778700000", "currentLongTermDebt": "514900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24840300000", "currentAccountsPayable": "2098100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4192400000", "shortLongTermDebtTotal": "7207500000", "totalShareholderEquity": "13417100000", "capitalLeaseObligations": "45400000", "otherCurrentLiabilities": "721200000", "totalCurrentLiabilities": "3622200000", "otherNonCurrentLiabilities": "980900000", "totalNonCurrentLiabilities": "10332700000", "cashAndShortTermInvestments": "637400000", "commonStockSharesOutstanding": "217600000", "intangibleAssetsExcludingGoodwill": "13286800000", "cashAndCashEquivalentsAtCarryingValue": "637400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1008500000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-143900000", "operatingCashflow": "1573500000", "capitalExpenditures": "522600000", "changeInReceivables": "-137600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1172200000", "cashflowFromInvestment": "-509900000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-108600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "786100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 9654000000, "cost_of_revenue": 5885700000, "gross_profit": 3768300000, "ebit": -369300000, "ebitda": 552700000, "pretax_income": -643900000, "tax_provision": 301800000, "net_income": -945700000, "net_income_to_common": -945700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770100000, "total_current_assets": 2418800000, "total_assets": 27331100000, "short_term_debt": 1067200000, "long_term_debt": 7208200000, "total_debt": 8275400000, "total_liabilities": 14709800000, "total_equity": 12365000000, "shares_outstanding": 216800000, "goodwill_and_intangibles": 19707100000 }, "cash_flow": { "operating_cash_flow": 1695700000, "capital_expenditure": 574800000, "free_cash_flow": 2270500000, "dividends_paid": 125300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337265, "ticker_id": 3868, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-369300000", "ebitda": "552700000", "netIncome": "-945700000", "grossProfit": "3768300000", "depreciation": "None", "totalRevenue": "9654000000", "costOfRevenue": "5885700000", "interestIncome": "3300000", "incomeBeforeTax": "-643900000", "interestExpense": "285900000", "operatingIncome": "-408900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "301800000", "reportedCurrency": "USD", "netInterestIncome": "-271300000", "nonInterestIncome": "None", "operatingExpenses": "4177200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39600000", "costofGoodsAndServicesSold": "5885700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "922000000", "sellingGeneralAndAdministrative": "2437000000", "netIncomeFromContinuingOperations": "-945700000" }, "balance": { "goodwill": "6151000000", "inventory": "664300000", "commonStock": "522200000", "currentDebt": "None", "investments": "None", "totalAssets": "27331100000", "longTermDebt": "7208200000", "shortTermDebt": "1067200000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13556100000", "reportedCurrency": "USD", "retainedEarnings": "6544200000", "totalLiabilities": "14709800000", "otherCurrentAssets": "297300000", "totalCurrentAssets": "2418800000", "currentLongTermDebt": "1020100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24912300000", "currentAccountsPayable": "1732700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4250300000", "shortLongTermDebtTotal": "8275400000", "totalShareholderEquity": "12365000000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "852100000", "totalCurrentLiabilities": "3909600000", "otherNonCurrentLiabilities": "1210400000", "totalNonCurrentLiabilities": "10800200000", "cashAndShortTermInvestments": "770100000", "commonStockSharesOutstanding": "216800000", "intangibleAssetsExcludingGoodwill": "13556100000", "cashAndCashEquivalentsAtCarryingValue": "770100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-945700000", "profitLoss": "None", "dividendPayout": "125300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-46200000", "operatingCashflow": "1695700000", "capitalExpenditures": "574800000", "changeInReceivables": "160800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1070400000", "cashflowFromInvestment": "-413600000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "922000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9654000000, "cost_of_revenue": 5885700000, "gross_profit": 3768300000, "research_and_development": null, "selling_general_admin": 2437000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -369300000, "depreciation_amortisation": 922000000, "ebitda": 552700000, "interest_expense": 285900000, "interest_income": null, "other_non_operating": null, "pretax_income": -643900000, "tax_provision": 301800000, "effective_tax_rate": null, "net_income": -945700000, "net_income_continuing_ops": -945700000, "net_income_to_common": -945700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770100000, "short_term_investments": null, "net_receivables": 687100000, "inventory": 664300000, "other_current_assets": null, "total_current_assets": 2418800000, "net_ppe": null, "goodwill": 6151000000, "intangible_assets": 13556100000, "goodwill_and_intangibles": 19707100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24912300000, "total_assets": 27331100000, "short_term_debt": 1067200000, "accounts_payable": 1732700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3909600000, "long_term_debt": 7208200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10800200000, "total_liabilities": 14709800000, "total_debt": 8275400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6544200000, "total_equity": 12365000000, "shares_outstanding": 216800000, "operating_cash_flow": 1695700000, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -413600000, "dividends_paid": 125300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1070400000, "free_cash_flow": 2270500000, "net_change_in_cash": 211700000 }, "raw_data": { "income": { "ebit": "-369300000", "ebitda": "552700000", "netIncome": "-945700000", "grossProfit": "3768300000", "depreciation": "None", "totalRevenue": "9654000000", "costOfRevenue": "5885700000", "interestIncome": "3300000", "incomeBeforeTax": "-643900000", "interestExpense": "285900000", "operatingIncome": "-408900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "301800000", "reportedCurrency": "USD", "netInterestIncome": "-271300000", "nonInterestIncome": "None", "operatingExpenses": "4177200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39600000", "costofGoodsAndServicesSold": "5885700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "922000000", "sellingGeneralAndAdministrative": "2437000000", "netIncomeFromContinuingOperations": "-945700000" }, "balance": { "goodwill": "6151000000", "inventory": "664300000", "commonStock": "522200000", "currentDebt": "None", "investments": "None", "totalAssets": "27331100000", "longTermDebt": "7208200000", "shortTermDebt": "1067200000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "13556100000", "reportedCurrency": "USD", "retainedEarnings": "6544200000", "totalLiabilities": "14709800000", "otherCurrentAssets": "297300000", "totalCurrentAssets": "2418800000", "currentLongTermDebt": "1020100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "687100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24912300000", "currentAccountsPayable": "1732700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4250300000", "shortLongTermDebtTotal": "8275400000", "totalShareholderEquity": "12365000000", "capitalLeaseObligations": "47100000", "otherCurrentLiabilities": "852100000", "totalCurrentLiabilities": "3909600000", "otherNonCurrentLiabilities": "1210400000", "totalNonCurrentLiabilities": "10800200000", "cashAndShortTermInvestments": "770100000", "commonStockSharesOutstanding": "216800000", "intangibleAssetsExcludingGoodwill": "13556100000", "cashAndCashEquivalentsAtCarryingValue": "770100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-945700000", "profitLoss": "None", "dividendPayout": "125300000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-46200000", "operatingCashflow": "1695700000", "capitalExpenditures": "574800000", "changeInReceivables": "160800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1070400000", "cashflowFromInvestment": "-413600000", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "922000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 10579400000, "cost_of_revenue": 6378200000, "gross_profit": 4201200000, "ebit": 760800000, "ebitda": 1619800000, "pretax_income": 479900000, "tax_provision": 233700000, "net_income": 241700000, "net_income_to_common": 241700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523400000, "total_current_assets": 2184400000, "total_assets": 28859800000, "short_term_debt": 974800000, "long_term_debt": 8109500000, "total_debt": 9084300000, "total_liabilities": 15186700000, "total_equity": 13419400000, "shares_outstanding": 216900000, "goodwill_and_intangibles": 21287400000 }, "cash_flow": { "operating_cash_flow": 1897300000, "capital_expenditure": 593800000, "free_cash_flow": 2491100000, "dividends_paid": 424400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337270, "ticker_id": 3868, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "760800000", "ebitda": "1619800000", "netIncome": "241700000", "grossProfit": "4201200000", "depreciation": "None", "totalRevenue": "10579400000", "costOfRevenue": "6378200000", "interestIncome": "8200000", "incomeBeforeTax": "479900000", "interestExpense": "301400000", "operatingIncome": "764400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "233700000", "reportedCurrency": "USD", "netInterestIncome": "-272700000", "nonInterestIncome": "None", "operatingExpenses": "3436800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3600000", "costofGoodsAndServicesSold": "6378200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "859000000", "sellingGeneralAndAdministrative": "2728000000", "netIncomeFromContinuingOperations": "246200000" }, "balance": { "goodwill": "7631400000", "inventory": "615900000", "commonStock": "662400000", "currentDebt": "None", "investments": "None", "totalAssets": "28859800000", "longTermDebt": "8109500000", "shortTermDebt": "974800000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13656000000", "reportedCurrency": "USD", "retainedEarnings": "7617000000", "totalLiabilities": "15186700000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "2184400000", "currentLongTermDebt": "928200000", "longTermInvestments": "None", "shortTermInvestments": "21200000000", "currentNetReceivables": "820300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26675400000", "currentAccountsPayable": "1686800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4546500000", "shortLongTermDebtTotal": "9084300000", "totalShareholderEquity": "13419400000", "capitalLeaseObligations": "46600000", "otherCurrentLiabilities": "755600000", "totalCurrentLiabilities": "3695500000", "otherNonCurrentLiabilities": "1123100000", "totalNonCurrentLiabilities": "11491200000", "cashAndShortTermInvestments": "523400000", "commonStockSharesOutstanding": "216900000", "intangibleAssetsExcludingGoodwill": "13656000000", "cashAndCashEquivalentsAtCarryingValue": "523400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246200000", "profitLoss": "None", "dividendPayout": "424400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17700000", "operatingCashflow": "1897300000", "capitalExpenditures": "593800000", "changeInReceivables": "38500000", "changeInExchangeRate": "8500000", "cashflowFromFinancing": "-2007000000", "cashflowFromInvestment": "-433300000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-534500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "859000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10579400000, "cost_of_revenue": 6378200000, "gross_profit": 4201200000, "research_and_development": null, "selling_general_admin": 2728000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 760800000, "depreciation_amortisation": 859000000, "ebitda": 1619800000, "interest_expense": 301400000, "interest_income": null, "other_non_operating": null, "pretax_income": 479900000, "tax_provision": 233700000, "effective_tax_rate": null, "net_income": 241700000, "net_income_continuing_ops": 246200000, "net_income_to_common": 241700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523400000, "short_term_investments": 21200000000, "net_receivables": 820300000, "inventory": 615900000, "other_current_assets": null, "total_current_assets": 2184400000, "net_ppe": null, "goodwill": 7631400000, "intangible_assets": 13656000000, "goodwill_and_intangibles": 21287400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26675400000, "total_assets": 28859800000, "short_term_debt": 974800000, "accounts_payable": 1686800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3695500000, "long_term_debt": 8109500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11491200000, "total_liabilities": 15186700000, "total_debt": 9084300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7617000000, "total_equity": 13419400000, "shares_outstanding": 216900000, "operating_cash_flow": 1897300000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 593800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433300000, "dividends_paid": 424400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2007000000, "free_cash_flow": 2491100000, "net_change_in_cash": -534500000 }, "raw_data": { "income": { "ebit": "760800000", "ebitda": "1619800000", "netIncome": "241700000", "grossProfit": "4201200000", "depreciation": "None", "totalRevenue": "10579400000", "costOfRevenue": "6378200000", "interestIncome": "8200000", "incomeBeforeTax": "479900000", "interestExpense": "301400000", "operatingIncome": "764400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "233700000", "reportedCurrency": "USD", "netInterestIncome": "-272700000", "nonInterestIncome": "None", "operatingExpenses": "3436800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3600000", "costofGoodsAndServicesSold": "6378200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "859000000", "sellingGeneralAndAdministrative": "2728000000", "netIncomeFromContinuingOperations": "246200000" }, "balance": { "goodwill": "7631400000", "inventory": "615900000", "commonStock": "662400000", "currentDebt": "None", "investments": "None", "totalAssets": "28859800000", "longTermDebt": "8109500000", "shortTermDebt": "974800000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13656000000", "reportedCurrency": "USD", "retainedEarnings": "7617000000", "totalLiabilities": "15186700000", "otherCurrentAssets": "224800000", "totalCurrentAssets": "2184400000", "currentLongTermDebt": "928200000", "longTermInvestments": "None", "shortTermInvestments": "21200000000", "currentNetReceivables": "820300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26675400000", "currentAccountsPayable": "1686800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4546500000", "shortLongTermDebtTotal": "9084300000", "totalShareholderEquity": "13419400000", "capitalLeaseObligations": "46600000", "otherCurrentLiabilities": "755600000", "totalCurrentLiabilities": "3695500000", "otherNonCurrentLiabilities": "1123100000", "totalNonCurrentLiabilities": "11491200000", "cashAndShortTermInvestments": "523400000", "commonStockSharesOutstanding": "216900000", "intangibleAssetsExcludingGoodwill": "13656000000", "cashAndCashEquivalentsAtCarryingValue": "523400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246200000", "profitLoss": "None", "dividendPayout": "424400000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17700000", "operatingCashflow": "1897300000", "capitalExpenditures": "593800000", "changeInReceivables": "38500000", "changeInExchangeRate": "8500000", "cashflowFromFinancing": "-2007000000", "cashflowFromInvestment": "-433300000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "424400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-534500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "859000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 10769600000, "cost_of_revenue": 6584800000, "gross_profit": 4184800000, "ebit": 1666000000, "ebitda": 2523500000, "pretax_income": 1359800000, "tax_provision": 225200000, "net_income": 1116500000, "net_income_to_common": 1116500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057900000, "total_current_assets": 2766300000, "total_assets": 30109800000, "short_term_debt": 1594500000, "long_term_debt": 8893800000, "total_debt": 10488300000, "total_liabilities": 16374000000, "total_equity": 13507400000, "shares_outstanding": 216600000, "goodwill_and_intangibles": 22037200000 }, "cash_flow": { "operating_cash_flow": 2331300000, "capital_expenditure": 651700000, "free_cash_flow": 2983000000, "dividends_paid": 354200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337275, "ticker_id": 3868, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1666000000", "ebitda": "2523500000", "netIncome": "1116500000", "grossProfit": "4184800000", "depreciation": "None", "totalRevenue": "10769600000", "costOfRevenue": "6584800000", "interestIncome": "8000000", "incomeBeforeTax": "1359800000", "interestExpense": "313900000", "operatingIncome": "1631800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "225200000", "reportedCurrency": "USD", "netInterestIncome": "-298200000", "nonInterestIncome": "None", "operatingExpenses": "2553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34200000", "costofGoodsAndServicesSold": "6584800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "857500000", "sellingGeneralAndAdministrative": "2802700000", "netIncomeFromContinuingOperations": "1134600000" }, "balance": { "goodwill": "8260800000", "inventory": "591800000", "commonStock": "662800000", "currentDebt": "None", "investments": "None", "totalAssets": "30109800000", "longTermDebt": "8893800000", "shortTermDebt": "1594500000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13776400000", "reportedCurrency": "USD", "retainedEarnings": "7692900000", "totalLiabilities": "16374000000", "otherCurrentAssets": "245600000", "totalCurrentAssets": "2766300000", "currentLongTermDebt": "1594500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "871000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27343500000", "currentAccountsPayable": "1616800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608300000", "shortLongTermDebtTotal": "10488300000", "totalShareholderEquity": "13507400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "845500000", "totalCurrentLiabilities": "4300900000", "otherNonCurrentLiabilities": "1050400000", "totalNonCurrentLiabilities": "12073100000", "cashAndShortTermInvestments": "1057900000", "commonStockSharesOutstanding": "216600000", "intangibleAssetsExcludingGoodwill": "13776400000", "cashAndCashEquivalentsAtCarryingValue": "1057900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1134600000", "profitLoss": "None", "dividendPayout": "354200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "2331300000", "capitalExpenditures": "651700000", "changeInReceivables": "-38400000", "changeInExchangeRate": "-14000000", "cashflowFromFinancing": "-1008900000", "cashflowFromInvestment": "-669100000", "stockBasedCompensation": "42600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "639300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "857500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10769600000, "cost_of_revenue": 6584800000, "gross_profit": 4184800000, "research_and_development": null, "selling_general_admin": 2802700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1666000000, "depreciation_amortisation": 857500000, "ebitda": 2523500000, "interest_expense": 313900000, "interest_income": null, "other_non_operating": null, "pretax_income": 1359800000, "tax_provision": 225200000, "effective_tax_rate": null, "net_income": 1116500000, "net_income_continuing_ops": 1134600000, "net_income_to_common": 1116500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057900000, "short_term_investments": null, "net_receivables": 871000000, "inventory": 591800000, "other_current_assets": null, "total_current_assets": 2766300000, "net_ppe": null, "goodwill": 8260800000, "intangible_assets": 13776400000, "goodwill_and_intangibles": 22037200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27343500000, "total_assets": 30109800000, "short_term_debt": 1594500000, "accounts_payable": 1616800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4300900000, "long_term_debt": 8893800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12073100000, "total_liabilities": 16374000000, "total_debt": 10488300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7692900000, "total_equity": 13507400000, "shares_outstanding": 216600000, "operating_cash_flow": 2331300000, "stock_based_compensation": 42600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 651700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669100000, "dividends_paid": 354200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1008900000, "free_cash_flow": 2983000000, "net_change_in_cash": 639300000 }, "raw_data": { "income": { "ebit": "1666000000", "ebitda": "2523500000", "netIncome": "1116500000", "grossProfit": "4184800000", "depreciation": "None", "totalRevenue": "10769600000", "costOfRevenue": "6584800000", "interestIncome": "8000000", "incomeBeforeTax": "1359800000", "interestExpense": "313900000", "operatingIncome": "1631800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "225200000", "reportedCurrency": "USD", "netInterestIncome": "-298200000", "nonInterestIncome": "None", "operatingExpenses": "2553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34200000", "costofGoodsAndServicesSold": "6584800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "857500000", "sellingGeneralAndAdministrative": "2802700000", "netIncomeFromContinuingOperations": "1134600000" }, "balance": { "goodwill": "8260800000", "inventory": "591800000", "commonStock": "662800000", "currentDebt": "None", "investments": "None", "totalAssets": "30109800000", "longTermDebt": "8893800000", "shortTermDebt": "1594500000", "treasuryStock": "-471400000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13776400000", "reportedCurrency": "USD", "retainedEarnings": "7692900000", "totalLiabilities": "16374000000", "otherCurrentAssets": "245600000", "totalCurrentAssets": "2766300000", "currentLongTermDebt": "1594500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "871000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27343500000", "currentAccountsPayable": "1616800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4608300000", "shortLongTermDebtTotal": "10488300000", "totalShareholderEquity": "13507400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "845500000", "totalCurrentLiabilities": "4300900000", "otherNonCurrentLiabilities": "1050400000", "totalNonCurrentLiabilities": "12073100000", "cashAndShortTermInvestments": "1057900000", "commonStockSharesOutstanding": "216600000", "intangibleAssetsExcludingGoodwill": "13776400000", "cashAndCashEquivalentsAtCarryingValue": "1057900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1134600000", "profitLoss": "None", "dividendPayout": "354200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "2331300000", "capitalExpenditures": "651700000", "changeInReceivables": "-38400000", "changeInExchangeRate": "-14000000", "cashflowFromFinancing": "-1008900000", "cashflowFromInvestment": "-669100000", "stockBasedCompensation": "42600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "639300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "857500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "ebit": 258300000, "ebitda": 444000000, "pretax_income": 194700000, "tax_provision": 44600000, "net_income": 151300000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 2743800000, "total_assets": 22367900000, "short_term_debt": 2423400000, "long_term_debt": 3848500000, "total_debt": 6271900000, "total_liabilities": 12024800000, "total_equity": 10055800000, "shares_outstanding": 189400000, "goodwill_and_intangibles": 13825700000 }, "cash_flow": { "operating_cash_flow": 2500000, "capital_expenditure": 231700000, "free_cash_flow": 234200000, "dividends_paid": 93600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337238, "ticker_id": 3868, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258300000", "ebitda": "444000000", "netIncome": "151300000", "grossProfit": "897200000", "depreciation": "None", "totalRevenue": "2351100000", "costOfRevenue": "1453900000", "interestIncome": "None", "incomeBeforeTax": "194700000", "interestExpense": "57600000", "operatingIncome": "258300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-57600000", "nonInterestIncome": "None", "operatingExpenses": "638900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185700000", "sellingGeneralAndAdministrative": "610000000", "netIncomeFromContinuingOperations": "150100000" }, "balance": { "goodwill": "1943500000", "inventory": "812800000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22367900000", "longTermDebt": "3848500000", "shortTermDebt": "2423400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11882200000", "reportedCurrency": "USD", "retainedEarnings": "5784300000", "totalLiabilities": "12024800000", "otherCurrentAssets": "576500000", "totalCurrentAssets": "2743800000", "currentLongTermDebt": "2423400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "971900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19624100000", "currentAccountsPayable": "2700600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6271900000", "totalShareholderEquity": "10055800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2700600000", "totalCurrentLiabilities": "5124000000", "otherNonCurrentLiabilities": "300800000", "totalNonCurrentLiabilities": "6878600000", "cashAndShortTermInvestments": "382600000", "commonStockSharesOutstanding": "189400000", "intangibleAssetsExcludingGoodwill": "11882200000", "cashAndCashEquivalentsAtCarryingValue": "382600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150100000", "profitLoss": "None", "dividendPayout": "93600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2500000", "capitalExpenditures": "231700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282200000", "cashflowFromInvestment": "-230100000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2351100000, "cost_of_revenue": 1453900000, "gross_profit": 897200000, "research_and_development": null, "selling_general_admin": 610000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258300000, "depreciation_amortisation": 185700000, "ebitda": 444000000, "interest_expense": 57600000, "interest_income": null, "other_non_operating": null, "pretax_income": 194700000, "tax_provision": 44600000, "effective_tax_rate": null, "net_income": 151300000, "net_income_continuing_ops": 150100000, "net_income_to_common": 151300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382600000, "short_term_investments": null, "net_receivables": 971900000, "inventory": 812800000, "other_current_assets": null, "total_current_assets": 2743800000, "net_ppe": null, "goodwill": 1943500000, "intangible_assets": 11882200000, "goodwill_and_intangibles": 13825700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19624100000, "total_assets": 22367900000, "short_term_debt": 2423400000, "accounts_payable": 2700600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5124000000, "long_term_debt": 3848500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6878600000, "total_liabilities": 12024800000, "total_debt": 6271900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5784300000, "total_equity": 10055800000, "shares_outstanding": 189400000, "operating_cash_flow": 2500000, "stock_based_compensation": 8199999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230100000, "dividends_paid": 93600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282200000, "free_cash_flow": 234200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258300000", "ebitda": "444000000", "netIncome": "151300000", "grossProfit": "897200000", "depreciation": "None", "totalRevenue": "2351100000", "costOfRevenue": "1453900000", "interestIncome": "None", "incomeBeforeTax": "194700000", "interestExpense": "57600000", "operatingIncome": "258300000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44600000", "reportedCurrency": "USD", "netInterestIncome": "-57600000", "nonInterestIncome": "None", "operatingExpenses": "638900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185700000", "sellingGeneralAndAdministrative": "610000000", "netIncomeFromContinuingOperations": "150100000" }, "balance": { "goodwill": "1943500000", "inventory": "812800000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22367900000", "longTermDebt": "3848500000", "shortTermDebt": "2423400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11882200000", "reportedCurrency": "USD", "retainedEarnings": "5784300000", "totalLiabilities": "12024800000", "otherCurrentAssets": "576500000", "totalCurrentAssets": "2743800000", "currentLongTermDebt": "2423400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "971900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19624100000", "currentAccountsPayable": "2700600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6271900000", "totalShareholderEquity": "10055800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2700600000", "totalCurrentLiabilities": "5124000000", "otherNonCurrentLiabilities": "300800000", "totalNonCurrentLiabilities": "6878600000", "cashAndShortTermInvestments": "382600000", "commonStockSharesOutstanding": "189400000", "intangibleAssetsExcludingGoodwill": "11882200000", "cashAndCashEquivalentsAtCarryingValue": "382600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150100000", "profitLoss": "None", "dividendPayout": "93600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2500000", "capitalExpenditures": "231700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282200000", "cashflowFromInvestment": "-230100000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2662400000, "cost_of_revenue": 1782300000, "gross_profit": 880100000, "ebit": 320300000, "ebitda": 501400000, "pretax_income": 266300000, "tax_provision": 57000000, "net_income": 238300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 896500000, "total_current_assets": 2935500000, "total_assets": 22738400000, "short_term_debt": 2434100000, "long_term_debt": 3865400000, "total_debt": 6299500000, "total_liabilities": 12195700000, "total_equity": 10230300000, "shares_outstanding": 195700000, "goodwill_and_intangibles": 13935800000 }, "cash_flow": { "operating_cash_flow": 540700000, "capital_expenditure": 182900000, "free_cash_flow": 723600000, "dividends_paid": 90600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337239, "ticker_id": 3868, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320300000", "ebitda": "501400000", "netIncome": "238300000", "grossProfit": "880100000", "depreciation": "None", "totalRevenue": "2662400000", "costOfRevenue": "1782300000", "interestIncome": "None", "incomeBeforeTax": "266300000", "interestExpense": "56200000", "operatingIncome": "320300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "559800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181100000", "sellingGeneralAndAdministrative": "610900000", "netIncomeFromContinuingOperations": "209300000" }, "balance": { "goodwill": "1944700000", "inventory": "715900000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22738400000", "longTermDebt": "3865400000", "shortTermDebt": "2434100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11991100000", "reportedCurrency": "USD", "retainedEarnings": "5723700000", "totalLiabilities": "12195700000", "otherCurrentAssets": "620100000", "totalCurrentAssets": "2935500000", "currentLongTermDebt": "2434100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19802900000", "currentAccountsPayable": "1822800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6299500000", "totalShareholderEquity": "10230300000", "capitalLeaseObligations": "52800000", "otherCurrentLiabilities": "1053900000", "totalCurrentLiabilities": "5310800000", "otherNonCurrentLiabilities": "307700000", "totalNonCurrentLiabilities": "6884900000", "cashAndShortTermInvestments": "896500000", "commonStockSharesOutstanding": "195700000", "intangibleAssetsExcludingGoodwill": "11991100000", "cashAndCashEquivalentsAtCarryingValue": "896500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238300000", "profitLoss": "None", "dividendPayout": "90600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "540700000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410200000", "cashflowFromInvestment": "-187000000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2662400000, "cost_of_revenue": 1782300000, "gross_profit": 880100000, "research_and_development": null, "selling_general_admin": 610900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320300000, "depreciation_amortisation": 181100000, "ebitda": 501400000, "interest_expense": 56200000, "interest_income": null, "other_non_operating": null, "pretax_income": 266300000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 238300000, "net_income_continuing_ops": 209300000, "net_income_to_common": 238300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 896500000, "short_term_investments": null, "net_receivables": 703000000, "inventory": 715900000, "other_current_assets": null, "total_current_assets": 2935500000, "net_ppe": null, "goodwill": 1944700000, "intangible_assets": 11991100000, "goodwill_and_intangibles": 13935800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19802900000, "total_assets": 22738400000, "short_term_debt": 2434100000, "accounts_payable": 1822800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5310800000, "long_term_debt": 3865400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6884900000, "total_liabilities": 12195700000, "total_debt": 6299500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5723700000, "total_equity": 10230300000, "shares_outstanding": 195700000, "operating_cash_flow": 540700000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187000000, "dividends_paid": 90600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410200000, "free_cash_flow": 723600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "320300000", "ebitda": "501400000", "netIncome": "238300000", "grossProfit": "880100000", "depreciation": "None", "totalRevenue": "2662400000", "costOfRevenue": "1782300000", "interestIncome": "None", "incomeBeforeTax": "266300000", "interestExpense": "56200000", "operatingIncome": "320300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-56200000", "nonInterestIncome": "None", "operatingExpenses": "559800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1782300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181100000", "sellingGeneralAndAdministrative": "610900000", "netIncomeFromContinuingOperations": "209300000" }, "balance": { "goodwill": "1944700000", "inventory": "715900000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22738400000", "longTermDebt": "3865400000", "shortTermDebt": "2434100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11991100000", "reportedCurrency": "USD", "retainedEarnings": "5723700000", "totalLiabilities": "12195700000", "otherCurrentAssets": "620100000", "totalCurrentAssets": "2935500000", "currentLongTermDebt": "2434100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19802900000", "currentAccountsPayable": "1822800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6299500000", "totalShareholderEquity": "10230300000", "capitalLeaseObligations": "52800000", "otherCurrentLiabilities": "1053900000", "totalCurrentLiabilities": "5310800000", "otherNonCurrentLiabilities": "307700000", "totalNonCurrentLiabilities": "6884900000", "cashAndShortTermInvestments": "896500000", "commonStockSharesOutstanding": "195700000", "intangibleAssetsExcludingGoodwill": "11991100000", "cashAndCashEquivalentsAtCarryingValue": "896500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238300000", "profitLoss": "None", "dividendPayout": "90600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "540700000", "capitalExpenditures": "182900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410200000", "cashflowFromInvestment": "-187000000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2973500000, "cost_of_revenue": 1800000000, "gross_profit": 1173500000, "ebit": -3439500000, "ebitda": -3249100000, "pretax_income": -3495500000, "tax_provision": -558600000, "net_income": -2927600000, "net_income_to_common": -2927600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 950200000, "total_current_assets": 3230400000, "total_assets": 22873400000, "short_term_debt": 2407200000, "long_term_debt": 3884800000, "total_debt": 6292000000, "total_liabilities": 12204600000, "total_equity": 10325100000, "shares_outstanding": 197900000, "goodwill_and_intangibles": 13958500000 }, "cash_flow": { "operating_cash_flow": 616100000, "capital_expenditure": 133100000, "free_cash_flow": 749200000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337241, "ticker_id": 3868, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3439500000", "ebitda": "-3249100000", "netIncome": "-2927600000", "grossProfit": "1173500000", "depreciation": "None", "totalRevenue": "2973500000", "costOfRevenue": "1800000000", "interestIncome": "None", "incomeBeforeTax": "-3495500000", "interestExpense": "56000000", "operatingIncome": "-3431100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-558600000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "4604600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190400000", "sellingGeneralAndAdministrative": "686700000", "netIncomeFromContinuingOperations": "-2936900000" }, "balance": { "goodwill": "1943500000", "inventory": "820600000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22873400000", "longTermDebt": "3884800000", "shortTermDebt": "2407200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12015000000", "reportedCurrency": "USD", "retainedEarnings": "5576500000", "totalLiabilities": "12204600000", "otherCurrentAssets": "465800000", "totalCurrentAssets": "3230400000", "currentLongTermDebt": "2407200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19643000000", "currentAccountsPayable": "2937600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6292000000", "totalShareholderEquity": "10325100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2937600000", "totalCurrentLiabilities": "5344800000", "otherNonCurrentLiabilities": "322600000", "totalNonCurrentLiabilities": "6859800000", "cashAndShortTermInvestments": "950200000", "commonStockSharesOutstanding": "197900000", "intangibleAssetsExcludingGoodwill": "12015000000", "cashAndCashEquivalentsAtCarryingValue": "950200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2936900000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "616100000", "capitalExpenditures": "133100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140400000", "cashflowFromInvestment": "-135400000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2973500000, "cost_of_revenue": 1800000000, "gross_profit": 1173500000, "research_and_development": null, "selling_general_admin": 686700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3439500000, "depreciation_amortisation": 190400000, "ebitda": -3249100000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3495500000, "tax_provision": -558600000, "effective_tax_rate": null, "net_income": -2927600000, "net_income_continuing_ops": -2936900000, "net_income_to_common": -2927600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 950200000, "short_term_investments": null, "net_receivables": 993800000, "inventory": 820600000, "other_current_assets": null, "total_current_assets": 3230400000, "net_ppe": null, "goodwill": 1943500000, "intangible_assets": 12015000000, "goodwill_and_intangibles": 13958500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19643000000, "total_assets": 22873400000, "short_term_debt": 2407200000, "accounts_payable": 2937600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5344800000, "long_term_debt": 3884800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6859800000, "total_liabilities": 12204600000, "total_debt": 6292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5576500000, "total_equity": 10325100000, "shares_outstanding": 197900000, "operating_cash_flow": 616100000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135400000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140400000, "free_cash_flow": 749200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3439500000", "ebitda": "-3249100000", "netIncome": "-2927600000", "grossProfit": "1173500000", "depreciation": "None", "totalRevenue": "2973500000", "costOfRevenue": "1800000000", "interestIncome": "None", "incomeBeforeTax": "-3495500000", "interestExpense": "56000000", "operatingIncome": "-3431100000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-558600000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "4604600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190400000", "sellingGeneralAndAdministrative": "686700000", "netIncomeFromContinuingOperations": "-2936900000" }, "balance": { "goodwill": "1943500000", "inventory": "820600000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "22873400000", "longTermDebt": "3884800000", "shortTermDebt": "2407200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12015000000", "reportedCurrency": "USD", "retainedEarnings": "5576500000", "totalLiabilities": "12204600000", "otherCurrentAssets": "465800000", "totalCurrentAssets": "3230400000", "currentLongTermDebt": "2407200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19643000000", "currentAccountsPayable": "2937600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6292000000", "totalShareholderEquity": "10325100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2937600000", "totalCurrentLiabilities": "5344800000", "otherNonCurrentLiabilities": "322600000", "totalNonCurrentLiabilities": "6859800000", "cashAndShortTermInvestments": "950200000", "commonStockSharesOutstanding": "197900000", "intangibleAssetsExcludingGoodwill": "12015000000", "cashAndCashEquivalentsAtCarryingValue": "950200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2936900000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "616100000", "capitalExpenditures": "133100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140400000", "cashflowFromInvestment": "-135400000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 3200800000, "cost_of_revenue": 1918900000, "gross_profit": 1281900000, "ebit": 588800000, "ebitda": 758900000, "pretax_income": 554900000, "tax_provision": 130600000, "net_income": 428700000, "net_income_to_common": 428700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613800000, "total_current_assets": 3076100000, "total_assets": 26826700000, "short_term_debt": 62300000, "long_term_debt": 6257000000, "total_debt": 6319300000, "total_liabilities": 13030000000, "total_equity": 13440700000, "shares_outstanding": 201200000, "goodwill_and_intangibles": 17986400000 }, "cash_flow": { "operating_cash_flow": 718300000, "capital_expenditure": 163300000, "free_cash_flow": 881600000, "dividends_paid": 93500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337242, "ticker_id": 3868, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "588800000", "ebitda": "758900000", "netIncome": "428700000", "grossProfit": "1281900000", "depreciation": "None", "totalRevenue": "3200800000", "costOfRevenue": "1918900000", "interestIncome": "None", "incomeBeforeTax": "554900000", "interestExpense": "57700000", "operatingIncome": "583600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "130600000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "698300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1918900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170100000", "sellingGeneralAndAdministrative": "693100000", "netIncomeFromContinuingOperations": "424300000" }, "balance": { "goodwill": "5592000000", "inventory": "902000000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "26826700000", "longTermDebt": "6257000000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12394400000", "reportedCurrency": "USD", "retainedEarnings": "8597500000", "totalLiabilities": "13030000000", "otherCurrentAssets": "404900000", "totalCurrentAssets": "3076100000", "currentLongTermDebt": "62300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1155400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23750600000", "currentAccountsPayable": "3178300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6319300000", "totalShareholderEquity": "13440700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3178300000", "totalCurrentLiabilities": "3240600000", "otherNonCurrentLiabilities": "323100000", "totalNonCurrentLiabilities": "9789400000", "cashAndShortTermInvestments": "613800000", "commonStockSharesOutstanding": "201200000", "intangibleAssetsExcludingGoodwill": "12394400000", "cashAndCashEquivalentsAtCarryingValue": "613800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424300000", "profitLoss": "None", "dividendPayout": "93500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718300000", "capitalExpenditures": "163300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375000000", "cashflowFromInvestment": "-158400000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3200800000, "cost_of_revenue": 1918900000, "gross_profit": 1281900000, "research_and_development": null, "selling_general_admin": 693100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 588800000, "depreciation_amortisation": 170100000, "ebitda": 758900000, "interest_expense": 57700000, "interest_income": null, "other_non_operating": null, "pretax_income": 554900000, "tax_provision": 130600000, "effective_tax_rate": null, "net_income": 428700000, "net_income_continuing_ops": 424300000, "net_income_to_common": 428700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613800000, "short_term_investments": null, "net_receivables": 1155400000, "inventory": 902000000, "other_current_assets": null, "total_current_assets": 3076100000, "net_ppe": null, "goodwill": 5592000000, "intangible_assets": 12394400000, "goodwill_and_intangibles": 17986400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23750600000, "total_assets": 26826700000, "short_term_debt": 62300000, "accounts_payable": 3178300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3240600000, "long_term_debt": 6257000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9789400000, "total_liabilities": 13030000000, "total_debt": 6319300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8597500000, "total_equity": 13440700000, "shares_outstanding": 201200000, "operating_cash_flow": 718300000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158400000, "dividends_paid": 93500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -375000000, "free_cash_flow": 881600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "588800000", "ebitda": "758900000", "netIncome": "428700000", "grossProfit": "1281900000", "depreciation": "None", "totalRevenue": "3200800000", "costOfRevenue": "1918900000", "interestIncome": "None", "incomeBeforeTax": "554900000", "interestExpense": "57700000", "operatingIncome": "583600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "130600000", "reportedCurrency": "USD", "netInterestIncome": "-58500000", "nonInterestIncome": "None", "operatingExpenses": "698300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1918900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170100000", "sellingGeneralAndAdministrative": "693100000", "netIncomeFromContinuingOperations": "424300000" }, "balance": { "goodwill": "5592000000", "inventory": "902000000", "commonStock": "369900000", "currentDebt": "None", "investments": "None", "totalAssets": "26826700000", "longTermDebt": "6257000000", "shortTermDebt": "62300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12394400000", "reportedCurrency": "USD", "retainedEarnings": "8597500000", "totalLiabilities": "13030000000", "otherCurrentAssets": "404900000", "totalCurrentAssets": "3076100000", "currentLongTermDebt": "62300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1155400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23750600000", "currentAccountsPayable": "3178300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6319300000", "totalShareholderEquity": "13440700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3178300000", "totalCurrentLiabilities": "3240600000", "otherNonCurrentLiabilities": "323100000", "totalNonCurrentLiabilities": "9789400000", "cashAndShortTermInvestments": "613800000", "commonStockSharesOutstanding": "201200000", "intangibleAssetsExcludingGoodwill": "12394400000", "cashAndCashEquivalentsAtCarryingValue": "613800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424300000", "profitLoss": "None", "dividendPayout": "93500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "718300000", "capitalExpenditures": "163300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375000000", "cashflowFromInvestment": "-158400000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2304100000, "cost_of_revenue": 1453200000, "gross_profit": 850900000, "ebit": 197700000, "ebitda": 378000000, "pretax_income": 156300000, "tax_provision": 33200000, "net_income": 121000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412700000, "total_current_assets": 2563600000, "total_assets": 25930500000, "short_term_debt": 83200000, "long_term_debt": 6154600000, "total_debt": 6237800000, "total_liabilities": 12478700000, "total_equity": 13090300000, "shares_outstanding": 204000000, "goodwill_and_intangibles": 17786800000 }, "cash_flow": { "operating_cash_flow": -90700000, "capital_expenditure": 237300000, "free_cash_flow": 146600000, "dividends_paid": 99200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337243, "ticker_id": 3868, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197700000", "ebitda": "378000000", "netIncome": "121000000", "grossProfit": "850900000", "depreciation": "None", "totalRevenue": "2304100000", "costOfRevenue": "1453200000", "interestIncome": "None", "incomeBeforeTax": "156300000", "interestExpense": "55700000", "operatingIncome": "186300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33200000", "reportedCurrency": "USD", "netInterestIncome": "-56600000", "nonInterestIncome": "None", "operatingExpenses": "664600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180300000", "sellingGeneralAndAdministrative": "653200000", "netIncomeFromContinuingOperations": "123100000" }, "balance": { "goodwill": "5582300000", "inventory": "870500000", "commonStock": "370500000", "currentDebt": "None", "investments": "None", "totalAssets": "25930500000", "longTermDebt": "6154600000", "shortTermDebt": "83200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12204500000", "reportedCurrency": "USD", "retainedEarnings": "8263000000", "totalLiabilities": "12478700000", "otherCurrentAssets": "371400000", "totalCurrentAssets": "2563600000", "currentLongTermDebt": "83200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23366900000", "currentAccountsPayable": "2782600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6237800000", "totalShareholderEquity": "13090300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2865800000", "otherNonCurrentLiabilities": "306100000", "totalNonCurrentLiabilities": "9612900000", "cashAndShortTermInvestments": "412700000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "12204500000", "cashAndCashEquivalentsAtCarryingValue": "412700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123100000", "profitLoss": "None", "dividendPayout": "99200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90700000", "capitalExpenditures": "237300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131200000", "cashflowFromInvestment": "-341300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2304100000, "cost_of_revenue": 1453200000, "gross_profit": 850900000, "research_and_development": null, "selling_general_admin": 653200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197700000, "depreciation_amortisation": 180300000, "ebitda": 378000000, "interest_expense": 55700000, "interest_income": null, "other_non_operating": null, "pretax_income": 156300000, "tax_provision": 33200000, "effective_tax_rate": null, "net_income": 121000000, "net_income_continuing_ops": 123100000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412700000, "short_term_investments": null, "net_receivables": 909000000, "inventory": 870500000, "other_current_assets": null, "total_current_assets": 2563600000, "net_ppe": null, "goodwill": 5582300000, "intangible_assets": 12204500000, "goodwill_and_intangibles": 17786800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23366900000, "total_assets": 25930500000, "short_term_debt": 83200000, "accounts_payable": 2782600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2865800000, "long_term_debt": 6154600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9612900000, "total_liabilities": 12478700000, "total_debt": 6237800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8263000000, "total_equity": 13090300000, "shares_outstanding": 204000000, "operating_cash_flow": -90700000, "stock_based_compensation": 11900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341300000, "dividends_paid": 99200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131200000, "free_cash_flow": 146600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197700000", "ebitda": "378000000", "netIncome": "121000000", "grossProfit": "850900000", "depreciation": "None", "totalRevenue": "2304100000", "costOfRevenue": "1453200000", "interestIncome": "None", "incomeBeforeTax": "156300000", "interestExpense": "55700000", "operatingIncome": "186300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33200000", "reportedCurrency": "USD", "netInterestIncome": "-56600000", "nonInterestIncome": "None", "operatingExpenses": "664600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1453200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180300000", "sellingGeneralAndAdministrative": "653200000", "netIncomeFromContinuingOperations": "123100000" }, "balance": { "goodwill": "5582300000", "inventory": "870500000", "commonStock": "370500000", "currentDebt": "None", "investments": "None", "totalAssets": "25930500000", "longTermDebt": "6154600000", "shortTermDebt": "83200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12204500000", "reportedCurrency": "USD", "retainedEarnings": "8263000000", "totalLiabilities": "12478700000", "otherCurrentAssets": "371400000", "totalCurrentAssets": "2563600000", "currentLongTermDebt": "83200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23366900000", "currentAccountsPayable": "2782600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6237800000", "totalShareholderEquity": "13090300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2865800000", "otherNonCurrentLiabilities": "306100000", "totalNonCurrentLiabilities": "9612900000", "cashAndShortTermInvestments": "412700000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "12204500000", "cashAndCashEquivalentsAtCarryingValue": "412700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123100000", "profitLoss": "None", "dividendPayout": "99200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90700000", "capitalExpenditures": "237300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131200000", "cashflowFromInvestment": "-341300000", "stockBasedCompensation": "11900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2735600000, "cost_of_revenue": 1698100000, "gross_profit": 1037500000, "ebit": 357600000, "ebitda": 604900000, "pretax_income": 346300000, "tax_provision": 52600000, "net_income": 287800000, "net_income_to_common": 287800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 969300000, "total_current_assets": 2848400000, "total_assets": 26064300000, "short_term_debt": 78900000, "long_term_debt": 6113900000, "total_debt": 6192800000, "total_liabilities": 12611600000, "total_equity": 13092400000, "shares_outstanding": 206500000, "goodwill_and_intangibles": 17777500000 }, "cash_flow": { "operating_cash_flow": 494500000, "capital_expenditure": 111100000, "free_cash_flow": 605600000, "dividends_paid": 89800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337244, "ticker_id": 3868, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357600000", "ebitda": "604900000", "netIncome": "287800000", "grossProfit": "1037500000", "depreciation": "None", "totalRevenue": "2735600000", "costOfRevenue": "1698100000", "interestIncome": "None", "incomeBeforeTax": "346300000", "interestExpense": "53700000", "operatingIncome": "388100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52600000", "reportedCurrency": "USD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "649400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1698100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247300000", "sellingGeneralAndAdministrative": "2053100000", "netIncomeFromContinuingOperations": "293700000" }, "balance": { "goodwill": "5582300000", "inventory": "727800000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26064300000", "longTermDebt": "6113900000", "shortTermDebt": "78900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12195200000", "reportedCurrency": "USD", "retainedEarnings": "8238000000", "totalLiabilities": "12611600000", "otherCurrentAssets": "308400000", "totalCurrentAssets": "2848400000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23215900000", "currentAccountsPayable": "1875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6192800000", "totalShareholderEquity": "13092400000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848800000", "totalCurrentLiabilities": "3045200000", "otherNonCurrentLiabilities": "302400000", "totalNonCurrentLiabilities": "9566400000", "cashAndShortTermInvestments": "969300000", "commonStockSharesOutstanding": "206500000", "intangibleAssetsExcludingGoodwill": "12195200000", "cashAndCashEquivalentsAtCarryingValue": "969300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293700000", "profitLoss": "None", "dividendPayout": "89800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "494500000", "capitalExpenditures": "111100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393600000", "cashflowFromInvestment": "-117700000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2735600000, "cost_of_revenue": 1698100000, "gross_profit": 1037500000, "research_and_development": null, "selling_general_admin": 2053100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357600000, "depreciation_amortisation": 247300000, "ebitda": 604900000, "interest_expense": 53700000, "interest_income": null, "other_non_operating": null, "pretax_income": 346300000, "tax_provision": 52600000, "effective_tax_rate": null, "net_income": 287800000, "net_income_continuing_ops": 293700000, "net_income_to_common": 287800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 969300000, "short_term_investments": null, "net_receivables": 842900000, "inventory": 727800000, "other_current_assets": null, "total_current_assets": 2848400000, "net_ppe": null, "goodwill": 5582300000, "intangible_assets": 12195200000, "goodwill_and_intangibles": 17777500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23215900000, "total_assets": 26064300000, "short_term_debt": 78900000, "accounts_payable": 1875000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3045200000, "long_term_debt": 6113900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9566400000, "total_liabilities": 12611600000, "total_debt": 6192800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8238000000, "total_equity": 13092400000, "shares_outstanding": 206500000, "operating_cash_flow": 494500000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117700000, "dividends_paid": 89800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -393600000, "free_cash_flow": 605600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357600000", "ebitda": "604900000", "netIncome": "287800000", "grossProfit": "1037500000", "depreciation": "None", "totalRevenue": "2735600000", "costOfRevenue": "1698100000", "interestIncome": "None", "incomeBeforeTax": "346300000", "interestExpense": "53700000", "operatingIncome": "388100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52600000", "reportedCurrency": "USD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "649400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1698100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247300000", "sellingGeneralAndAdministrative": "2053100000", "netIncomeFromContinuingOperations": "293700000" }, "balance": { "goodwill": "5582300000", "inventory": "727800000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26064300000", "longTermDebt": "6113900000", "shortTermDebt": "78900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12195200000", "reportedCurrency": "USD", "retainedEarnings": "8238000000", "totalLiabilities": "12611600000", "otherCurrentAssets": "308400000", "totalCurrentAssets": "2848400000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "842900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23215900000", "currentAccountsPayable": "1875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6192800000", "totalShareholderEquity": "13092400000", "capitalLeaseObligations": "46700000", "otherCurrentLiabilities": "848800000", "totalCurrentLiabilities": "3045200000", "otherNonCurrentLiabilities": "302400000", "totalNonCurrentLiabilities": "9566400000", "cashAndShortTermInvestments": "969300000", "commonStockSharesOutstanding": "206500000", "intangibleAssetsExcludingGoodwill": "12195200000", "cashAndCashEquivalentsAtCarryingValue": "969300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "293700000", "profitLoss": "None", "dividendPayout": "89800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "494500000", "capitalExpenditures": "111100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393600000", "cashflowFromInvestment": "-117700000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 3042700000, "cost_of_revenue": 1840200000, "gross_profit": 1202500000, "ebit": 517800000, "ebitda": 693200000, "pretax_income": 331400000, "tax_provision": -482800000, "net_income": 199800000, "net_income_to_common": 199800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1021700000, "total_current_assets": 3229500000, "total_assets": 26635300000, "short_term_debt": 37700000, "long_term_debt": 6203000000, "total_debt": 6240700000, "total_liabilities": 13067600000, "total_equity": 13345300000, "shares_outstanding": 208000000, "goodwill_and_intangibles": 17725600000 }, "cash_flow": { "operating_cash_flow": 521200000, "capital_expenditure": 170800000, "free_cash_flow": 692000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337246, "ticker_id": 3868, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517800000", "ebitda": "693200000", "netIncome": "199800000", "grossProfit": "1202500000", "depreciation": "None", "totalRevenue": "3042700000", "costOfRevenue": "1840200000", "interestIncome": "None", "incomeBeforeTax": "331400000", "interestExpense": "92300000", "operatingIncome": "451200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-482800000", "reportedCurrency": "USD", "netInterestIncome": "-93100000", "nonInterestIncome": "None", "operatingExpenses": "751300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175400000", "sellingGeneralAndAdministrative": "684700000", "netIncomeFromContinuingOperations": "228800000" }, "balance": { "goodwill": "5317600000", "inventory": "833300000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26635300000", "longTermDebt": "6203000000", "shortTermDebt": "37700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12408000000", "reportedCurrency": "USD", "retainedEarnings": "8040200000", "totalLiabilities": "13067600000", "otherCurrentAssets": "356400000", "totalCurrentAssets": "3229500000", "currentLongTermDebt": "37700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1018100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23405800000", "currentAccountsPayable": "3210500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6240700000", "totalShareholderEquity": "13345300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3210500000", "totalCurrentLiabilities": "3248200000", "otherNonCurrentLiabilities": "368500000", "totalNonCurrentLiabilities": "9819400000", "cashAndShortTermInvestments": "1021700000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "12408000000", "cashAndCashEquivalentsAtCarryingValue": "1021700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227100000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "521200000", "capitalExpenditures": "170800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1030400000", "cashflowFromInvestment": "-148900000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3042700000, "cost_of_revenue": 1840200000, "gross_profit": 1202500000, "research_and_development": null, "selling_general_admin": 684700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517800000, "depreciation_amortisation": 175400000, "ebitda": 693200000, "interest_expense": 92300000, "interest_income": null, "other_non_operating": null, "pretax_income": 331400000, "tax_provision": -482800000, "effective_tax_rate": null, "net_income": 199800000, "net_income_continuing_ops": 228800000, "net_income_to_common": 199800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1021700000, "short_term_investments": null, "net_receivables": 1018100000, "inventory": 833300000, "other_current_assets": null, "total_current_assets": 3229500000, "net_ppe": null, "goodwill": 5317600000, "intangible_assets": 12408000000, "goodwill_and_intangibles": 17725600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23405800000, "total_assets": 26635300000, "short_term_debt": 37700000, "accounts_payable": 3210500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3248200000, "long_term_debt": 6203000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9819400000, "total_liabilities": 13067600000, "total_debt": 6240700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8040200000, "total_equity": 13345300000, "shares_outstanding": 208000000, "operating_cash_flow": 521200000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148900000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1030400000, "free_cash_flow": 692000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "517800000", "ebitda": "693200000", "netIncome": "199800000", "grossProfit": "1202500000", "depreciation": "None", "totalRevenue": "3042700000", "costOfRevenue": "1840200000", "interestIncome": "None", "incomeBeforeTax": "331400000", "interestExpense": "92300000", "operatingIncome": "451200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-482800000", "reportedCurrency": "USD", "netInterestIncome": "-93100000", "nonInterestIncome": "None", "operatingExpenses": "751300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175400000", "sellingGeneralAndAdministrative": "684700000", "netIncomeFromContinuingOperations": "228800000" }, "balance": { "goodwill": "5317600000", "inventory": "833300000", "commonStock": "374000000", "currentDebt": "None", "investments": "None", "totalAssets": "26635300000", "longTermDebt": "6203000000", "shortTermDebt": "37700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "12408000000", "reportedCurrency": "USD", "retainedEarnings": "8040200000", "totalLiabilities": "13067600000", "otherCurrentAssets": "356400000", "totalCurrentAssets": "3229500000", "currentLongTermDebt": "37700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1018100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23405800000", "currentAccountsPayable": "3210500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6240700000", "totalShareholderEquity": "13345300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3210500000", "totalCurrentLiabilities": "3248200000", "otherNonCurrentLiabilities": "368500000", "totalNonCurrentLiabilities": "9819400000", "cashAndShortTermInvestments": "1021700000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "12408000000", "cashAndCashEquivalentsAtCarryingValue": "1021700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227100000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "521200000", "capitalExpenditures": "170800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1030400000", "cashflowFromInvestment": "-148900000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 3252300000, "cost_of_revenue": 1922400000, "gross_profit": 1329900000, "ebit": 601400000, "ebitda": 769100000, "pretax_income": 559900000, "tax_provision": 134600000, "net_income": 427000000, "net_income_to_common": 427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1647300000, "total_current_assets": 4037700000, "total_assets": 27394200000, "short_term_debt": 894200000, "long_term_debt": 6161500000, "total_debt": 7055700000, "total_liabilities": 13978500000, "total_equity": 13179600000, "shares_outstanding": 210800000, "goodwill_and_intangibles": 17715400000 }, "cash_flow": { "operating_cash_flow": 869200000, "capital_expenditure": 177500000, "free_cash_flow": 1046700000, "dividends_paid": 91600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337247, "ticker_id": 3868, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "601400000", "ebitda": "769100000", "netIncome": "427000000", "grossProfit": "1329900000", "depreciation": "None", "totalRevenue": "3252300000", "costOfRevenue": "1922400000", "interestIncome": "None", "incomeBeforeTax": "559900000", "interestExpense": "50300000", "operatingIncome": "599600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "134600000", "reportedCurrency": "USD", "netInterestIncome": "-51200000", "nonInterestIncome": "None", "operatingExpenses": "730300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1922400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167700000", "sellingGeneralAndAdministrative": "728500000", "netIncomeFromContinuingOperations": "425300000" }, "balance": { "goodwill": "5321900000", "inventory": "848500000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "27394200000", "longTermDebt": "6161500000", "shortTermDebt": "894200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12393500000", "reportedCurrency": "USD", "retainedEarnings": "7932400000", "totalLiabilities": "13978500000", "otherCurrentAssets": "337300000", "totalCurrentAssets": "4037700000", "currentLongTermDebt": "894200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23356500000", "currentAccountsPayable": "3342100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7055700000", "totalShareholderEquity": "13179600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "4236300000", "otherNonCurrentLiabilities": "365200000", "totalNonCurrentLiabilities": "9742200000", "cashAndShortTermInvestments": "1647300000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "12393500000", "cashAndCashEquivalentsAtCarryingValue": "1647300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427000000", "profitLoss": "None", "dividendPayout": "91600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "869200000", "capitalExpenditures": "177500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "501800000", "cashflowFromInvestment": "-168900000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3252300000, "cost_of_revenue": 1922400000, "gross_profit": 1329900000, "research_and_development": null, "selling_general_admin": 728500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 601400000, "depreciation_amortisation": 167700000, "ebitda": 769100000, "interest_expense": 50300000, "interest_income": null, "other_non_operating": null, "pretax_income": 559900000, "tax_provision": 134600000, "effective_tax_rate": null, "net_income": 427000000, "net_income_continuing_ops": 425300000, "net_income_to_common": 427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1647300000, "short_term_investments": null, "net_receivables": 1204600000, "inventory": 848500000, "other_current_assets": null, "total_current_assets": 4037700000, "net_ppe": null, "goodwill": 5321900000, "intangible_assets": 12393500000, "goodwill_and_intangibles": 17715400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23356500000, "total_assets": 27394200000, "short_term_debt": 894200000, "accounts_payable": 3342100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4236300000, "long_term_debt": 6161500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9742200000, "total_liabilities": 13978500000, "total_debt": 7055700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7932400000, "total_equity": 13179600000, "shares_outstanding": 210800000, "operating_cash_flow": 869200000, "stock_based_compensation": 11400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168900000, "dividends_paid": 91600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 501800000, "free_cash_flow": 1046700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "601400000", "ebitda": "769100000", "netIncome": "427000000", "grossProfit": "1329900000", "depreciation": "None", "totalRevenue": "3252300000", "costOfRevenue": "1922400000", "interestIncome": "None", "incomeBeforeTax": "559900000", "interestExpense": "50300000", "operatingIncome": "599600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "134600000", "reportedCurrency": "USD", "netInterestIncome": "-51200000", "nonInterestIncome": "None", "operatingExpenses": "730300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1922400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167700000", "sellingGeneralAndAdministrative": "728500000", "netIncomeFromContinuingOperations": "425300000" }, "balance": { "goodwill": "5321900000", "inventory": "848500000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "27394200000", "longTermDebt": "6161500000", "shortTermDebt": "894200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12393500000", "reportedCurrency": "USD", "retainedEarnings": "7932400000", "totalLiabilities": "13978500000", "otherCurrentAssets": "337300000", "totalCurrentAssets": "4037700000", "currentLongTermDebt": "894200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23356500000", "currentAccountsPayable": "3342100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7055700000", "totalShareholderEquity": "13179600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "218700000", "totalCurrentLiabilities": "4236300000", "otherNonCurrentLiabilities": "365200000", "totalNonCurrentLiabilities": "9742200000", "cashAndShortTermInvestments": "1647300000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "12393500000", "cashAndCashEquivalentsAtCarryingValue": "1647300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "427000000", "profitLoss": "None", "dividendPayout": "91600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "869200000", "capitalExpenditures": "177500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "501800000", "cashflowFromInvestment": "-168900000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2596400000, "cost_of_revenue": 1632900000, "gross_profit": 963500000, "ebit": 308900000, "ebitda": 477900000, "pretax_income": 265400000, "tax_provision": 55500000, "net_income": 207800000, "net_income_to_common": 207800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458400000, "total_current_assets": 2677000000, "total_assets": 26072300000, "short_term_debt": 905500000, "long_term_debt": 5312200000, "total_debt": 6217700000, "total_liabilities": 12714100000, "total_equity": 13120100000, "shares_outstanding": 214200000, "goodwill_and_intangibles": 17793600000 }, "cash_flow": { "operating_cash_flow": 25400000, "capital_expenditure": 214700000, "free_cash_flow": 240100000, "dividends_paid": 96800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337248, "ticker_id": 3868, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308900000", "ebitda": "477900000", "netIncome": "207800000", "grossProfit": "963500000", "depreciation": "None", "totalRevenue": "2596400000", "costOfRevenue": "1632900000", "interestIncome": "None", "incomeBeforeTax": "265400000", "interestExpense": "47600000", "operatingIncome": "314300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55500000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "649200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1632900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "654600000", "netIncomeFromContinuingOperations": "209900000" }, "balance": { "goodwill": "5321300000", "inventory": "870900000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26072300000", "longTermDebt": "5312200000", "shortTermDebt": "905500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "12472300000", "reportedCurrency": "USD", "retainedEarnings": "7597400000", "totalLiabilities": "12714100000", "otherCurrentAssets": "331500000", "totalCurrentAssets": "2677000000", "currentLongTermDebt": "905500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1016200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23395300000", "currentAccountsPayable": "2957500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6217700000", "totalShareholderEquity": "13120100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256900000", "totalCurrentLiabilities": "3863000000", "otherNonCurrentLiabilities": "372800000", "totalNonCurrentLiabilities": "8851100000", "cashAndShortTermInvestments": "458400000", "commonStockSharesOutstanding": "214200000", "intangibleAssetsExcludingGoodwill": "12472300000", "cashAndCashEquivalentsAtCarryingValue": "458400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207800000", "profitLoss": "None", "dividendPayout": "96800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25400000", "capitalExpenditures": "214700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216200000", "cashflowFromInvestment": "-212500000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2596400000, "cost_of_revenue": 1632900000, "gross_profit": 963500000, "research_and_development": null, "selling_general_admin": 654600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308900000, "depreciation_amortisation": 169000000, "ebitda": 477900000, "interest_expense": 47600000, "interest_income": null, "other_non_operating": null, "pretax_income": 265400000, "tax_provision": 55500000, "effective_tax_rate": null, "net_income": 207800000, "net_income_continuing_ops": 209900000, "net_income_to_common": 207800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458400000, "short_term_investments": null, "net_receivables": 1016200000, "inventory": 870900000, "other_current_assets": null, "total_current_assets": 2677000000, "net_ppe": null, "goodwill": 5321300000, "intangible_assets": 12472300000, "goodwill_and_intangibles": 17793600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23395300000, "total_assets": 26072300000, "short_term_debt": 905500000, "accounts_payable": 2957500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3863000000, "long_term_debt": 5312200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8851100000, "total_liabilities": 12714100000, "total_debt": 6217700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7597400000, "total_equity": 13120100000, "shares_outstanding": 214200000, "operating_cash_flow": 25400000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212500000, "dividends_paid": 96800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216200000, "free_cash_flow": 240100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "308900000", "ebitda": "477900000", "netIncome": "207800000", "grossProfit": "963500000", "depreciation": "None", "totalRevenue": "2596400000", "costOfRevenue": "1632900000", "interestIncome": "None", "incomeBeforeTax": "265400000", "interestExpense": "47600000", "operatingIncome": "314300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55500000", "reportedCurrency": "USD", "netInterestIncome": "-48400000", "nonInterestIncome": "None", "operatingExpenses": "649200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1632900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "654600000", "netIncomeFromContinuingOperations": "209900000" }, "balance": { "goodwill": "5321300000", "inventory": "870900000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26072300000", "longTermDebt": "5312200000", "shortTermDebt": "905500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "12472300000", "reportedCurrency": "USD", "retainedEarnings": "7597400000", "totalLiabilities": "12714100000", "otherCurrentAssets": "331500000", "totalCurrentAssets": "2677000000", "currentLongTermDebt": "905500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1016200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23395300000", "currentAccountsPayable": "2957500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6217700000", "totalShareholderEquity": "13120100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "256900000", "totalCurrentLiabilities": "3863000000", "otherNonCurrentLiabilities": "372800000", "totalNonCurrentLiabilities": "8851100000", "cashAndShortTermInvestments": "458400000", "commonStockSharesOutstanding": "214200000", "intangibleAssetsExcludingGoodwill": "12472300000", "cashAndCashEquivalentsAtCarryingValue": "458400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207800000", "profitLoss": "None", "dividendPayout": "96800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25400000", "capitalExpenditures": "214700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216200000", "cashflowFromInvestment": "-212500000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 2790800000, "cost_of_revenue": 1757800000, "gross_profit": 1033000000, "ebit": 247400000, "ebitda": 421600000, "pretax_income": 165500000, "tax_provision": 60000000, "net_income": 103300000, "net_income_to_common": 103300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 868900000, "total_current_assets": 2848500000, "total_assets": 26375100000, "short_term_debt": 958700000, "long_term_debt": 5312100000, "total_debt": 6270800000, "total_liabilities": 12940000000, "total_equity": 13196000000, "shares_outstanding": 216600000, "goodwill_and_intangibles": 17939900000 }, "cash_flow": { "operating_cash_flow": 474500000, "capital_expenditure": 177400000, "free_cash_flow": 651900000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337249, "ticker_id": 3868, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247400000", "ebitda": "421600000", "netIncome": "103300000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "2790800000", "costOfRevenue": "1757800000", "interestIncome": "None", "incomeBeforeTax": "165500000", "interestExpense": "45200000", "operatingIncome": "199300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "833700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1757800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174200000", "sellingGeneralAndAdministrative": "683200000", "netIncomeFromContinuingOperations": "105500000" }, "balance": { "goodwill": "5325300000", "inventory": "802300000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26375100000", "longTermDebt": "5312100000", "shortTermDebt": "958700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12614600000", "reportedCurrency": "USD", "retainedEarnings": "7484300000", "totalLiabilities": "12940000000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2848500000", "currentLongTermDebt": "911800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23526600000", "currentAccountsPayable": "1980800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270800000", "totalShareholderEquity": "13196000000", "capitalLeaseObligations": "46900000", "otherCurrentLiabilities": "898000000", "totalCurrentLiabilities": "4092600000", "otherNonCurrentLiabilities": "372300000", "totalNonCurrentLiabilities": "8847400000", "cashAndShortTermInvestments": "868900000", "commonStockSharesOutstanding": "216600000", "intangibleAssetsExcludingGoodwill": "12614600000", "cashAndCashEquivalentsAtCarryingValue": "868900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105500000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "474500000", "capitalExpenditures": "177400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252800000", "cashflowFromInvestment": "-173200000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2790800000, "cost_of_revenue": 1757800000, "gross_profit": 1033000000, "research_and_development": null, "selling_general_admin": 683200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247400000, "depreciation_amortisation": 174200000, "ebitda": 421600000, "interest_expense": 45200000, "interest_income": null, "other_non_operating": null, "pretax_income": 165500000, "tax_provision": 60000000, "effective_tax_rate": null, "net_income": 103300000, "net_income_continuing_ops": 105500000, "net_income_to_common": 103300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 868900000, "short_term_investments": null, "net_receivables": 879400000, "inventory": 802300000, "other_current_assets": null, "total_current_assets": 2848500000, "net_ppe": null, "goodwill": 5325300000, "intangible_assets": 12614600000, "goodwill_and_intangibles": 17939900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23526600000, "total_assets": 26375100000, "short_term_debt": 958700000, "accounts_payable": 1980800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4092600000, "long_term_debt": 5312100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8847400000, "total_liabilities": 12940000000, "total_debt": 6270800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7484300000, "total_equity": 13196000000, "shares_outstanding": 216600000, "operating_cash_flow": 474500000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173200000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252800000, "free_cash_flow": 651900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247400000", "ebitda": "421600000", "netIncome": "103300000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "2790800000", "costOfRevenue": "1757800000", "interestIncome": "None", "incomeBeforeTax": "165500000", "interestExpense": "45200000", "operatingIncome": "199300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "833700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1757800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174200000", "sellingGeneralAndAdministrative": "683200000", "netIncomeFromContinuingOperations": "105500000" }, "balance": { "goodwill": "5325300000", "inventory": "802300000", "commonStock": "455200000", "currentDebt": "None", "investments": "None", "totalAssets": "26375100000", "longTermDebt": "5312100000", "shortTermDebt": "958700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12614600000", "reportedCurrency": "USD", "retainedEarnings": "7484300000", "totalLiabilities": "12940000000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2848500000", "currentLongTermDebt": "911800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23526600000", "currentAccountsPayable": "1980800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6270800000", "totalShareholderEquity": "13196000000", "capitalLeaseObligations": "46900000", "otherCurrentLiabilities": "898000000", "totalCurrentLiabilities": "4092600000", "otherNonCurrentLiabilities": "372300000", "totalNonCurrentLiabilities": "8847400000", "cashAndShortTermInvestments": "868900000", "commonStockSharesOutstanding": "216600000", "intangibleAssetsExcludingGoodwill": "12614600000", "cashAndCashEquivalentsAtCarryingValue": "868900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105500000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21700000", "operatingCashflow": "474500000", "capitalExpenditures": "177400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252800000", "cashflowFromInvestment": "-173200000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 3298400000, "cost_of_revenue": 1952200000, "gross_profit": 1346200000, "ebit": 599400000, "ebitda": 768100000, "pretax_income": 544000000, "tax_provision": 112400000, "net_income": 430700000, "net_income_to_common": 430700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 801700000, "total_current_assets": 3087800000, "total_assets": 26568400000, "short_term_debt": 878800000, "long_term_debt": 5301100000, "total_debt": 6179900000, "total_liabilities": 13080400000, "total_equity": 13246000000, "shares_outstanding": 217600000, "goodwill_and_intangibles": 18033000000 }, "cash_flow": { "operating_cash_flow": 710100000, "capital_expenditure": 159000000, "free_cash_flow": 869100000, "dividends_paid": 88500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337251, "ticker_id": 3868, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "599400000", "ebitda": "768100000", "netIncome": "430700000", "grossProfit": "1346200000", "depreciation": "None", "totalRevenue": "3298400000", "costOfRevenue": "1952200000", "interestIncome": "None", "incomeBeforeTax": "544000000", "interestExpense": "48000000", "operatingIncome": "592200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "754000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1952200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168700000", "sellingGeneralAndAdministrative": "746800000", "netIncomeFromContinuingOperations": "431600000" }, "balance": { "goodwill": "5320800000", "inventory": "852600000", "commonStock": "458900000", "currentDebt": "None", "investments": "None", "totalAssets": "26568400000", "longTermDebt": "5301100000", "shortTermDebt": "878800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12712200000", "reportedCurrency": "USD", "retainedEarnings": "7470000000", "totalLiabilities": "13080400000", "otherCurrentAssets": "353100000", "totalCurrentAssets": "3087800000", "currentLongTermDebt": "878800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1080400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23480600000", "currentAccountsPayable": "3358900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4468000000", "shortLongTermDebtTotal": "6179900000", "totalShareholderEquity": "13246000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3358900000", "totalCurrentLiabilities": "4237700000", "otherNonCurrentLiabilities": "371800000", "totalNonCurrentLiabilities": "8842700000", "cashAndShortTermInvestments": "801700000", "commonStockSharesOutstanding": "217600000", "intangibleAssetsExcludingGoodwill": "12712200000", "cashAndCashEquivalentsAtCarryingValue": "801700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431600000", "profitLoss": "None", "dividendPayout": "88500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "710100000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526700000", "cashflowFromInvestment": "-327900000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3298400000, "cost_of_revenue": 1952200000, "gross_profit": 1346200000, "research_and_development": null, "selling_general_admin": 746800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 599400000, "depreciation_amortisation": 168700000, "ebitda": 768100000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 544000000, "tax_provision": 112400000, "effective_tax_rate": null, "net_income": 430700000, "net_income_continuing_ops": 431600000, "net_income_to_common": 430700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 801700000, "short_term_investments": null, "net_receivables": 1080400000, "inventory": 852600000, "other_current_assets": null, "total_current_assets": 3087800000, "net_ppe": null, "goodwill": 5320800000, "intangible_assets": 12712200000, "goodwill_and_intangibles": 18033000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23480600000, "total_assets": 26568400000, "short_term_debt": 878800000, "accounts_payable": 3358900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4237700000, "long_term_debt": 5301100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8842700000, "total_liabilities": 13080400000, "total_debt": 6179900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7470000000, "total_equity": 13246000000, "shares_outstanding": 217600000, "operating_cash_flow": 710100000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327900000, "dividends_paid": 88500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -526700000, "free_cash_flow": 869100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "599400000", "ebitda": "768100000", "netIncome": "430700000", "grossProfit": "1346200000", "depreciation": "None", "totalRevenue": "3298400000", "costOfRevenue": "1952200000", "interestIncome": "None", "incomeBeforeTax": "544000000", "interestExpense": "48000000", "operatingIncome": "592200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "112400000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "754000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1952200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168700000", "sellingGeneralAndAdministrative": "746800000", "netIncomeFromContinuingOperations": "431600000" }, "balance": { "goodwill": "5320800000", "inventory": "852600000", "commonStock": "458900000", "currentDebt": "None", "investments": "None", "totalAssets": "26568400000", "longTermDebt": "5301100000", "shortTermDebt": "878800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12712200000", "reportedCurrency": "USD", "retainedEarnings": "7470000000", "totalLiabilities": "13080400000", "otherCurrentAssets": "353100000", "totalCurrentAssets": "3087800000", "currentLongTermDebt": "878800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1080400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23480600000", "currentAccountsPayable": "3358900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4468000000", "shortLongTermDebtTotal": "6179900000", "totalShareholderEquity": "13246000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3358900000", "totalCurrentLiabilities": "4237700000", "otherNonCurrentLiabilities": "371800000", "totalNonCurrentLiabilities": "8842700000", "cashAndShortTermInvestments": "801700000", "commonStockSharesOutstanding": "217600000", "intangibleAssetsExcludingGoodwill": "12712200000", "cashAndCashEquivalentsAtCarryingValue": "801700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431600000", "profitLoss": "None", "dividendPayout": "88500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "710100000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526700000", "cashflowFromInvestment": "-327900000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "income_statement": { "revenue": 3266600000, "cost_of_revenue": 2047700000, "gross_profit": 1218900000, "ebit": 484000000, "ebitda": 652400000, "pretax_income": 441100000, "tax_provision": 95000000, "net_income": 342400000, "net_income_to_common": 342400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960900000, "total_current_assets": 3329200000, "total_assets": 26789600000, "short_term_debt": 423200000, "long_term_debt": 6191900000, "total_debt": 6615100000, "total_liabilities": 13532700000, "total_equity": 13030800000, "shares_outstanding": 217800000, "goodwill_and_intangibles": 18103100000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 153700000, "free_cash_flow": 1044700000, "dividends_paid": 88700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337252, "ticker_id": 3868, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:23.193828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484000000", "ebitda": "652400000", "netIncome": "342400000", "grossProfit": "1218900000", "depreciation": "None", "totalRevenue": "3266600000", "costOfRevenue": "2047700000", "interestIncome": "None", "incomeBeforeTax": "441100000", "interestExpense": "53600000", "operatingIncome": "488500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "730400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "2047700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168400000", "sellingGeneralAndAdministrative": "734900000", "netIncomeFromContinuingOperations": "346100000" }, "balance": { "goodwill": "5296100000", "inventory": "863400000", "commonStock": "485000000", "currentDebt": "None", "investments": "None", "totalAssets": "26789600000", "longTermDebt": "6191900000", "shortTermDebt": "423200000", "treasuryStock": "-549600000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12807000000", "reportedCurrency": "USD", "retainedEarnings": "7129300000", "totalLiabilities": "13532700000", "otherCurrentAssets": "360700000", "totalCurrentAssets": "3329200000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1144200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23460400000", "currentAccountsPayable": "3406700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6615100000", "totalShareholderEquity": "13030800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3406700000", "totalCurrentLiabilities": "3829900000", "otherNonCurrentLiabilities": "839500000", "totalNonCurrentLiabilities": "9702800000", "cashAndShortTermInvestments": "960900000", "commonStockSharesOutstanding": "217800000", "intangibleAssetsExcludingGoodwill": "12807000000", "cashAndCashEquivalentsAtCarryingValue": "960900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346100000", "profitLoss": "None", "dividendPayout": "88700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "891000000", "capitalExpenditures": "153700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99400000", "cashflowFromInvestment": "-163200000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "628400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3266600000, "cost_of_revenue": 2047700000, "gross_profit": 1218900000, "research_and_development": null, "selling_general_admin": 734900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484000000, "depreciation_amortisation": 168400000, "ebitda": 652400000, "interest_expense": 53600000, "interest_income": null, "other_non_operating": null, "pretax_income": 441100000, "tax_provision": 95000000, "effective_tax_rate": null, "net_income": 342400000, "net_income_continuing_ops": 346100000, "net_income_to_common": 342400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 960900000, "short_term_investments": null, "net_receivables": 1144200000, "inventory": 863400000, "other_current_assets": null, "total_current_assets": 3329200000, "net_ppe": null, "goodwill": 5296100000, "intangible_assets": 12807000000, "goodwill_and_intangibles": 18103100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23460400000, "total_assets": 26789600000, "short_term_debt": 423200000, "accounts_payable": 3406700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3829900000, "long_term_debt": 6191900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9702800000, "total_liabilities": 13532700000, "total_debt": 6615100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7129300000, "total_equity": 13030800000, "shares_outstanding": 217800000, "operating_cash_flow": 891000000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163200000, "dividends_paid": 88700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99400000, "free_cash_flow": 1044700000, "net_change_in_cash": 628400000 }, "raw_data": { "income": { "ebit": "484000000", "ebitda": "652400000", "netIncome": "342400000", "grossProfit": "1218900000", "depreciation": "None", "totalRevenue": "3266600000", "costOfRevenue": "2047700000", "interestIncome": "None", "incomeBeforeTax": "441100000", "interestExpense": "53600000", "operatingIncome": "488500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "95000000", "reportedCurrency": "USD", "netInterestIncome": "-54600000", "nonInterestIncome": "None", "operatingExpenses": "730400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4600000", "costofGoodsAndServicesSold": "2047700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168400000", "sellingGeneralAndAdministrative": "734900000", "netIncomeFromContinuingOperations": "346100000" }, "balance": { "goodwill": "5296100000", "inventory": "863400000", "commonStock": "485000000", "currentDebt": "None", "investments": "None", "totalAssets": "26789600000", "longTermDebt": "6191900000", "shortTermDebt": "423200000", "treasuryStock": "-549600000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12807000000", "reportedCurrency": "USD", "retainedEarnings": "7129300000", "totalLiabilities": "13532700000", "otherCurrentAssets": "360700000", "totalCurrentAssets": "3329200000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1144200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23460400000", "currentAccountsPayable": "3406700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6615100000", "totalShareholderEquity": "13030800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3406700000", "totalCurrentLiabilities": "3829900000", "otherNonCurrentLiabilities": "839500000", "totalNonCurrentLiabilities": "9702800000", "cashAndShortTermInvestments": "960900000", "commonStockSharesOutstanding": "217800000", "intangibleAssetsExcludingGoodwill": "12807000000", "cashAndCashEquivalentsAtCarryingValue": "960900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346100000", "profitLoss": "None", "dividendPayout": "88700000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "891000000", "capitalExpenditures": "153700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99400000", "cashflowFromInvestment": "-163200000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "628400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168400000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }