{ "ticker": { "uuid": "7e68109e-ccb7-48b4-baa6-5f2259f53a97", "symbol": "HSIC", "name": "Henry Schein Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/7e68109e-ccb7-48b4-baa6-5f2259f53a97/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e68109e-ccb7-48b4-baa6-5f2259f53a97/" }, "ticker_metadata": { "id": 6478, "uuid": "7e68109e-ccb7-48b4-baa6-5f2259f53a97", "symbol": "HSIC", "name": "Henry Schein Inc", "asset_type": "equity", "market_cap": 8620081000, "stock_exchange_id": 2, "industry": "Medical Distribution", "sector": "Healthcare", "description": "Henry Schein, Inc. is an American distributor of health care products and services with a presence in 32 countries.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7e68109e-ccb7-48b4-baa6-5f2259f53a97", "symbol": "HSIC", "name": "Henry Schein Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Distribution", "page_url": "https://sharemaestro.com/factors/ticker/7e68109e-ccb7-48b4-baa6-5f2259f53a97/", "api_url": "https://sharemaestro.com/factors/api/tickers/7e68109e-ccb7-48b4-baa6-5f2259f53a97/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.27, "quality": 0.14, "momentum": 0.26, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 77.45, "market_cap": 8988943347.8, "pe_ratio": 22.7568, "earnings_yield": 0.0439, "ebitda_to_ev": 0.0807, "shareholder_yield": 0, "roe": 0.1209, "piotroski_f_score": 4, "momentum_12_1": 0.0064, "volatility_252d": 0.2522 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.197243+00:00", "batch_id": "" }, "size": { "price_close": 77.45, "market_cap": 8988943347.8, "market_cap_usd": 8988943347.8, "enterprise_value": 12336943347.8, "shares_outstanding": 116061244, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.7568, "pb_ratio": 2.7523, "ptbv_ratio": null, "ps_ratio": 0.6716, "pcf_ratio": 15.5518, "pfcf_ratio": 12.3985, "ev_ebitda": 12.3989, "ev_ebit": 17.8796, "ev_sales": 0.9218, "ev_fcf": 17.0165, "earnings_yield": 0.0439, "fcf_yield": 0.0588, "price_to_sales": 0.6716, "price_to_book": 2.7523, "price_to_cashflow": 15.5518, "ebitda_to_ev": 0.0807, "sales_yield": 1.0849 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2969, "operating_margin": 0.0516, "net_margin": 0.0295, "ebitda_margin": 0.0743, "fcf_margin": 0.0542, "roe": 0.1209, "roa": 0.0349, "roic": 0.0797, "roc_greenblatt": null, "asset_turnover": 1.184, "cash_conversion": 1.8354, "accruals_ratio": -0.0162, "sbc_to_revenue": 0.0028, "piotroski_f_score": 4, "altman_z_score": 2.7519, "earnings_stability_5y": 0.0754, "revenue_stability_5y": 0.1089, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3516, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9847, "net_debt_to_ebitda": 3.3648, "debt_to_assets": 0.3084, "interest_coverage": 4.4805, "current_ratio": 1.3637, "quick_ratio": 0.7528, "net_debt": 3348000000, "local_beta": 0.0012, "volatility_252d": 0.2522, "volatility_60d": 0.583, "max_drawdown_12m": -0.1566, "risk_adjusted_momentum": 0.0254 }, "growth": { "revenue_growth_1y": 0.0564, "revenue_growth_3y_cagr": 0.014, "revenue_growth_5y_cagr": 0.0543, "eps_growth_1y": -0.0295, "eps_growth_3y_cagr": -0.0956, "eps_growth_5y_cagr": -0.0021, "fcf_growth_1y": -0.155, "book_value_growth_1y": 0.004, "revenue_growth": 0.0564, "earnings_growth": -0.0295 }, "momentum": { "price_return_1m": 0.0936, "price_return_3m": -0.0019, "price_return_6m": 0.052, "price_return_9m": 0.1155, "price_return_12m": 0.1006, "price_return_12m_ex1m": 0.0064, "momentum_6m": 0.052, "momentum_12m": 0.1006, "momentum_12_1": 0.0064, "distance_from_52w_high": -0.06, "distance_from_52w_low": 0.2298, "relative_strength": -0.0573 }, "raw_ttm": { "revenue_ttm": 13384000000, "gross_profit_ttm": 3974000000, "ebit_ttm": 690000000, "ebitda_ttm": 995000000, "net_income_ttm": 395000000, "eps_diluted_ttm": 3.4034, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 147000000, "fcf_ttm": 725000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154000000, "cash_and_equivalents": 138000000, "total_current_assets": 4496000000, "total_current_liabilities": 3297000000, "net_ppe": null, "total_assets": 11304000000, "total_debt": 3486000000, "total_equity": 3266000000, "net_working_capital": 2220000000, "book_value_per_share": 28.1403, "retained_earnings": 3287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2025000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 67, "rank_ev_ebitda": 53, "rank_ev_ebit": 65, "rank_earnings_yield": 59, "rank_fcf_yield": 62, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 36, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 71, "rank_fcf_margin": 79, "rank_piotroski": 84, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58 }, "composites": { "value_composite": 73, "quality_composite": 86, "momentum_composite": 74, "growth_composite": 91, "yield_composite": 97, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.1944, "os_score": 0.06, "value_percentile": 0.27, "quality_percentile": 0.14, "momentum_percentile": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1417, "ticker_id": 6478, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.197243+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.45, "market_cap": 8988943347.8, "market_cap_usd": 8988943347.8, "enterprise_value": 12336943347.8, "shares_outstanding": 116061244, "fx_rate_to_usd": null, "pe_ratio": 22.7568186, "pb_ratio": 2.75227904, "ptbv_ratio": null, "ps_ratio": 0.6716186, "pcf_ratio": 15.5518051, "pfcf_ratio": 12.39854255, "ev_ebitda": 12.39893804, "ev_ebit": 17.87962804, "ev_sales": 0.92176803, "ev_fcf": 17.01647358, "earnings_yield": 0.04394287, "fcf_yield": 0.05876658, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2969217, "operating_margin": 0.05155409, "net_margin": 0.02951285, "ebitda_margin": 0.0743425, "fcf_margin": 0.05416916, "roe": 0.12094305, "roa": 0.03494338, "roic": 0.07972121, "roc_greenblatt": null, "asset_turnover": 1.18400566, "cash_conversion": 1.83544304, "accruals_ratio": -0.01618896, "sbc_to_revenue": 0.00276449, "debt_to_equity": 1.98469075, "net_debt_to_ebitda": 3.36482412, "debt_to_assets": 0.30838641, "interest_coverage": 4.48051948, "current_ratio": 1.36366394, "quick_ratio": 0.75280558, "net_debt": 3348000000, "revenue_growth_1y": 0.05643697, "revenue_growth_3y_cagr": 0.01395783, "revenue_growth_5y_cagr": 0.05434006, "eps_growth_1y": -0.02948403, "eps_growth_3y_cagr": -0.09558672, "eps_growth_5y_cagr": -0.00210821, "fcf_growth_1y": -0.15501166, "book_value_growth_1y": 0.00400699, "piotroski_f_score": 4, "altman_z_score": 2.75186876, "earnings_stability_5y": 0.075357, "revenue_stability_5y": 0.108873, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09361762, "price_return_3m": -0.00193299, "price_return_6m": 0.05202391, "price_return_9m": 0.11551203, "price_return_12m": 0.10061106, "price_return_12m_ex1m": 0.00639477, "distance_from_52w_high": -0.05995873, "distance_from_52w_low": 0.22975548, "relative_strength": -0.05732999, "local_beta": 0.0012, "volatility_252d": 0.252204, "volatility_60d": 0.583017, "max_drawdown_12m": -0.15655551, "revenue_ttm": 13384000000, "gross_profit_ttm": 3974000000, "ebit_ttm": 690000000, "ebitda_ttm": 995000000, "net_income_ttm": 395000000, "eps_diluted_ttm": 3.40337555, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 147000000, "fcf_ttm": 725000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154000000, "cash_and_equivalents": 138000000, "total_current_assets": 4496000000, "total_current_liabilities": 3297000000, "net_ppe": null, "total_assets": 11304000000, "total_debt": 3486000000, "total_equity": 3266000000, "net_working_capital": 2220000000, "book_value_per_share": 28.1403153, "retained_earnings": 3287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2025000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 59, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 67, "rank_ev_ebitda": 53, "rank_ev_ebit": 65, "rank_earnings_yield": 59, "rank_fcf_yield": 62, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 36, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 71, "rank_fcf_margin": 79, "rank_piotroski": 84, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58, "value_composite": 73, "quality_composite": 86, "momentum_composite": 74, "growth_composite": 91, "yield_composite": 97, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 76, "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": 77.45, "os": 0.06, "value": 0.27, "quality": 0.14, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.7568, "earnings_yield": 0.0439, "shareholder_yield": 0, "roe": 0.1209, "momentum_12_1": 0.0064, "complete_fields": { "id": 1417, "ticker_id": 6478, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.197243+00:00", "batch_id": "", "os_score_delta": null, "price_close": 77.45, "market_cap": 8988943347.8, "market_cap_usd": 8988943347.8, "enterprise_value": 12336943347.8, "shares_outstanding": 116061244, "fx_rate_to_usd": null, "pe_ratio": 22.7568186, "pb_ratio": 2.75227904, "ptbv_ratio": null, "ps_ratio": 0.6716186, "pcf_ratio": 15.5518051, "pfcf_ratio": 12.39854255, "ev_ebitda": 12.39893804, "ev_ebit": 17.87962804, "ev_sales": 0.92176803, "ev_fcf": 17.01647358, "earnings_yield": 0.04394287, "fcf_yield": 0.05876658, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2969217, "operating_margin": 0.05155409, "net_margin": 0.02951285, "ebitda_margin": 0.0743425, "fcf_margin": 0.05416916, "roe": 0.12094305, "roa": 0.03494338, "roic": 0.07972121, "roc_greenblatt": null, "asset_turnover": 1.18400566, "cash_conversion": 1.83544304, "accruals_ratio": -0.01618896, "sbc_to_revenue": 0.00276449, "debt_to_equity": 1.98469075, "net_debt_to_ebitda": 3.36482412, "debt_to_assets": 0.30838641, "interest_coverage": 4.48051948, "current_ratio": 1.36366394, "quick_ratio": 0.75280558, "net_debt": 3348000000, "revenue_growth_1y": 0.05643697, "revenue_growth_3y_cagr": 0.01395783, "revenue_growth_5y_cagr": 0.05434006, "eps_growth_1y": -0.02948403, "eps_growth_3y_cagr": -0.09558672, "eps_growth_5y_cagr": -0.00210821, "fcf_growth_1y": -0.15501166, "book_value_growth_1y": 0.00400699, "piotroski_f_score": 4, "altman_z_score": 2.75186876, "earnings_stability_5y": 0.075357, "revenue_stability_5y": 0.108873, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09361762, "price_return_3m": -0.00193299, "price_return_6m": 0.05202391, "price_return_9m": 0.11551203, "price_return_12m": 0.10061106, "price_return_12m_ex1m": 0.00639477, "distance_from_52w_high": -0.05995873, "distance_from_52w_low": 0.22975548, "relative_strength": -0.05732999, "local_beta": 0.0012, "volatility_252d": 0.252204, "volatility_60d": 0.583017, "max_drawdown_12m": -0.15655551, "revenue_ttm": 13384000000, "gross_profit_ttm": 3974000000, "ebit_ttm": 690000000, "ebitda_ttm": 995000000, "net_income_ttm": 395000000, "eps_diluted_ttm": 3.40337555, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 147000000, "fcf_ttm": 725000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154000000, "cash_and_equivalents": 138000000, "total_current_assets": 4496000000, "total_current_liabilities": 3297000000, "net_ppe": null, "total_assets": 11304000000, "total_debt": 3486000000, "total_equity": 3266000000, "net_working_capital": 2220000000, "book_value_per_share": 28.1403153, "retained_earnings": 3287000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2025000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 59, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 67, "rank_ev_ebitda": 53, "rank_ev_ebit": 65, "rank_earnings_yield": 59, "rank_fcf_yield": 62, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 36, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 71, "rank_fcf_margin": 79, "rank_piotroski": 84, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 76, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58, "value_composite": 73, "quality_composite": 86, "momentum_composite": 74, "growth_composite": 91, "yield_composite": 97, "svqf_composite": 80, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 76, "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 13184000000, "cost_of_revenue": 9342000000, "gross_profit": 3842000000, "ebit": 695000000, "ebitda": 1006000000, "pretax_income": 545000000, "tax_provision": 126000000, "net_income": 398000000, "net_income_to_common": 398000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156000000, "total_current_assets": 4464000000, "total_assets": 11215000000, "short_term_debt": 875000000, "long_term_debt": 2310000000, "total_debt": 3185000000, "total_liabilities": 6421000000, "total_equity": 3245000000, "shares_outstanding": 121717876, "goodwill_and_intangibles": 5231000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 139000000, "free_cash_flow": 851000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90519, "ticker_id": 6478, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "695000000", "ebitda": "1006000000", "netIncome": "398000000", "grossProfit": "3842000000", "depreciation": "None", "totalRevenue": "13184000000", "costOfRevenue": "9342000000", "interestIncome": "33000000", "incomeBeforeTax": "545000000", "interestExpense": "150000000", "operatingIncome": "758000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "3084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9342000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311000000", "sellingGeneralAndAdministrative": "3084000000", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "4213000000", "inventory": "2002000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11215000000", "longTermDebt": "2310000000", "shortTermDebt": "875000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1018000000", "reportedCurrency": "USD", "retainedEarnings": "3293000000", "totalLiabilities": "6421000000", "otherCurrentAssets": "655000000", "totalCurrentAssets": "4464000000", "currentLongTermDebt": "797000000", "longTermInvestments": "174000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6751000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "3245000000", "capitalLeaseObligations": "329000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "3228000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "3193000000", "cashAndShortTermInvestments": "156000000", "commonStockSharesOutstanding": "121717876", "intangibleAssetsExcludingGoodwill": "1018000000", "cashAndCashEquivalentsAtCarryingValue": "156000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "712000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000000", "cashflowFromInvestment": "-477000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13184000000, "cost_of_revenue": 9342000000, "gross_profit": 3842000000, "research_and_development": null, "selling_general_admin": 3084000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 695000000, "depreciation_amortisation": 311000000, "ebitda": 1006000000, "interest_expense": 150000000, "interest_income": null, "other_non_operating": null, "pretax_income": 545000000, "tax_provision": 126000000, "effective_tax_rate": null, "net_income": 398000000, "net_income_continuing_ops": 419000000, "net_income_to_common": 398000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156000000, "short_term_investments": null, "net_receivables": 1651000000, "inventory": 2002000000, "other_current_assets": null, "total_current_assets": 4464000000, "net_ppe": null, "goodwill": 4213000000, "intangible_assets": 1018000000, "goodwill_and_intangibles": 5231000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6751000000, "total_assets": 11215000000, "short_term_debt": 875000000, "accounts_payable": 1154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3228000000, "long_term_debt": 2310000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3193000000, "total_liabilities": 6421000000, "total_debt": 3185000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3293000000, "total_equity": 3245000000, "shares_outstanding": 121717876, "operating_cash_flow": 712000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -477000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111000000, "free_cash_flow": 851000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "695000000", "ebitda": "1006000000", "netIncome": "398000000", "grossProfit": "3842000000", "depreciation": "None", "totalRevenue": "13184000000", "costOfRevenue": "9342000000", "interestIncome": "33000000", "incomeBeforeTax": "545000000", "interestExpense": "150000000", "operatingIncome": "758000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "3084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9342000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311000000", "sellingGeneralAndAdministrative": "3084000000", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "4213000000", "inventory": "2002000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11215000000", "longTermDebt": "2310000000", "shortTermDebt": "875000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1018000000", "reportedCurrency": "USD", "retainedEarnings": "3293000000", "totalLiabilities": "6421000000", "otherCurrentAssets": "655000000", "totalCurrentAssets": "4464000000", "currentLongTermDebt": "797000000", "longTermInvestments": "174000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6751000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "3245000000", "capitalLeaseObligations": "329000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "3228000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "3193000000", "cashAndShortTermInvestments": "156000000", "commonStockSharesOutstanding": "121717876", "intangibleAssetsExcludingGoodwill": "1018000000", "cashAndCashEquivalentsAtCarryingValue": "156000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "712000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000000", "cashflowFromInvestment": "-477000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 12673000000, "cost_of_revenue": 8908000000, "gross_profit": 3765000000, "ebit": 644000000, "ebitda": 941000000, "pretax_income": 526000000, "tax_provision": 128000000, "net_income": 390000000, "net_income_to_common": 390000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122000000, "total_current_assets": 3983000000, "total_assets": 10218000000, "short_term_debt": 781000000, "long_term_debt": 1830000000, "total_debt": 2611000000, "total_liabilities": 5381000000, "total_equity": 3393000000, "shares_outstanding": 127779228, "goodwill_and_intangibles": 4910000000 }, "cash_flow": { "operating_cash_flow": 848000000, "capital_expenditure": 187000000, "free_cash_flow": 1035000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90524, "ticker_id": 6478, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "644000000", "ebitda": "941000000", "netIncome": "390000000", "grossProfit": "3765000000", "depreciation": "None", "totalRevenue": "12673000000", "costOfRevenue": "8908000000", "interestIncome": "24000000", "incomeBeforeTax": "526000000", "interestExpense": "131000000", "operatingIncome": "729000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "3036000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8908000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "3034000000", "netIncomeFromContinuingOperations": "398000000" }, "balance": { "goodwill": "3887000000", "inventory": "1810000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10218000000", "longTermDebt": "1830000000", "shortTermDebt": "781000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1023000000", "reportedCurrency": "USD", "retainedEarnings": "3771000000", "totalLiabilities": "5381000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "3983000000", "currentLongTermDebt": "706000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6235000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2870000000", "totalShareholderEquity": "3393000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "2803000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "2578000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "127779228", "intangibleAssetsExcludingGoodwill": "1023000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "848000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510000000", "cashflowFromInvestment": "-430000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-385000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12673000000, "cost_of_revenue": 8908000000, "gross_profit": 3765000000, "research_and_development": null, "selling_general_admin": 3034000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 644000000, "depreciation_amortisation": 297000000, "ebitda": 941000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 526000000, "tax_provision": 128000000, "effective_tax_rate": null, "net_income": 390000000, "net_income_continuing_ops": 398000000, "net_income_to_common": 390000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122000000, "short_term_investments": null, "net_receivables": 1482000000, "inventory": 1810000000, "other_current_assets": null, "total_current_assets": 3983000000, "net_ppe": null, "goodwill": 3887000000, "intangible_assets": 1023000000, "goodwill_and_intangibles": 4910000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6235000000, "total_assets": 10218000000, "short_term_debt": 781000000, "accounts_payable": 962000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2803000000, "long_term_debt": 1830000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2578000000, "total_liabilities": 5381000000, "total_debt": 2611000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3771000000, "total_equity": 3393000000, "shares_outstanding": 127779228, "operating_cash_flow": 848000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -510000000, "free_cash_flow": 1035000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "644000000", "ebitda": "941000000", "netIncome": "390000000", "grossProfit": "3765000000", "depreciation": "None", "totalRevenue": "12673000000", "costOfRevenue": "8908000000", "interestIncome": "24000000", "incomeBeforeTax": "526000000", "interestExpense": "131000000", "operatingIncome": "729000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "3036000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8908000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "3034000000", "netIncomeFromContinuingOperations": "398000000" }, "balance": { "goodwill": "3887000000", "inventory": "1810000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10218000000", "longTermDebt": "1830000000", "shortTermDebt": "781000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1023000000", "reportedCurrency": "USD", "retainedEarnings": "3771000000", "totalLiabilities": "5381000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "3983000000", "currentLongTermDebt": "706000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6235000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2870000000", "totalShareholderEquity": "3393000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "2803000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "2578000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "127779228", "intangibleAssetsExcludingGoodwill": "1023000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "398000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "848000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510000000", "cashflowFromInvestment": "-430000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-385000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 12339000000, "cost_of_revenue": 8688000000, "gross_profit": 3651000000, "ebit": 629000000, "ebitda": 877000000, "pretax_income": 556000000, "tax_provision": 120000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171000000, "total_current_assets": 4488000000, "total_assets": 10573000000, "short_term_debt": 494000000, "long_term_debt": 1937000000, "total_debt": 2431000000, "total_liabilities": 5420000000, "total_equity": 3655000000, "shares_outstanding": 131748171, "goodwill_and_intangibles": 4791000000 }, "cash_flow": { "operating_cash_flow": 500000000, "capital_expenditure": 147000000, "free_cash_flow": 647000000, "dividends_paid": 2100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90529, "ticker_id": 6478, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629000000", "ebitda": "877000000", "netIncome": "416000000", "grossProfit": "3651000000", "depreciation": "None", "totalRevenue": "12339000000", "costOfRevenue": "8688000000", "interestIncome": "24000000", "incomeBeforeTax": "556000000", "interestExpense": "87000000", "operatingIncome": "714000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "2937000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "2910000000", "netIncomeFromContinuingOperations": "470000000" }, "balance": { "goodwill": "3875000000", "inventory": "1815000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10573000000", "longTermDebt": "1937000000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "916000000", "reportedCurrency": "USD", "retainedEarnings": "3860000000", "totalLiabilities": "5420000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "414000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "1863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085000000", "currentAccountsPayable": "1020000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2741000000", "totalShareholderEquity": "3655000000", "capitalLeaseObligations": "390000000", "otherCurrentLiabilities": "1032000000", "totalCurrentLiabilities": "2683000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "2737000000", "cashAndShortTermInvestments": "171000000", "commonStockSharesOutstanding": "131748171", "intangibleAssetsExcludingGoodwill": "916000000", "cashAndCashEquivalentsAtCarryingValue": "171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416000000", "profitLoss": "None", "dividendPayout": "2100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231000000", "operatingCashflow": "500000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "701000000", "cashflowFromInvestment": "-1135000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-284000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12339000000, "cost_of_revenue": 8688000000, "gross_profit": 3651000000, "research_and_development": null, "selling_general_admin": 2910000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629000000, "depreciation_amortisation": 248000000, "ebitda": 877000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 556000000, "tax_provision": 120000000, "effective_tax_rate": null, "net_income": 416000000, "net_income_continuing_ops": 470000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171000000, "short_term_investments": null, "net_receivables": 1863000000, "inventory": 1815000000, "other_current_assets": null, "total_current_assets": 4488000000, "net_ppe": null, "goodwill": 3875000000, "intangible_assets": 916000000, "goodwill_and_intangibles": 4791000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6085000000, "total_assets": 10573000000, "short_term_debt": 494000000, "accounts_payable": 1020000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2683000000, "long_term_debt": 1937000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2737000000, "total_liabilities": 5420000000, "total_debt": 2431000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3860000000, "total_equity": 3655000000, "shares_outstanding": 131748171, "operating_cash_flow": 500000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1135000000, "dividends_paid": 2100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 701000000, "free_cash_flow": 647000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "629000000", "ebitda": "877000000", "netIncome": "416000000", "grossProfit": "3651000000", "depreciation": "None", "totalRevenue": "12339000000", "costOfRevenue": "8688000000", "interestIncome": "24000000", "incomeBeforeTax": "556000000", "interestExpense": "87000000", "operatingIncome": "714000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "2937000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "2910000000", "netIncomeFromContinuingOperations": "470000000" }, "balance": { "goodwill": "3875000000", "inventory": "1815000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10573000000", "longTermDebt": "1937000000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "916000000", "reportedCurrency": "USD", "retainedEarnings": "3860000000", "totalLiabilities": "5420000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "414000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "1863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085000000", "currentAccountsPayable": "1020000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2741000000", "totalShareholderEquity": "3655000000", "capitalLeaseObligations": "390000000", "otherCurrentLiabilities": "1032000000", "totalCurrentLiabilities": "2683000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "2737000000", "cashAndShortTermInvestments": "171000000", "commonStockSharesOutstanding": "131748171", "intangibleAssetsExcludingGoodwill": "916000000", "cashAndCashEquivalentsAtCarryingValue": "171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416000000", "profitLoss": "None", "dividendPayout": "2100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231000000", "operatingCashflow": "500000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "701000000", "cashflowFromInvestment": "-1135000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-284000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 12647000000, "cost_of_revenue": 8998000000, "gross_profit": 3649000000, "ebit": 765000000, "ebitda": 977000000, "pretax_income": 736000000, "tax_provision": 170000000, "net_income": 538000000, "net_income_to_common": 538000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117000000, "total_current_assets": 3988000000, "total_assets": 8607000000, "short_term_debt": 182000000, "long_term_debt": 1040000000, "total_debt": 1222000000, "total_liabilities": 3936000000, "total_equity": 3446000000, "shares_outstanding": 137755670, "goodwill_and_intangibles": 3480000000 }, "cash_flow": { "operating_cash_flow": 602000000, "capital_expenditure": 96000000, "free_cash_flow": 698000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90534, "ticker_id": 6478, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "765000000", "ebitda": "977000000", "netIncome": "538000000", "grossProfit": "3649000000", "depreciation": "None", "totalRevenue": "12647000000", "costOfRevenue": "8998000000", "interestIncome": "17000000", "incomeBeforeTax": "736000000", "interestExpense": "44000000", "operatingIncome": "938000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "170000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "2711000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33000000", "costofGoodsAndServicesSold": "8998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "2771000000", "netIncomeFromContinuingOperations": "566000000" }, "balance": { "goodwill": "2893000000", "inventory": "1963000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8607000000", "longTermDebt": "1040000000", "shortTermDebt": "182000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "587000000", "reportedCurrency": "USD", "retainedEarnings": "3678000000", "totalLiabilities": "3936000000", "otherCurrentAssets": "466000000", "totalCurrentAssets": "3988000000", "currentLongTermDebt": "109000000", "longTermInvestments": "472000000", "shortTermInvestments": "None", "currentNetReceivables": "1442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4619000000", "currentAccountsPayable": "1004000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "667000000", "shortLongTermDebtTotal": "1497000000", "totalShareholderEquity": "3446000000", "capitalLeaseObligations": "348000000", "otherCurrentLiabilities": "906000000", "totalCurrentLiabilities": "2224000000", "otherNonCurrentLiabilities": "636000000", "totalNonCurrentLiabilities": "1712000000", "cashAndShortTermInvestments": "117000000", "commonStockSharesOutstanding": "137755670", "intangibleAssetsExcludingGoodwill": "587000000", "cashAndCashEquivalentsAtCarryingValue": "117000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-126000000", "operatingCashflow": "602000000", "capitalExpenditures": "96000000", "changeInReceivables": "-7000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315000000", "cashflowFromInvestment": "-276000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12647000000, "cost_of_revenue": 8998000000, "gross_profit": 3649000000, "research_and_development": null, "selling_general_admin": 2771000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 765000000, "depreciation_amortisation": 212000000, "ebitda": 977000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 736000000, "tax_provision": 170000000, "effective_tax_rate": null, "net_income": 538000000, "net_income_continuing_ops": 566000000, "net_income_to_common": 538000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117000000, "short_term_investments": null, "net_receivables": 1442000000, "inventory": 1963000000, "other_current_assets": null, "total_current_assets": 3988000000, "net_ppe": null, "goodwill": 2893000000, "intangible_assets": 587000000, "goodwill_and_intangibles": 3480000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4619000000, "total_assets": 8607000000, "short_term_debt": 182000000, "accounts_payable": 1004000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2224000000, "long_term_debt": 1040000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1712000000, "total_liabilities": 3936000000, "total_debt": 1222000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3678000000, "total_equity": 3446000000, "shares_outstanding": 137755670, "operating_cash_flow": 602000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -315000000, "free_cash_flow": 698000000, "net_change_in_cash": 11000000 }, "raw_data": { "income": { "ebit": "765000000", "ebitda": "977000000", "netIncome": "538000000", "grossProfit": "3649000000", "depreciation": "None", "totalRevenue": "12647000000", "costOfRevenue": "8998000000", "interestIncome": "17000000", "incomeBeforeTax": "736000000", "interestExpense": "44000000", "operatingIncome": "938000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "170000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "2711000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33000000", "costofGoodsAndServicesSold": "8998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "2771000000", "netIncomeFromContinuingOperations": "566000000" }, "balance": { "goodwill": "2893000000", "inventory": "1963000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8607000000", "longTermDebt": "1040000000", "shortTermDebt": "182000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "587000000", "reportedCurrency": "USD", "retainedEarnings": "3678000000", "totalLiabilities": "3936000000", "otherCurrentAssets": "466000000", "totalCurrentAssets": "3988000000", "currentLongTermDebt": "109000000", "longTermInvestments": "472000000", "shortTermInvestments": "None", "currentNetReceivables": "1442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4619000000", "currentAccountsPayable": "1004000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "667000000", "shortLongTermDebtTotal": "1497000000", "totalShareholderEquity": "3446000000", "capitalLeaseObligations": "348000000", "otherCurrentLiabilities": "906000000", "totalCurrentLiabilities": "2224000000", "otherNonCurrentLiabilities": "636000000", "totalNonCurrentLiabilities": "1712000000", "cashAndShortTermInvestments": "117000000", "commonStockSharesOutstanding": "137755670", "intangibleAssetsExcludingGoodwill": "587000000", "cashAndCashEquivalentsAtCarryingValue": "117000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "566000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-126000000", "operatingCashflow": "602000000", "capitalExpenditures": "96000000", "changeInReceivables": "-7000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-315000000", "cashflowFromInvestment": "-276000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 12401000000, "cost_of_revenue": 8728770000, "gross_profit": 3672251000, "ebit": 858148000, "ebitda": 1067676000, "pretax_income": 850557000, "tax_provision": 197349000, "net_income": 623914000, "net_income_to_common": 623914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 3844000000, "total_assets": 8481000000, "short_term_debt": 138000000, "long_term_debt": 811346000, "total_debt": 949346000, "total_liabilities": 3805000000, "total_equity": 3425000000, "shares_outstanding": 141773000, "goodwill_and_intangibles": 3522000000 }, "cash_flow": { "operating_cash_flow": 709580000, "capital_expenditure": 79015000, "free_cash_flow": 788595000, "dividends_paid": 7471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90539, "ticker_id": 6478, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "858148000", "ebitda": "1067676000", "netIncome": "623914000", "grossProfit": "3672251000", "depreciation": "None", "totalRevenue": "12401000000", "costOfRevenue": "8728770000", "interestIncome": "6451000", "incomeBeforeTax": "850557000", "interestExpense": "27600000", "operatingIncome": "854808000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "197349000", "reportedCurrency": "USD", "netInterestIncome": "-21149000", "nonInterestIncome": "None", "operatingExpenses": "2817443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33819000", "costofGoodsAndServicesSold": "8728770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209528000", "sellingGeneralAndAdministrative": "2812656000", "netIncomeFromContinuingOperations": "660526000" }, "balance": { "goodwill": "2854000000", "inventory": "1861000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8481000000", "longTermDebt": "811346000", "shortTermDebt": "138000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668000000", "reportedCurrency": "USD", "retainedEarnings": "3595000000", "totalLiabilities": "3805000000", "otherCurrentAssets": "413000000", "totalCurrentAssets": "3844000000", "currentLongTermDebt": "61170000", "longTermInvestments": "423874000", "shortTermInvestments": "None", "currentNetReceivables": "1452000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4637000000", "currentAccountsPayable": "1053934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366456000", "shortLongTermDebtTotal": "1217000000", "totalShareholderEquity": "3425000000", "capitalLeaseObligations": "344165000", "otherCurrentLiabilities": "978147000", "totalCurrentLiabilities": "2307000000", "otherNonCurrentLiabilities": "644444000", "totalNonCurrentLiabilities": "1498000000", "cashAndShortTermInvestments": "118000000", "commonStockSharesOutstanding": "141773000", "intangibleAssetsExcludingGoodwill": "668000000", "cashAndCashEquivalentsAtCarryingValue": "118000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660526000", "profitLoss": "None", "dividendPayout": "7471000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-295131000", "operatingCashflow": "709580000", "capitalExpenditures": "79015000", "changeInReceivables": "4162000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332957000", "cashflowFromInvestment": "-677217000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-300594000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12401000000, "cost_of_revenue": 8728770000, "gross_profit": 3672251000, "research_and_development": null, "selling_general_admin": 2812656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 858148000, "depreciation_amortisation": 209528000, "ebitda": 1067676000, "interest_expense": 27600000, "interest_income": null, "other_non_operating": null, "pretax_income": 850557000, "tax_provision": 197349000, "effective_tax_rate": null, "net_income": 623914000, "net_income_continuing_ops": 660526000, "net_income_to_common": 623914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118000000, "short_term_investments": null, "net_receivables": 1452000000, "inventory": 1861000000, "other_current_assets": null, "total_current_assets": 3844000000, "net_ppe": null, "goodwill": 2854000000, "intangible_assets": 668000000, "goodwill_and_intangibles": 3522000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4637000000, "total_assets": 8481000000, "short_term_debt": 138000000, "accounts_payable": 1053934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2307000000, "long_term_debt": 811346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1498000000, "total_liabilities": 3805000000, "total_debt": 949346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3595000000, "total_equity": 3425000000, "shares_outstanding": 141773000, "operating_cash_flow": 709580000, "stock_based_compensation": 78000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677217000, "dividends_paid": 7471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -332957000, "free_cash_flow": 788595000, "net_change_in_cash": -300594000 }, "raw_data": { "income": { "ebit": "858148000", "ebitda": "1067676000", "netIncome": "623914000", "grossProfit": "3672251000", "depreciation": "None", "totalRevenue": "12401000000", "costOfRevenue": "8728770000", "interestIncome": "6451000", "incomeBeforeTax": "850557000", "interestExpense": "27600000", "operatingIncome": "854808000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "197349000", "reportedCurrency": "USD", "netInterestIncome": "-21149000", "nonInterestIncome": "None", "operatingExpenses": "2817443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33819000", "costofGoodsAndServicesSold": "8728770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209528000", "sellingGeneralAndAdministrative": "2812656000", "netIncomeFromContinuingOperations": "660526000" }, "balance": { "goodwill": "2854000000", "inventory": "1861000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8481000000", "longTermDebt": "811346000", "shortTermDebt": "138000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "668000000", "reportedCurrency": "USD", "retainedEarnings": "3595000000", "totalLiabilities": "3805000000", "otherCurrentAssets": "413000000", "totalCurrentAssets": "3844000000", "currentLongTermDebt": "61170000", "longTermInvestments": "423874000", "shortTermInvestments": "None", "currentNetReceivables": "1452000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4637000000", "currentAccountsPayable": "1053934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366456000", "shortLongTermDebtTotal": "1217000000", "totalShareholderEquity": "3425000000", "capitalLeaseObligations": "344165000", "otherCurrentLiabilities": "978147000", "totalCurrentLiabilities": "2307000000", "otherNonCurrentLiabilities": "644444000", "totalNonCurrentLiabilities": "1498000000", "cashAndShortTermInvestments": "118000000", "commonStockSharesOutstanding": "141773000", "intangibleAssetsExcludingGoodwill": "668000000", "cashAndCashEquivalentsAtCarryingValue": "118000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "660526000", "profitLoss": "None", "dividendPayout": "7471000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-295131000", "operatingCashflow": "709580000", "capitalExpenditures": "79015000", "changeInReceivables": "4162000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332957000", "cashflowFromInvestment": "-677217000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-300594000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209528000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 10119141000, "cost_of_revenue": 7304798000, "gross_profit": 2814343000, "ebit": 541272000, "ebitda": 726810000, "pretax_income": 512239000, "tax_provision": 95374000, "net_income": 402222000, "net_income_to_common": 402222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421185000, "total_current_assets": 3791415000, "total_assets": 7772532000, "short_term_debt": 247918000, "long_term_debt": 515773000, "total_debt": 763691000, "total_liabilities": 3460448000, "total_equity": 3348172000, "shares_outstanding": 143404000, "goodwill_and_intangibles": 2983821000 }, "cash_flow": { "operating_cash_flow": 599000000, "capital_expenditure": 49000000, "free_cash_flow": 648000000, "dividends_paid": 14299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90544, "ticker_id": 6478, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "541272000", "ebitda": "726810000", "netIncome": "402222000", "grossProfit": "2814343000", "depreciation": "None", "totalRevenue": "10119141000", "costOfRevenue": "7304798000", "interestIncome": "9842000", "incomeBeforeTax": "512239000", "interestExpense": "41377000", "operatingIncome": "567396000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "95374000", "reportedCurrency": "USD", "netInterestIncome": "-31535000", "nonInterestIncome": "None", "operatingExpenses": "2246947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19885000", "costofGoodsAndServicesSold": "7304798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185538000", "sellingGeneralAndAdministrative": "2246947000", "netIncomeFromContinuingOperations": "418437000" }, "balance": { "goodwill": "2504392000", "inventory": "1512499000", "commonStock": "1425000", "currentDebt": "None", "investments": "None", "totalAssets": "7772532000", "longTermDebt": "515773000", "shortTermDebt": "247918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "479429000", "reportedCurrency": "USD", "retainedEarnings": "3454831000", "totalLiabilities": "3460448000", "otherCurrentAssets": "432944000", "totalCurrentAssets": "3791415000", "currentLongTermDebt": "183202000", "longTermInvestments": "366445000", "shortTermInvestments": "None", "currentNetReceivables": "1424787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3981117000", "currentAccountsPayable": "1005655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342004000", "shortLongTermDebtTotal": "1002418000", "totalShareholderEquity": "3348172000", "capitalLeaseObligations": "303443000", "otherCurrentLiabilities": "890858000", "totalCurrentLiabilities": "2283102000", "otherNonCurrentLiabilities": "631508000", "totalNonCurrentLiabilities": "1177346000", "cashAndShortTermInvestments": "421185000", "commonStockSharesOutstanding": "143404000", "intangibleAssetsExcludingGoodwill": "479429000", "cashAndCashEquivalentsAtCarryingValue": "421185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404000000", "profitLoss": "None", "dividendPayout": "14299000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "599000000", "capitalExpenditures": "49000000", "changeInReceivables": "-189349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10119141000, "cost_of_revenue": 7304798000, "gross_profit": 2814343000, "research_and_development": null, "selling_general_admin": 2246947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 541272000, "depreciation_amortisation": 185538000, "ebitda": 726810000, "interest_expense": 41377000, "interest_income": null, "other_non_operating": null, "pretax_income": 512239000, "tax_provision": 95374000, "effective_tax_rate": null, "net_income": 402222000, "net_income_continuing_ops": 418437000, "net_income_to_common": 402222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421185000, "short_term_investments": null, "net_receivables": 1424787000, "inventory": 1512499000, "other_current_assets": null, "total_current_assets": 3791415000, "net_ppe": null, "goodwill": 2504392000, "intangible_assets": 479429000, "goodwill_and_intangibles": 2983821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3981117000, "total_assets": 7772532000, "short_term_debt": 247918000, "accounts_payable": 1005655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2283102000, "long_term_debt": 515773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177346000, "total_liabilities": 3460448000, "total_debt": 763691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3454831000, "total_equity": 3348172000, "shares_outstanding": 143404000, "operating_cash_flow": 599000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 14299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187000000, "free_cash_flow": 648000000, "net_change_in_cash": 296706000 }, "raw_data": { "income": { "ebit": "541272000", "ebitda": "726810000", "netIncome": "402222000", "grossProfit": "2814343000", "depreciation": "None", "totalRevenue": "10119141000", "costOfRevenue": "7304798000", "interestIncome": "9842000", "incomeBeforeTax": "512239000", "interestExpense": "41377000", "operatingIncome": "567396000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "95374000", "reportedCurrency": "USD", "netInterestIncome": "-31535000", "nonInterestIncome": "None", "operatingExpenses": "2246947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19885000", "costofGoodsAndServicesSold": "7304798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185538000", "sellingGeneralAndAdministrative": "2246947000", "netIncomeFromContinuingOperations": "418437000" }, "balance": { "goodwill": "2504392000", "inventory": "1512499000", "commonStock": "1425000", "currentDebt": "None", "investments": "None", "totalAssets": "7772532000", "longTermDebt": "515773000", "shortTermDebt": "247918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "479429000", "reportedCurrency": "USD", "retainedEarnings": "3454831000", "totalLiabilities": "3460448000", "otherCurrentAssets": "432944000", "totalCurrentAssets": "3791415000", "currentLongTermDebt": "183202000", "longTermInvestments": "366445000", "shortTermInvestments": "None", "currentNetReceivables": "1424787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3981117000", "currentAccountsPayable": "1005655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342004000", "shortLongTermDebtTotal": "1002418000", "totalShareholderEquity": "3348172000", "capitalLeaseObligations": "303443000", "otherCurrentLiabilities": "890858000", "totalCurrentLiabilities": "2283102000", "otherNonCurrentLiabilities": "631508000", "totalNonCurrentLiabilities": "1177346000", "cashAndShortTermInvestments": "421185000", "commonStockSharesOutstanding": "143404000", "intangibleAssetsExcludingGoodwill": "479429000", "cashAndCashEquivalentsAtCarryingValue": "421185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404000000", "profitLoss": "None", "dividendPayout": "14299000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "599000000", "capitalExpenditures": "49000000", "changeInReceivables": "-189349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 9985803000, "cost_of_revenue": 6894917000, "gross_profit": 3090886000, "ebit": 731099000, "ebitda": 916041000, "pretax_income": 698207000, "tax_provision": 159515000, "net_income": 507965000, "net_income_to_common": 507965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106097000, "total_current_assets": 3226502000, "total_assets": 7151101000, "short_term_debt": 199173000, "long_term_debt": 622908000, "total_debt": 822081000, "total_liabilities": 3233706000, "total_equity": 2998044000, "shares_outstanding": 149257000, "goodwill_and_intangibles": 3035373000 }, "cash_flow": { "operating_cash_flow": 654087000, "capital_expenditure": 76219000, "free_cash_flow": 730306000, "dividends_paid": 148146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90549, "ticker_id": 6478, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "731099000", "ebitda": "916041000", "netIncome": "507965000", "grossProfit": "3090886000", "depreciation": "None", "totalRevenue": "9985803000", "costOfRevenue": "6894917000", "interestIncome": "15757000", "incomeBeforeTax": "698207000", "interestExpense": "50792000", "operatingIncome": "732966000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "159515000", "reportedCurrency": "USD", "netInterestIncome": "-35035000", "nonInterestIncome": "None", "operatingExpenses": "2357920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "217507000", "costofGoodsAndServicesSold": "6894917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184942000", "sellingGeneralAndAdministrative": "2284120000", "netIncomeFromContinuingOperations": "725461000" }, "balance": { "goodwill": "2462495000", "inventory": "1428799000", "commonStock": "1434000", "currentDebt": "None", "investments": "None", "totalAssets": "7151101000", "longTermDebt": "622908000", "shortTermDebt": "199173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "572878000", "reportedCurrency": "USD", "retainedEarnings": "3116215000", "totalLiabilities": "3233706000", "otherCurrentAssets": "445360000", "totalCurrentAssets": "3226502000", "currentLongTermDebt": "133824000", "longTermInvestments": "327919000", "shortTermInvestments": "None", "currentNetReceivables": "1246246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924599000", "currentAccountsPayable": "880266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329645000", "shortLongTermDebtTotal": "998348000", "totalShareholderEquity": "2998044000", "capitalLeaseObligations": "241616000", "otherCurrentLiabilities": "793759000", "totalCurrentLiabilities": "2038369000", "otherNonCurrentLiabilities": "507440000", "totalNonCurrentLiabilities": "1195337000", "cashAndShortTermInvestments": "106097000", "commonStockSharesOutstanding": "149257000", "intangibleAssetsExcludingGoodwill": "572878000", "cashAndCashEquivalentsAtCarryingValue": "106097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "719138000", "profitLoss": "None", "dividendPayout": "148146000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "14702000", "operatingCashflow": "654087000", "capitalExpenditures": "76219000", "changeInReceivables": "-72689000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215980000", "cashflowFromInvestment": "-424373000", "stockBasedCompensation": "44920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13734000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-525000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9985803000, "cost_of_revenue": 6894917000, "gross_profit": 3090886000, "research_and_development": null, "selling_general_admin": 2284120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 731099000, "depreciation_amortisation": 184942000, "ebitda": 916041000, "interest_expense": 50792000, "interest_income": null, "other_non_operating": null, "pretax_income": 698207000, "tax_provision": 159515000, "effective_tax_rate": null, "net_income": 507965000, "net_income_continuing_ops": 725461000, "net_income_to_common": 507965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106097000, "short_term_investments": null, "net_receivables": 1246246000, "inventory": 1428799000, "other_current_assets": null, "total_current_assets": 3226502000, "net_ppe": null, "goodwill": 2462495000, "intangible_assets": 572878000, "goodwill_and_intangibles": 3035373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3924599000, "total_assets": 7151101000, "short_term_debt": 199173000, "accounts_payable": 880266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2038369000, "long_term_debt": 622908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1195337000, "total_liabilities": 3233706000, "total_debt": 822081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3116215000, "total_equity": 2998044000, "shares_outstanding": 149257000, "operating_cash_flow": 654087000, "stock_based_compensation": 44920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -424373000, "dividends_paid": 148146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215980000, "free_cash_flow": 730306000, "net_change_in_cash": 13734000 }, "raw_data": { "income": { "ebit": "731099000", "ebitda": "916041000", "netIncome": "507965000", "grossProfit": "3090886000", "depreciation": "None", "totalRevenue": "9985803000", "costOfRevenue": "6894917000", "interestIncome": "15757000", "incomeBeforeTax": "698207000", "interestExpense": "50792000", "operatingIncome": "732966000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "159515000", "reportedCurrency": "USD", "netInterestIncome": "-35035000", "nonInterestIncome": "None", "operatingExpenses": "2357920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "217507000", "costofGoodsAndServicesSold": "6894917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184942000", "sellingGeneralAndAdministrative": "2284120000", "netIncomeFromContinuingOperations": "725461000" }, "balance": { "goodwill": "2462495000", "inventory": "1428799000", "commonStock": "1434000", "currentDebt": "None", "investments": "None", "totalAssets": "7151101000", "longTermDebt": "622908000", "shortTermDebt": "199173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "572878000", "reportedCurrency": "USD", "retainedEarnings": "3116215000", "totalLiabilities": "3233706000", "otherCurrentAssets": "445360000", "totalCurrentAssets": "3226502000", "currentLongTermDebt": "133824000", "longTermInvestments": "327919000", "shortTermInvestments": "None", "currentNetReceivables": "1246246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3924599000", "currentAccountsPayable": "880266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329645000", "shortLongTermDebtTotal": "998348000", "totalShareholderEquity": "2998044000", "capitalLeaseObligations": "241616000", "otherCurrentLiabilities": "793759000", "totalCurrentLiabilities": "2038369000", "otherNonCurrentLiabilities": "507440000", "totalNonCurrentLiabilities": "1195337000", "cashAndShortTermInvestments": "106097000", "commonStockSharesOutstanding": "149257000", "intangibleAssetsExcludingGoodwill": "572878000", "cashAndCashEquivalentsAtCarryingValue": "106097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "719138000", "profitLoss": "None", "dividendPayout": "148146000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "14702000", "operatingCashflow": "654087000", "capitalExpenditures": "76219000", "changeInReceivables": "-72689000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215980000", "cashflowFromInvestment": "-424373000", "stockBasedCompensation": "44920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13734000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-525000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184942000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 13201995000, "cost_of_revenue": 6506856000, "gross_profit": 2910747000, "ebit": 612852000, "ebitda": 756482000, "pretax_income": 557873000, "tax_provision": 107432000, "net_income": 535881000, "net_income_to_common": 535881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56885000, "total_current_assets": 4175220000, "total_assets": 8500527000, "short_term_debt": 959738000, "long_term_debt": 1003873000, "total_debt": 1963611000, "total_liabilities": 4646583000, "total_equity": 2961332000, "shares_outstanding": 153707000, "goodwill_and_intangibles": 2457642000 }, "cash_flow": { "operating_cash_flow": 684706000, "capital_expenditure": 90637000, "free_cash_flow": 775343000, "dividends_paid": 17515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90554, "ticker_id": 6478, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "612852000", "ebitda": "756482000", "netIncome": "535881000", "grossProfit": "2910747000", "depreciation": "None", "totalRevenue": "13201995000", "costOfRevenue": "6506856000", "interestIncome": "21236000", "incomeBeforeTax": "557873000", "interestExpense": "76016000", "operatingIncome": "693474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107432000", "reportedCurrency": "USD", "netInterestIncome": "-57550000", "nonInterestIncome": "None", "operatingExpenses": "2217273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "43352000", "costofGoodsAndServicesSold": "6506856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143630000", "sellingGeneralAndAdministrative": "2631276000", "netIncomeFromContinuingOperations": "539856000" }, "balance": { "goodwill": "2081029000", "inventory": "1415512000", "commonStock": "1514000", "currentDebt": "None", "investments": "None", "totalAssets": "8500527000", "longTermDebt": "1003873000", "shortTermDebt": "959738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "376613000", "reportedCurrency": "USD", "retainedEarnings": "3208589000", "totalLiabilities": "4646583000", "otherCurrentAssets": "1534047000", "totalCurrentAssets": "4175220000", "currentLongTermDebt": "960413000", "longTermInvestments": "538370000", "shortTermInvestments": "None", "currentNetReceivables": "1168776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4325307000", "currentAccountsPayable": "785756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "382398000", "shortLongTermDebtTotal": "1940082000", "totalShareholderEquity": "2961332000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1301168000", "totalCurrentLiabilities": "3218827000", "otherNonCurrentLiabilities": "392313000", "totalNonCurrentLiabilities": "1427756000", "cashAndShortTermInvestments": "56885000", "commonStockSharesOutstanding": "153707000", "intangibleAssetsExcludingGoodwill": "376613000", "cashAndCashEquivalentsAtCarryingValue": "56885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562126000", "profitLoss": "None", "dividendPayout": "17515000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84784000", "operatingCashflow": "684706000", "capitalExpenditures": "90637000", "changeInReceivables": "-147499000", "changeInExchangeRate": "17575000", "cashflowFromFinancing": "-603776000", "cashflowFromInvestment": "-192954000", "stockBasedCompensation": "36240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13201995000, "cost_of_revenue": 6506856000, "gross_profit": 2910747000, "research_and_development": 0, "selling_general_admin": 2631276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 612852000, "depreciation_amortisation": 143630000, "ebitda": 756482000, "interest_expense": 76016000, "interest_income": null, "other_non_operating": null, "pretax_income": 557873000, "tax_provision": 107432000, "effective_tax_rate": null, "net_income": 535881000, "net_income_continuing_ops": 539856000, "net_income_to_common": 535881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56885000, "short_term_investments": null, "net_receivables": 1168776000, "inventory": 1415512000, "other_current_assets": null, "total_current_assets": 4175220000, "net_ppe": null, "goodwill": 2081029000, "intangible_assets": 376613000, "goodwill_and_intangibles": 2457642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4325307000, "total_assets": 8500527000, "short_term_debt": 959738000, "accounts_payable": 785756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3218827000, "long_term_debt": 1003873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427756000, "total_liabilities": 4646583000, "total_debt": 1963611000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3208589000, "total_equity": 2961332000, "shares_outstanding": 153707000, "operating_cash_flow": 684706000, "stock_based_compensation": 36240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -192954000, "dividends_paid": 17515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603776000, "free_cash_flow": 775343000, "net_change_in_cash": -94449000 }, "raw_data": { "income": { "ebit": "612852000", "ebitda": "756482000", "netIncome": "535881000", "grossProfit": "2910747000", "depreciation": "None", "totalRevenue": "13201995000", "costOfRevenue": "6506856000", "interestIncome": "21236000", "incomeBeforeTax": "557873000", "interestExpense": "76016000", "operatingIncome": "693474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107432000", "reportedCurrency": "USD", "netInterestIncome": "-57550000", "nonInterestIncome": "None", "operatingExpenses": "2217273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "43352000", "costofGoodsAndServicesSold": "6506856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143630000", "sellingGeneralAndAdministrative": "2631276000", "netIncomeFromContinuingOperations": "539856000" }, "balance": { "goodwill": "2081029000", "inventory": "1415512000", "commonStock": "1514000", "currentDebt": "None", "investments": "None", "totalAssets": "8500527000", "longTermDebt": "1003873000", "shortTermDebt": "959738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "376613000", "reportedCurrency": "USD", "retainedEarnings": "3208589000", "totalLiabilities": "4646583000", "otherCurrentAssets": "1534047000", "totalCurrentAssets": "4175220000", "currentLongTermDebt": "960413000", "longTermInvestments": "538370000", "shortTermInvestments": "None", "currentNetReceivables": "1168776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4325307000", "currentAccountsPayable": "785756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "382398000", "shortLongTermDebtTotal": "1940082000", "totalShareholderEquity": "2961332000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1301168000", "totalCurrentLiabilities": "3218827000", "otherNonCurrentLiabilities": "392313000", "totalNonCurrentLiabilities": "1427756000", "cashAndShortTermInvestments": "56885000", "commonStockSharesOutstanding": "153707000", "intangibleAssetsExcludingGoodwill": "376613000", "cashAndCashEquivalentsAtCarryingValue": "56885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562126000", "profitLoss": "None", "dividendPayout": "17515000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-84784000", "operatingCashflow": "684706000", "capitalExpenditures": "90637000", "changeInReceivables": "-147499000", "changeInExchangeRate": "17575000", "cashflowFromFinancing": "-603776000", "cashflowFromInvestment": "-192954000", "stockBasedCompensation": "36240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207560000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3368000000, "cost_of_revenue": 2298000000, "gross_profit": 1070000000, "ebit": 182000000, "ebitda": 249000000, "pretax_income": 150000000, "tax_provision": 38000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 4496000000, "total_assets": 11304000000, "short_term_debt": 1159000000, "long_term_debt": 2327000000, "total_debt": 3486000000, "total_liabilities": 6482000000, "total_equity": 3266000000, "shares_outstanding": 116061244, "goodwill_and_intangibles": 5291000000 }, "cash_flow": { "operating_cash_flow": -97000000, "capital_expenditure": 39000000, "free_cash_flow": -58000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90517, "ticker_id": 6478, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182000000", "ebitda": "249000000", "netIncome": "107000000", "grossProfit": "1070000000", "depreciation": "None", "totalRevenue": "3368000000", "costOfRevenue": "2298000000", "interestIncome": "7000000", "incomeBeforeTax": "150000000", "interestExpense": "39000000", "operatingIncome": "182000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "888000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2298000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "809000000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "4284000000", "inventory": "2014000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11304000000", "longTermDebt": "2327000000", "shortTermDebt": "1159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1007000000", "reportedCurrency": "USD", "retainedEarnings": "3287000000", "totalLiabilities": "6482000000", "otherCurrentAssets": "625000000", "totalCurrentAssets": "4496000000", "currentLongTermDebt": "1081000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1719000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808000000", "currentAccountsPayable": "1043000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3749000000", "totalShareholderEquity": "3266000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "1095000000", "totalCurrentLiabilities": "3297000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3185000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "116061244", "intangibleAssetsExcludingGoodwill": "1007000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "-97000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3368000000, "cost_of_revenue": 2298000000, "gross_profit": 1070000000, "research_and_development": null, "selling_general_admin": 809000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182000000, "depreciation_amortisation": 67000000, "ebitda": 249000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 150000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 112000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": 1719000000, "inventory": 2014000000, "other_current_assets": null, "total_current_assets": 4496000000, "net_ppe": null, "goodwill": 4284000000, "intangible_assets": 1007000000, "goodwill_and_intangibles": 5291000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6808000000, "total_assets": 11304000000, "short_term_debt": 1159000000, "accounts_payable": 1043000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3297000000, "long_term_debt": 2327000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3185000000, "total_liabilities": 6482000000, "total_debt": 3486000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3287000000, "total_equity": 3266000000, "shares_outstanding": 116061244, "operating_cash_flow": -97000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120000000, "free_cash_flow": -58000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182000000", "ebitda": "249000000", "netIncome": "107000000", "grossProfit": "1070000000", "depreciation": "None", "totalRevenue": "3368000000", "costOfRevenue": "2298000000", "interestIncome": "7000000", "incomeBeforeTax": "150000000", "interestExpense": "39000000", "operatingIncome": "182000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "888000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2298000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "809000000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "4284000000", "inventory": "2014000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11304000000", "longTermDebt": "2327000000", "shortTermDebt": "1159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1007000000", "reportedCurrency": "USD", "retainedEarnings": "3287000000", "totalLiabilities": "6482000000", "otherCurrentAssets": "625000000", "totalCurrentAssets": "4496000000", "currentLongTermDebt": "1081000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1719000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6808000000", "currentAccountsPayable": "1043000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3749000000", "totalShareholderEquity": "3266000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "1095000000", "totalCurrentLiabilities": "3297000000", "otherNonCurrentLiabilities": "437000000", "totalNonCurrentLiabilities": "3185000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "116061244", "intangibleAssetsExcludingGoodwill": "1007000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "-97000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3437000000, "cost_of_revenue": 2443000000, "gross_profit": 994000000, "ebit": 174000000, "ebitda": 256000000, "pretax_income": 135000000, "tax_provision": 32000000, "net_income": 101000000, "net_income_to_common": 101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156000000, "total_current_assets": 4464000000, "total_assets": 11215000000, "short_term_debt": 875000000, "long_term_debt": 2310000000, "total_debt": 3185000000, "total_liabilities": 6421000000, "total_equity": 3245000000, "shares_outstanding": 118335539, "goodwill_and_intangibles": 5231000000 }, "cash_flow": { "operating_cash_flow": 381000000, "capital_expenditure": 43000000, "free_cash_flow": 424000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90518, "ticker_id": 6478, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174000000", "ebitda": "256000000", "netIncome": "101000000", "grossProfit": "994000000", "depreciation": "None", "totalRevenue": "3437000000", "costOfRevenue": "2443000000", "interestIncome": "9000000", "incomeBeforeTax": "135000000", "interestExpense": "39000000", "operatingIncome": "186000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "808000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2443000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "808000000", "netIncomeFromContinuingOperations": "103000000" }, "balance": { "goodwill": "4213000000", "inventory": "2002000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11215000000", "longTermDebt": "2310000000", "shortTermDebt": "875000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1018000000", "reportedCurrency": "USD", "retainedEarnings": "3293000000", "totalLiabilities": "6421000000", "otherCurrentAssets": "655000000", "totalCurrentAssets": "4464000000", "currentLongTermDebt": "797000000", "longTermInvestments": "174000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6751000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "3245000000", "capitalLeaseObligations": "329000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "3228000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "3193000000", "cashAndShortTermInvestments": "156000000", "commonStockSharesOutstanding": "118335539", "intangibleAssetsExcludingGoodwill": "1018000000", "cashAndCashEquivalentsAtCarryingValue": "156000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000000", "operatingCashflow": "381000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3437000000, "cost_of_revenue": 2443000000, "gross_profit": 994000000, "research_and_development": null, "selling_general_admin": 808000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174000000, "depreciation_amortisation": 82000000, "ebitda": 256000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 101000000, "net_income_continuing_ops": 103000000, "net_income_to_common": 101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156000000, "short_term_investments": null, "net_receivables": 1651000000, "inventory": 2002000000, "other_current_assets": null, "total_current_assets": 4464000000, "net_ppe": null, "goodwill": 4213000000, "intangible_assets": 1018000000, "goodwill_and_intangibles": 5231000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6751000000, "total_assets": 11215000000, "short_term_debt": 875000000, "accounts_payable": 1154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3228000000, "long_term_debt": 2310000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3193000000, "total_liabilities": 6421000000, "total_debt": 3185000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3293000000, "total_equity": 3245000000, "shares_outstanding": 118335539, "operating_cash_flow": 381000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208000000, "free_cash_flow": 424000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174000000", "ebitda": "256000000", "netIncome": "101000000", "grossProfit": "994000000", "depreciation": "None", "totalRevenue": "3437000000", "costOfRevenue": "2443000000", "interestIncome": "9000000", "incomeBeforeTax": "135000000", "interestExpense": "39000000", "operatingIncome": "186000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "808000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2443000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "808000000", "netIncomeFromContinuingOperations": "103000000" }, "balance": { "goodwill": "4213000000", "inventory": "2002000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11215000000", "longTermDebt": "2310000000", "shortTermDebt": "875000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1018000000", "reportedCurrency": "USD", "retainedEarnings": "3293000000", "totalLiabilities": "6421000000", "otherCurrentAssets": "655000000", "totalCurrentAssets": "4464000000", "currentLongTermDebt": "797000000", "longTermInvestments": "174000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6751000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3687000000", "totalShareholderEquity": "3245000000", "capitalLeaseObligations": "329000000", "otherCurrentLiabilities": "1199000000", "totalCurrentLiabilities": "3228000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "3193000000", "cashAndShortTermInvestments": "156000000", "commonStockSharesOutstanding": "118335539", "intangibleAssetsExcludingGoodwill": "1018000000", "cashAndCashEquivalentsAtCarryingValue": "156000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000000", "operatingCashflow": "381000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3339000000, "cost_of_revenue": 2381000000, "gross_profit": 958000000, "ebit": 175000000, "ebitda": 255000000, "pretax_income": 137000000, "tax_provision": 28000000, "net_income": 101000000, "net_income_to_common": 101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136000000, "total_current_assets": 4395000000, "total_assets": 11097000000, "short_term_debt": 1024000000, "long_term_debt": 2153000000, "total_debt": 3177000000, "total_liabilities": 6197000000, "total_equity": 3361000000, "shares_outstanding": 121036247, "goodwill_and_intangibles": 5193000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 33000000, "free_cash_flow": 207000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90520, "ticker_id": 6478, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175000000", "ebitda": "255000000", "netIncome": "101000000", "grossProfit": "958000000", "depreciation": "None", "totalRevenue": "3339000000", "costOfRevenue": "2381000000", "interestIncome": "9000000", "incomeBeforeTax": "137000000", "interestExpense": "38000000", "operatingIncome": "206000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "752000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2381000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "760000000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "4147000000", "inventory": "1912000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11097000000", "longTermDebt": "2153000000", "shortTermDebt": "1024000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1046000000", "reportedCurrency": "USD", "retainedEarnings": "3375000000", "totalLiabilities": "6197000000", "otherCurrentAssets": "604000000", "totalCurrentAssets": "4395000000", "currentLongTermDebt": "943000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1743000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6702000000", "currentAccountsPayable": "1035000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3441000000", "totalShareholderEquity": "3361000000", "capitalLeaseObligations": "345000000", "otherCurrentLiabilities": "1090000000", "totalCurrentLiabilities": "3149000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "3048000000", "cashAndShortTermInvestments": "136000000", "commonStockSharesOutstanding": "121036247", "intangibleAssetsExcludingGoodwill": "1046000000", "cashAndCashEquivalentsAtCarryingValue": "136000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "174000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3339000000, "cost_of_revenue": 2381000000, "gross_profit": 958000000, "research_and_development": null, "selling_general_admin": 760000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175000000, "depreciation_amortisation": 80000000, "ebitda": 255000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 137000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 101000000, "net_income_continuing_ops": 109000000, "net_income_to_common": 101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136000000, "short_term_investments": null, "net_receivables": 1743000000, "inventory": 1912000000, "other_current_assets": null, "total_current_assets": 4395000000, "net_ppe": null, "goodwill": 4147000000, "intangible_assets": 1046000000, "goodwill_and_intangibles": 5193000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6702000000, "total_assets": 11097000000, "short_term_debt": 1024000000, "accounts_payable": 1035000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3149000000, "long_term_debt": 2153000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3048000000, "total_liabilities": 6197000000, "total_debt": 3177000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3375000000, "total_equity": 3361000000, "shares_outstanding": 121036247, "operating_cash_flow": 174000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125000000, "free_cash_flow": 207000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175000000", "ebitda": "255000000", "netIncome": "101000000", "grossProfit": "958000000", "depreciation": "None", "totalRevenue": "3339000000", "costOfRevenue": "2381000000", "interestIncome": "9000000", "incomeBeforeTax": "137000000", "interestExpense": "38000000", "operatingIncome": "206000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "752000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2381000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "760000000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "4147000000", "inventory": "1912000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11097000000", "longTermDebt": "2153000000", "shortTermDebt": "1024000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1046000000", "reportedCurrency": "USD", "retainedEarnings": "3375000000", "totalLiabilities": "6197000000", "otherCurrentAssets": "604000000", "totalCurrentAssets": "4395000000", "currentLongTermDebt": "943000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1743000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6702000000", "currentAccountsPayable": "1035000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3441000000", "totalShareholderEquity": "3361000000", "capitalLeaseObligations": "345000000", "otherCurrentLiabilities": "1090000000", "totalCurrentLiabilities": "3149000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "3048000000", "cashAndShortTermInvestments": "136000000", "commonStockSharesOutstanding": "121036247", "intangibleAssetsExcludingGoodwill": "1046000000", "cashAndCashEquivalentsAtCarryingValue": "136000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "174000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3240000000, "cost_of_revenue": 2288000000, "gross_profit": 952000000, "ebit": 159000000, "ebitda": 235000000, "pretax_income": 125000000, "tax_provision": 31000000, "net_income": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145000000, "total_current_assets": 4243000000, "total_assets": 10906000000, "short_term_debt": 1009000000, "long_term_debt": 2090000000, "total_debt": 3099000000, "total_liabilities": 6007000000, "total_equity": 3445000000, "shares_outstanding": 122636948, "goodwill_and_intangibles": 5126000000 }, "cash_flow": { "operating_cash_flow": 120000000, "capital_expenditure": 32000000, "free_cash_flow": 152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90521, "ticker_id": 6478, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "235000000", "netIncome": "86000000", "grossProfit": "952000000", "depreciation": "None", "totalRevenue": "3240000000", "costOfRevenue": "2288000000", "interestIncome": "9000000", "incomeBeforeTax": "125000000", "interestExpense": "38000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "777000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2288000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "778000000", "netIncomeFromContinuingOperations": "94000000" }, "balance": { "goodwill": "4085000000", "inventory": "1908000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10906000000", "longTermDebt": "2090000000", "shortTermDebt": "1009000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1041000000", "reportedCurrency": "USD", "retainedEarnings": "3485000000", "totalLiabilities": "6007000000", "otherCurrentAssets": "545000000", "totalCurrentAssets": "4243000000", "currentLongTermDebt": "928000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1645000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6663000000", "currentAccountsPayable": "918000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3358000000", "totalShareholderEquity": "3445000000", "capitalLeaseObligations": "340000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "3007000000", "otherNonCurrentLiabilities": "504000000", "totalNonCurrentLiabilities": "3000000000", "cashAndShortTermInvestments": "145000000", "commonStockSharesOutstanding": "122636948", "intangibleAssetsExcludingGoodwill": "1041000000", "cashAndCashEquivalentsAtCarryingValue": "145000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "120000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3240000000, "cost_of_revenue": 2288000000, "gross_profit": 952000000, "research_and_development": null, "selling_general_admin": 778000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 76000000, "ebitda": 235000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 125000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 86000000, "net_income_continuing_ops": 94000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145000000, "short_term_investments": null, "net_receivables": 1645000000, "inventory": 1908000000, "other_current_assets": null, "total_current_assets": 4243000000, "net_ppe": null, "goodwill": 4085000000, "intangible_assets": 1041000000, "goodwill_and_intangibles": 5126000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6663000000, "total_assets": 10906000000, "short_term_debt": 1009000000, "accounts_payable": 918000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3007000000, "long_term_debt": 2090000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3000000000, "total_liabilities": 6007000000, "total_debt": 3099000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3485000000, "total_equity": 3445000000, "shares_outstanding": 122636948, "operating_cash_flow": 120000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60000000, "free_cash_flow": 152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "235000000", "netIncome": "86000000", "grossProfit": "952000000", "depreciation": "None", "totalRevenue": "3240000000", "costOfRevenue": "2288000000", "interestIncome": "9000000", "incomeBeforeTax": "125000000", "interestExpense": "38000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "777000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2288000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "778000000", "netIncomeFromContinuingOperations": "94000000" }, "balance": { "goodwill": "4085000000", "inventory": "1908000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10906000000", "longTermDebt": "2090000000", "shortTermDebt": "1009000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1041000000", "reportedCurrency": "USD", "retainedEarnings": "3485000000", "totalLiabilities": "6007000000", "otherCurrentAssets": "545000000", "totalCurrentAssets": "4243000000", "currentLongTermDebt": "928000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1645000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6663000000", "currentAccountsPayable": "918000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3358000000", "totalShareholderEquity": "3445000000", "capitalLeaseObligations": "340000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "3007000000", "otherNonCurrentLiabilities": "504000000", "totalNonCurrentLiabilities": "3000000000", "cashAndShortTermInvestments": "145000000", "commonStockSharesOutstanding": "122636948", "intangibleAssetsExcludingGoodwill": "1041000000", "cashAndCashEquivalentsAtCarryingValue": "145000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "120000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3168000000, "cost_of_revenue": 2230000000, "gross_profit": 938000000, "ebit": 180000000, "ebitda": 253000000, "pretax_income": 148000000, "tax_provision": 35000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127000000, "total_current_assets": 4037000000, "total_assets": 10480000000, "short_term_debt": 1000000000, "long_term_debt": 1968000000, "total_debt": 2968000000, "total_liabilities": 5761000000, "total_equity": 3310000000, "shares_outstanding": 124848221, "goodwill_and_intangibles": 4984000000 }, "cash_flow": { "operating_cash_flow": 37000000, "capital_expenditure": 43000000, "free_cash_flow": 80000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90522, "ticker_id": 6478, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180000000", "ebitda": "253000000", "netIncome": "110000000", "grossProfit": "938000000", "depreciation": "None", "totalRevenue": "3168000000", "costOfRevenue": "2230000000", "interestIncome": "6000000", "incomeBeforeTax": "148000000", "interestExpense": "35000000", "operatingIncome": "202000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "736000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "738000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "3956000000", "inventory": "1842000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10480000000", "longTermDebt": "1968000000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1028000000", "reportedCurrency": "USD", "retainedEarnings": "3626000000", "totalLiabilities": "5761000000", "otherCurrentAssets": "490000000", "totalCurrentAssets": "4037000000", "currentLongTermDebt": "923000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1578000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6443000000", "currentAccountsPayable": "908000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3224000000", "totalShareholderEquity": "3310000000", "capitalLeaseObligations": "333000000", "otherCurrentLiabilities": "849000000", "totalCurrentLiabilities": "2917000000", "otherNonCurrentLiabilities": "485000000", "totalNonCurrentLiabilities": "2844000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "124848221", "intangibleAssetsExcludingGoodwill": "1028000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "37000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3168000000, "cost_of_revenue": 2230000000, "gross_profit": 938000000, "research_and_development": null, "selling_general_admin": 738000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180000000, "depreciation_amortisation": 73000000, "ebitda": 253000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 110000000, "net_income_continuing_ops": 113000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127000000, "short_term_investments": null, "net_receivables": 1578000000, "inventory": 1842000000, "other_current_assets": null, "total_current_assets": 4037000000, "net_ppe": null, "goodwill": 3956000000, "intangible_assets": 1028000000, "goodwill_and_intangibles": 4984000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6443000000, "total_assets": 10480000000, "short_term_debt": 1000000000, "accounts_payable": 908000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917000000, "long_term_debt": 1968000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2844000000, "total_liabilities": 5761000000, "total_debt": 2968000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3626000000, "total_equity": 3310000000, "shares_outstanding": 124848221, "operating_cash_flow": 37000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89000000, "free_cash_flow": 80000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180000000", "ebitda": "253000000", "netIncome": "110000000", "grossProfit": "938000000", "depreciation": "None", "totalRevenue": "3168000000", "costOfRevenue": "2230000000", "interestIncome": "6000000", "incomeBeforeTax": "148000000", "interestExpense": "35000000", "operatingIncome": "202000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "736000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "738000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "3956000000", "inventory": "1842000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10480000000", "longTermDebt": "1968000000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1028000000", "reportedCurrency": "USD", "retainedEarnings": "3626000000", "totalLiabilities": "5761000000", "otherCurrentAssets": "490000000", "totalCurrentAssets": "4037000000", "currentLongTermDebt": "923000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1578000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6443000000", "currentAccountsPayable": "908000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3224000000", "totalShareholderEquity": "3310000000", "capitalLeaseObligations": "333000000", "otherCurrentLiabilities": "849000000", "totalCurrentLiabilities": "2917000000", "otherNonCurrentLiabilities": "485000000", "totalNonCurrentLiabilities": "2844000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "124848221", "intangibleAssetsExcludingGoodwill": "1028000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "37000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3191000000, "cost_of_revenue": 2261000000, "gross_profit": 930000000, "ebit": 161000000, "ebitda": 237000000, "pretax_income": 127000000, "tax_provision": 31000000, "net_income": 94000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122000000, "total_current_assets": 3983000000, "total_assets": 10218000000, "short_term_debt": 781000000, "long_term_debt": 1830000000, "total_debt": 2611000000, "total_liabilities": 5381000000, "total_equity": 3393000000, "shares_outstanding": 125626639, "goodwill_and_intangibles": 4910000000 }, "cash_flow": { "operating_cash_flow": 204000000, "capital_expenditure": 45000000, "free_cash_flow": 249000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90523, "ticker_id": 6478, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161000000", "ebitda": "237000000", "netIncome": "94000000", "grossProfit": "930000000", "depreciation": "None", "totalRevenue": "3191000000", "costOfRevenue": "2261000000", "interestIncome": "6000000", "incomeBeforeTax": "127000000", "interestExpense": "35000000", "operatingIncome": "192000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "738000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2261000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "738000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "3887000000", "inventory": "1810000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10218000000", "longTermDebt": "1830000000", "shortTermDebt": "781000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1023000000", "reportedCurrency": "USD", "retainedEarnings": "3771000000", "totalLiabilities": "5381000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "3983000000", "currentLongTermDebt": "706000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6235000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2870000000", "totalShareholderEquity": "3393000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "2803000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "2578000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "125626639", "intangibleAssetsExcludingGoodwill": "1023000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "204000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3191000000, "cost_of_revenue": 2261000000, "gross_profit": 930000000, "research_and_development": null, "selling_general_admin": 738000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161000000, "depreciation_amortisation": 76000000, "ebitda": 237000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 94000000, "net_income_continuing_ops": 96000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122000000, "short_term_investments": null, "net_receivables": 1482000000, "inventory": 1810000000, "other_current_assets": null, "total_current_assets": 3983000000, "net_ppe": null, "goodwill": 3887000000, "intangible_assets": 1023000000, "goodwill_and_intangibles": 4910000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6235000000, "total_assets": 10218000000, "short_term_debt": 781000000, "accounts_payable": 962000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2803000000, "long_term_debt": 1830000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2578000000, "total_liabilities": 5381000000, "total_debt": 2611000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3771000000, "total_equity": 3393000000, "shares_outstanding": 125626639, "operating_cash_flow": 204000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204000000, "free_cash_flow": 249000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161000000", "ebitda": "237000000", "netIncome": "94000000", "grossProfit": "930000000", "depreciation": "None", "totalRevenue": "3191000000", "costOfRevenue": "2261000000", "interestIncome": "6000000", "incomeBeforeTax": "127000000", "interestExpense": "35000000", "operatingIncome": "192000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "738000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2261000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "738000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "3887000000", "inventory": "1810000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10218000000", "longTermDebt": "1830000000", "shortTermDebt": "781000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1023000000", "reportedCurrency": "USD", "retainedEarnings": "3771000000", "totalLiabilities": "5381000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "3983000000", "currentLongTermDebt": "706000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "1482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6235000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2870000000", "totalShareholderEquity": "3393000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "921000000", "totalCurrentLiabilities": "2803000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "2578000000", "cashAndShortTermInvestments": "122000000", "commonStockSharesOutstanding": "125626639", "intangibleAssetsExcludingGoodwill": "1023000000", "cashAndCashEquivalentsAtCarryingValue": "122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "204000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3174000000, "cost_of_revenue": 2245000000, "gross_profit": 929000000, "ebit": 162000000, "ebitda": 236000000, "pretax_income": 131000000, "tax_provision": 32000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 4147000000, "total_assets": 10605000000, "short_term_debt": 824000000, "long_term_debt": 1906000000, "total_debt": 2730000000, "total_liabilities": 5634000000, "total_equity": 3503000000, "shares_outstanding": 127054934, "goodwill_and_intangibles": 5086000000 }, "cash_flow": { "operating_cash_flow": 151000000, "capital_expenditure": 34000000, "free_cash_flow": 185000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90525, "ticker_id": 6478, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162000000", "ebitda": "236000000", "netIncome": "99000000", "grossProfit": "929000000", "depreciation": "None", "totalRevenue": "3174000000", "costOfRevenue": "2245000000", "interestIncome": "7000000", "incomeBeforeTax": "131000000", "interestExpense": "34000000", "operatingIncome": "205000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2245000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "3986000000", "inventory": "1754000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10605000000", "longTermDebt": "1906000000", "shortTermDebt": "824000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1100000000", "reportedCurrency": "USD", "retainedEarnings": "3766000000", "totalLiabilities": "5634000000", "otherCurrentAssets": "607000000", "totalCurrentAssets": "4147000000", "currentLongTermDebt": "747000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6458000000", "currentAccountsPayable": "1026000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2992000000", "totalShareholderEquity": "3503000000", "capitalLeaseObligations": "339000000", "otherCurrentLiabilities": "920000000", "totalCurrentLiabilities": "2929000000", "otherNonCurrentLiabilities": "414000000", "totalNonCurrentLiabilities": "2705000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "127054934", "intangibleAssetsExcludingGoodwill": "1100000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-69000000", "operatingCashflow": "151000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3174000000, "cost_of_revenue": 2245000000, "gross_profit": 929000000, "research_and_development": null, "selling_general_admin": 724000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162000000, "depreciation_amortisation": 74000000, "ebitda": 236000000, "interest_expense": 34000000, "interest_income": null, "other_non_operating": null, "pretax_income": 131000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 99000000, "net_income_continuing_ops": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": null, "net_receivables": 1660000000, "inventory": 1754000000, "other_current_assets": null, "total_current_assets": 4147000000, "net_ppe": null, "goodwill": 3986000000, "intangible_assets": 1100000000, "goodwill_and_intangibles": 5086000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6458000000, "total_assets": 10605000000, "short_term_debt": 824000000, "accounts_payable": 1026000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2929000000, "long_term_debt": 1906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2705000000, "total_liabilities": 5634000000, "total_debt": 2730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3766000000, "total_equity": 3503000000, "shares_outstanding": 127054934, "operating_cash_flow": 151000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 185000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162000000", "ebitda": "236000000", "netIncome": "99000000", "grossProfit": "929000000", "depreciation": "None", "totalRevenue": "3174000000", "costOfRevenue": "2245000000", "interestIncome": "7000000", "incomeBeforeTax": "131000000", "interestExpense": "34000000", "operatingIncome": "205000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2245000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "3986000000", "inventory": "1754000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10605000000", "longTermDebt": "1906000000", "shortTermDebt": "824000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1100000000", "reportedCurrency": "USD", "retainedEarnings": "3766000000", "totalLiabilities": "5634000000", "otherCurrentAssets": "607000000", "totalCurrentAssets": "4147000000", "currentLongTermDebt": "747000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6458000000", "currentAccountsPayable": "1026000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2992000000", "totalShareholderEquity": "3503000000", "capitalLeaseObligations": "339000000", "otherCurrentLiabilities": "920000000", "totalCurrentLiabilities": "2929000000", "otherNonCurrentLiabilities": "414000000", "totalNonCurrentLiabilities": "2705000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "127054934", "intangibleAssetsExcludingGoodwill": "1100000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-69000000", "operatingCashflow": "151000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3136000000, "cost_of_revenue": 2181000000, "gross_profit": 955000000, "ebit": 164000000, "ebitda": 238000000, "pretax_income": 138000000, "tax_provision": 33000000, "net_income": 104000000, "net_income_to_common": 104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 3941000000, "total_assets": 10251000000, "short_term_debt": 686000000, "long_term_debt": 1891000000, "total_debt": 2577000000, "total_liabilities": 5247000000, "total_equity": 3512000000, "shares_outstanding": 128646506, "goodwill_and_intangibles": 4986000000 }, "cash_flow": { "operating_cash_flow": 296000000, "capital_expenditure": 48000000, "free_cash_flow": 344000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90526, "ticker_id": 6478, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164000000", "ebitda": "238000000", "netIncome": "104000000", "grossProfit": "955000000", "depreciation": "None", "totalRevenue": "3136000000", "costOfRevenue": "2181000000", "interestIncome": "6000000", "incomeBeforeTax": "138000000", "interestExpense": "32000000", "operatingIncome": "174000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "781000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "781000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "3905000000", "inventory": "1657000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10251000000", "longTermDebt": "1891000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1081000000", "reportedCurrency": "USD", "retainedEarnings": "3803000000", "totalLiabilities": "5247000000", "otherCurrentAssets": "587000000", "totalCurrentAssets": "3941000000", "currentLongTermDebt": "611000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1559000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6310000000", "currentAccountsPayable": "867000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2838000000", "totalShareholderEquity": "3512000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "846000000", "totalCurrentLiabilities": "2549000000", "otherNonCurrentLiabilities": "431000000", "totalNonCurrentLiabilities": "2698000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "128646506", "intangibleAssetsExcludingGoodwill": "1081000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "296000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-326000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3136000000, "cost_of_revenue": 2181000000, "gross_profit": 955000000, "research_and_development": null, "selling_general_admin": 781000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164000000, "depreciation_amortisation": 74000000, "ebitda": 238000000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": 138000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 104000000, "net_income_continuing_ops": 105000000, "net_income_to_common": 104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": 1559000000, "inventory": 1657000000, "other_current_assets": null, "total_current_assets": 3941000000, "net_ppe": null, "goodwill": 3905000000, "intangible_assets": 1081000000, "goodwill_and_intangibles": 4986000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6310000000, "total_assets": 10251000000, "short_term_debt": 686000000, "accounts_payable": 867000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2549000000, "long_term_debt": 1891000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2698000000, "total_liabilities": 5247000000, "total_debt": 2577000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3803000000, "total_equity": 3512000000, "shares_outstanding": 128646506, "operating_cash_flow": 296000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 344000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164000000", "ebitda": "238000000", "netIncome": "104000000", "grossProfit": "955000000", "depreciation": "None", "totalRevenue": "3136000000", "costOfRevenue": "2181000000", "interestIncome": "6000000", "incomeBeforeTax": "138000000", "interestExpense": "32000000", "operatingIncome": "174000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "781000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2181000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "781000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "3905000000", "inventory": "1657000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10251000000", "longTermDebt": "1891000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1081000000", "reportedCurrency": "USD", "retainedEarnings": "3803000000", "totalLiabilities": "5247000000", "otherCurrentAssets": "587000000", "totalCurrentAssets": "3941000000", "currentLongTermDebt": "611000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1559000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6310000000", "currentAccountsPayable": "867000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2838000000", "totalShareholderEquity": "3512000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "846000000", "totalCurrentLiabilities": "2549000000", "otherNonCurrentLiabilities": "431000000", "totalNonCurrentLiabilities": "2698000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "128646506", "intangibleAssetsExcludingGoodwill": "1081000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "296000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-326000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3172000000, "cost_of_revenue": 2221000000, "gross_profit": 951000000, "ebit": 157000000, "ebitda": 230000000, "pretax_income": 130000000, "tax_provision": 32000000, "net_income": 93000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000000, "total_current_assets": 4078000000, "total_assets": 10145000000, "short_term_debt": 442000000, "long_term_debt": 2010000000, "total_debt": 2452000000, "total_liabilities": 5110000000, "total_equity": 3600000000, "shares_outstanding": 129769579, "goodwill_and_intangibles": 4750000000 }, "cash_flow": { "operating_cash_flow": 197000000, "capital_expenditure": 50000000, "free_cash_flow": 247000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90527, "ticker_id": 6478, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157000000", "ebitda": "230000000", "netIncome": "93000000", "grossProfit": "951000000", "depreciation": "None", "totalRevenue": "3172000000", "costOfRevenue": "2221000000", "interestIncome": "5000000", "incomeBeforeTax": "130000000", "interestExpense": "30000000", "operatingIncome": "160000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "791000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "3835000000", "inventory": "1686000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10145000000", "longTermDebt": "2010000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "915000000", "reportedCurrency": "USD", "retainedEarnings": "3838000000", "totalLiabilities": "5110000000", "otherCurrentAssets": "589000000", "totalCurrentAssets": "4078000000", "currentLongTermDebt": "367000000", "longTermInvestments": "503000000", "shortTermInvestments": "None", "currentNetReceivables": "1644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6067000000", "currentAccountsPayable": "879000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "3600000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2334000000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "2776000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "129769579", "intangibleAssetsExcludingGoodwill": "915000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "197000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3172000000, "cost_of_revenue": 2221000000, "gross_profit": 951000000, "research_and_development": null, "selling_general_admin": 791000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157000000, "depreciation_amortisation": 73000000, "ebitda": 230000000, "interest_expense": 30000000, "interest_income": null, "other_non_operating": null, "pretax_income": 130000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 93000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000000, "short_term_investments": null, "net_receivables": 1644000000, "inventory": 1686000000, "other_current_assets": null, "total_current_assets": 4078000000, "net_ppe": null, "goodwill": 3835000000, "intangible_assets": 915000000, "goodwill_and_intangibles": 4750000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6067000000, "total_assets": 10145000000, "short_term_debt": 442000000, "accounts_payable": 879000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2334000000, "long_term_debt": 2010000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2776000000, "total_liabilities": 5110000000, "total_debt": 2452000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3838000000, "total_equity": 3600000000, "shares_outstanding": 129769579, "operating_cash_flow": 197000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57000000, "free_cash_flow": 247000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157000000", "ebitda": "230000000", "netIncome": "93000000", "grossProfit": "951000000", "depreciation": "None", "totalRevenue": "3172000000", "costOfRevenue": "2221000000", "interestIncome": "5000000", "incomeBeforeTax": "130000000", "interestExpense": "30000000", "operatingIncome": "160000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2221000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "791000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "3835000000", "inventory": "1686000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10145000000", "longTermDebt": "2010000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "915000000", "reportedCurrency": "USD", "retainedEarnings": "3838000000", "totalLiabilities": "5110000000", "otherCurrentAssets": "589000000", "totalCurrentAssets": "4078000000", "currentLongTermDebt": "367000000", "longTermInvestments": "503000000", "shortTermInvestments": "None", "currentNetReceivables": "1644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6067000000", "currentAccountsPayable": "879000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2718000000", "totalShareholderEquity": "3600000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2334000000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "2776000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "129769579", "intangibleAssetsExcludingGoodwill": "915000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "197000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3017000000, "cost_of_revenue": 2150000000, "gross_profit": 867000000, "ebit": 43000000, "ebitda": 111000000, "pretax_income": 18000000, "tax_provision": 1000000, "net_income": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171000000, "total_current_assets": 4488000000, "total_assets": 10573000000, "short_term_debt": 494000000, "long_term_debt": 1937000000, "total_debt": 2431000000, "total_liabilities": 5420000000, "total_equity": 3655000000, "shares_outstanding": 130743875, "goodwill_and_intangibles": 4791000000 }, "cash_flow": { "operating_cash_flow": -32000000, "capital_expenditure": 39000000, "free_cash_flow": 7000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90528, "ticker_id": 6478, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43000000", "ebitda": "111000000", "netIncome": "18000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "3017000000", "costOfRevenue": "2150000000", "interestIncome": "5000000", "incomeBeforeTax": "18000000", "interestExpense": "29000000", "operatingIncome": "60000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "807000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "807000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "3875000000", "inventory": "1815000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10573000000", "longTermDebt": "1937000000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "916000000", "reportedCurrency": "USD", "retainedEarnings": "3860000000", "totalLiabilities": "5420000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "414000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "1863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085000000", "currentAccountsPayable": "1020000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2741000000", "totalShareholderEquity": "3655000000", "capitalLeaseObligations": "390000000", "otherCurrentLiabilities": "1032000000", "totalCurrentLiabilities": "2683000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "2737000000", "cashAndShortTermInvestments": "171000000", "commonStockSharesOutstanding": "130743875", "intangibleAssetsExcludingGoodwill": "916000000", "cashAndCashEquivalentsAtCarryingValue": "171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "-32000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3017000000, "cost_of_revenue": 2150000000, "gross_profit": 867000000, "research_and_development": null, "selling_general_admin": 807000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43000000, "depreciation_amortisation": 68000000, "ebitda": 111000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 18000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 17000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171000000, "short_term_investments": null, "net_receivables": 1863000000, "inventory": 1815000000, "other_current_assets": null, "total_current_assets": 4488000000, "net_ppe": null, "goodwill": 3875000000, "intangible_assets": 916000000, "goodwill_and_intangibles": 4791000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6085000000, "total_assets": 10573000000, "short_term_debt": 494000000, "accounts_payable": 1020000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2683000000, "long_term_debt": 1937000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2737000000, "total_liabilities": 5420000000, "total_debt": 2431000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3860000000, "total_equity": 3655000000, "shares_outstanding": 130743875, "operating_cash_flow": -32000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 394000000, "free_cash_flow": 7000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43000000", "ebitda": "111000000", "netIncome": "18000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "3017000000", "costOfRevenue": "2150000000", "interestIncome": "5000000", "incomeBeforeTax": "18000000", "interestExpense": "29000000", "operatingIncome": "60000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "807000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2150000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "807000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "3875000000", "inventory": "1815000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10573000000", "longTermDebt": "1937000000", "shortTermDebt": "494000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "916000000", "reportedCurrency": "USD", "retainedEarnings": "3860000000", "totalLiabilities": "5420000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "414000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "1863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085000000", "currentAccountsPayable": "1020000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2741000000", "totalShareholderEquity": "3655000000", "capitalLeaseObligations": "390000000", "otherCurrentLiabilities": "1032000000", "totalCurrentLiabilities": "2683000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "2737000000", "cashAndShortTermInvestments": "171000000", "commonStockSharesOutstanding": "130743875", "intangibleAssetsExcludingGoodwill": "916000000", "cashAndCashEquivalentsAtCarryingValue": "171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "-32000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "394000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3162000000, "cost_of_revenue": 2226000000, "gross_profit": 936000000, "ebit": 204000000, "ebitda": 273000000, "pretax_income": 182000000, "tax_provision": 39000000, "net_income": 137000000, "net_income_to_common": 137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 4113000000, "total_assets": 9810000000, "short_term_debt": 158000000, "long_term_debt": 1815000000, "total_debt": 1973000000, "total_liabilities": 4709000000, "total_equity": 3651000000, "shares_outstanding": 131442135, "goodwill_and_intangibles": 4429000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 40000000, "free_cash_flow": 271000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90530, "ticker_id": 6478, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204000000", "ebitda": "273000000", "netIncome": "137000000", "grossProfit": "936000000", "depreciation": "None", "totalRevenue": "3162000000", "costOfRevenue": "2226000000", "interestIncome": "6000000", "incomeBeforeTax": "182000000", "interestExpense": "25000000", "operatingIncome": "211000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "725000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "725000000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "3595000000", "inventory": "1833000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9810000000", "longTermDebt": "1815000000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "834000000", "reportedCurrency": "USD", "retainedEarnings": "3897000000", "totalLiabilities": "4709000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "4113000000", "currentLongTermDebt": "84000000", "longTermInvestments": "471000000", "shortTermInvestments": "None", "currentNetReceivables": "1573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5697000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2287000000", "totalShareholderEquity": "3651000000", "capitalLeaseObligations": "388000000", "otherCurrentLiabilities": "845000000", "totalCurrentLiabilities": "2093000000", "otherNonCurrentLiabilities": "396000000", "totalNonCurrentLiabilities": "2616000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "131442135", "intangibleAssetsExcludingGoodwill": "834000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "231000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3162000000, "cost_of_revenue": 2226000000, "gross_profit": 936000000, "research_and_development": null, "selling_general_admin": 725000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204000000, "depreciation_amortisation": 69000000, "ebitda": 273000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 182000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 137000000, "net_income_continuing_ops": 143000000, "net_income_to_common": 137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 1573000000, "inventory": 1833000000, "other_current_assets": null, "total_current_assets": 4113000000, "net_ppe": null, "goodwill": 3595000000, "intangible_assets": 834000000, "goodwill_and_intangibles": 4429000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5697000000, "total_assets": 9810000000, "short_term_debt": 158000000, "accounts_payable": 953000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2093000000, "long_term_debt": 1815000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2616000000, "total_liabilities": 4709000000, "total_debt": 1973000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3897000000, "total_equity": 3651000000, "shares_outstanding": 131442135, "operating_cash_flow": 231000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 248000000, "free_cash_flow": 271000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204000000", "ebitda": "273000000", "netIncome": "137000000", "grossProfit": "936000000", "depreciation": "None", "totalRevenue": "3162000000", "costOfRevenue": "2226000000", "interestIncome": "6000000", "incomeBeforeTax": "182000000", "interestExpense": "25000000", "operatingIncome": "211000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "725000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "725000000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "3595000000", "inventory": "1833000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9810000000", "longTermDebt": "1815000000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "834000000", "reportedCurrency": "USD", "retainedEarnings": "3897000000", "totalLiabilities": "4709000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "4113000000", "currentLongTermDebt": "84000000", "longTermInvestments": "471000000", "shortTermInvestments": "None", "currentNetReceivables": "1573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5697000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2287000000", "totalShareholderEquity": "3651000000", "capitalLeaseObligations": "388000000", "otherCurrentLiabilities": "845000000", "totalCurrentLiabilities": "2093000000", "otherNonCurrentLiabilities": "396000000", "totalNonCurrentLiabilities": "2616000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "131442135", "intangibleAssetsExcludingGoodwill": "834000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "231000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "income_statement": { "revenue": 3100000000, "cost_of_revenue": 2174000000, "gross_profit": 926000000, "ebit": 205000000, "ebitda": 264000000, "pretax_income": 189000000, "tax_provision": 41000000, "net_income": 140000000, "net_income_to_common": 140000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000000, "total_current_assets": 3911000000, "total_assets": 9146000000, "short_term_debt": 465000000, "long_term_debt": 1133000000, "total_debt": 1598000000, "total_liabilities": 4140000000, "total_equity": 3560000000, "shares_outstanding": 131873174, "goodwill_and_intangibles": 4013000000 }, "cash_flow": { "operating_cash_flow": 274000000, "capital_expenditure": 37000000, "free_cash_flow": 311000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90531, "ticker_id": 6478, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:19:15.525227+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205000000", "ebitda": "264000000", "netIncome": "140000000", "grossProfit": "926000000", "depreciation": "None", "totalRevenue": "3100000000", "costOfRevenue": "2174000000", "interestIncome": "3000000", "incomeBeforeTax": "189000000", "interestExpense": "19000000", "operatingIncome": "219000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "2174000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "707000000", "netIncomeFromContinuingOperations": "145000000" }, "balance": { "goodwill": "3335000000", "inventory": "1843000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9146000000", "longTermDebt": "1133000000", "shortTermDebt": "465000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "678000000", "reportedCurrency": "USD", "retainedEarnings": "3769000000", "totalLiabilities": "4140000000", "otherCurrentAssets": "463000000", "totalCurrentAssets": "3911000000", "currentLongTermDebt": "391000000", "longTermInvestments": "493000000", "shortTermInvestments": "None", "currentNetReceivables": "1468000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5235000000", "currentAccountsPayable": "817000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1882000000", "totalShareholderEquity": "3560000000", "capitalLeaseObligations": "358000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "2276000000", "otherNonCurrentLiabilities": "681000000", "totalNonCurrentLiabilities": "1864000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "131873174", "intangibleAssetsExcludingGoodwill": "678000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "100000000", "operatingCashflow": "274000000", "capitalExpenditures": "37000000", "changeInReceivables": "38000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38000000", "cashflowFromInvestment": "-301000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3100000000, "cost_of_revenue": 2174000000, "gross_profit": 926000000, "research_and_development": null, "selling_general_admin": 707000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205000000, "depreciation_amortisation": 59000000, "ebitda": 264000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 189000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 140000000, "net_income_continuing_ops": 145000000, "net_income_to_common": 140000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000000, "short_term_investments": null, "net_receivables": 1468000000, "inventory": 1843000000, "other_current_assets": null, "total_current_assets": 3911000000, "net_ppe": null, "goodwill": 3335000000, "intangible_assets": 678000000, "goodwill_and_intangibles": 4013000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5235000000, "total_assets": 9146000000, "short_term_debt": 465000000, "accounts_payable": 817000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2276000000, "long_term_debt": 1133000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1864000000, "total_liabilities": 4140000000, "total_debt": 1598000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3769000000, "total_equity": 3560000000, "shares_outstanding": 131873174, "operating_cash_flow": 274000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38000000, "free_cash_flow": 311000000, "net_change_in_cash": 11000000 }, "raw_data": { "income": { "ebit": "205000000", "ebitda": "264000000", "netIncome": "140000000", "grossProfit": "926000000", "depreciation": "None", "totalRevenue": "3100000000", "costOfRevenue": "2174000000", "interestIncome": "3000000", "incomeBeforeTax": "189000000", "interestExpense": "19000000", "operatingIncome": "219000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "2174000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "707000000", "netIncomeFromContinuingOperations": "145000000" }, "balance": { "goodwill": "3335000000", "inventory": "1843000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9146000000", "longTermDebt": "1133000000", "shortTermDebt": "465000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "678000000", "reportedCurrency": "USD", "retainedEarnings": "3769000000", "totalLiabilities": "4140000000", "otherCurrentAssets": "463000000", "totalCurrentAssets": "3911000000", "currentLongTermDebt": "391000000", "longTermInvestments": "493000000", "shortTermInvestments": "None", "currentNetReceivables": "1468000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5235000000", "currentAccountsPayable": "817000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1882000000", "totalShareholderEquity": "3560000000", "capitalLeaseObligations": "358000000", "otherCurrentLiabilities": "865000000", "totalCurrentLiabilities": "2276000000", "otherNonCurrentLiabilities": "681000000", "totalNonCurrentLiabilities": "1864000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "131873174", "intangibleAssetsExcludingGoodwill": "678000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "100000000", "operatingCashflow": "274000000", "capitalExpenditures": "37000000", "changeInReceivables": "38000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38000000", "cashflowFromInvestment": "-301000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }