{ "ticker": { "uuid": "8014b44d-f06c-4cd7-bf9e-27c22b60f9de", "symbol": "TX", "name": "Ternium SA ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/8014b44d-f06c-4cd7-bf9e-27c22b60f9de/", "api_url": "https://sharemaestro.com/factors/api/tickers/8014b44d-f06c-4cd7-bf9e-27c22b60f9de/" }, "ticker_metadata": { "id": 4073, "uuid": "8014b44d-f06c-4cd7-bf9e-27c22b60f9de", "symbol": "TX", "name": "Ternium SA ADR", "asset_type": "equity", "market_cap": 9750602000, "stock_exchange_id": 3, "industry": "Steel", "sector": "Basic Materials", "description": "Ternium SA manufactures and processes various steel products in Mexico, Argentina, Paraguay, Chile, Bolivia, Uruguay, Brazil, the United States, Colombia, Guatemala, Costa Rica, Honduras, El Salvador and Nicaragua. The company is headquartered in Luxembourg City, Luxembourg.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8014b44d-f06c-4cd7-bf9e-27c22b60f9de", "symbol": "TX", "name": "Ternium SA ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/8014b44d-f06c-4cd7-bf9e-27c22b60f9de/", "api_url": "https://sharemaestro.com/factors/api/tickers/8014b44d-f06c-4cd7-bf9e-27c22b60f9de/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.94, "quality": 0.24, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 48.02, "market_cap": 9426694697.56, "pe_ratio": 16.5308, "earnings_yield": 0.0605, "ebitda_to_ev": 0.1516, "shareholder_yield": 0.0562, "roe": 0.0468, "piotroski_f_score": 5, "momentum_12_1": 0.6661, "volatility_252d": 0.2554 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.048248+00:00", "batch_id": "" }, "size": { "price_close": 48.02, "market_cap": 9426694697.56, "market_cap_usd": 9426694697.56, "enterprise_value": 10673800697.56, "shares_outstanding": 196307678, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.5308, "pb_ratio": 0.7729, "ptbv_ratio": 0.8425, "ps_ratio": 0.6051, "pcf_ratio": 4.0556, "pfcf_ratio": 1.9999, "ev_ebitda": 6.5944, "ev_ebit": 12.7754, "ev_sales": 0.6852, "ev_fcf": 2.2645, "earnings_yield": 0.0605, "fcf_yield": 0.4416, "price_to_sales": 0.6051, "price_to_book": 0.7729, "price_to_cashflow": 4.0556, "ebitda_to_ev": 0.1516, "sales_yield": 1.4595 }, "yield": { "dividend_yield": 0.0562, "buyback_yield": 0, "shareholder_yield": 0.0562, "debt_paydown_yield": null, "total_yield": 0.0562 }, "quality": { "gross_margin": 0.1569, "operating_margin": 0.0536, "net_margin": 0.0366, "ebitda_margin": 0.1039, "fcf_margin": 0.3026, "roe": 0.0468, "roa": 0.0235, "roic": 0.0434, "roc_greenblatt": null, "asset_turnover": 0.6426, "cash_conversion": 8.2657, "accruals_ratio": -0.0724, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 2.5635, "earnings_stability_5y": 11.5071, "revenue_stability_5y": 0.2478, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1008, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6342, "net_debt_to_ebitda": 0.7705, "debt_to_assets": 0.1182, "interest_coverage": 3.9821, "current_ratio": 2.6315, "quick_ratio": 1.5255, "net_debt": 1247106000, "local_beta": 0.0007, "volatility_252d": 0.2554, "volatility_60d": 0.5873, "max_drawdown_12m": -0.1445, "risk_adjusted_momentum": 2.6077 }, "growth": { "revenue_growth_1y": -0.0729, "revenue_growth_3y_cagr": -0.0166, "revenue_growth_5y_cagr": 0.1231, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3781, "eps_growth_5y_cagr": -0.1139, "fcf_growth_1y": 0.3509, "book_value_growth_1y": -0.002, "revenue_growth": -0.0729, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0536, "price_return_3m": 0.2636, "price_return_6m": 0.2863, "price_return_9m": 0.4655, "price_return_12m": 0.7553, "price_return_12m_ex1m": 0.6661, "momentum_6m": 0.2863, "momentum_12m": 0.7553, "momentum_12_1": 0.6661, "distance_from_52w_high": -0.0048, "distance_from_52w_low": 0.7266, "relative_strength": 0.6554 }, "raw_ttm": { "revenue_ttm": 15578472827, "gross_profit_ttm": 2444764527, "ebit_ttm": 835496200, "ebitda_ttm": 1618609135, "net_income_ttm": 570249319, "eps_diluted_ttm": 2.9049, "operating_cash_flow_ttm": 2324389000, "capital_expenditure_ttm": 2389106000, "fcf_ttm": 4713495000, "dividends_paid_ttm": 530030999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209810766, "cash_and_equivalents": 1617319000, "total_current_assets": 9927836000, "total_current_liabilities": 3772633000, "net_ppe": null, "total_assets": 24242152000, "total_debt": 2864425000, "total_equity": 12197047000, "net_working_capital": 5202887000, "book_value_per_share": 62.1323, "retained_earnings": 13356628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11189552000, "tangible_book_per_share": 57.0001 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 13, "rank_ptbv": 12, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 19, "rank_ev_ebit": 51, "rank_earnings_yield": 44, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 87, "rank_fcf_margin": 29, "rank_piotroski": 63, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15 }, "composites": { "value_composite": 6, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 96, "yield_composite": 9, "svqf_composite": 22, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 16, "overall_composite": 10, "quality_value_composite": 0.475, "os_score": 0.9, "value_percentile": 0.94, "quality_percentile": 0.24, "momentum_percentile": 0.89, "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": 34, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 16, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5073, "ticker_id": 4073, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.048248+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.02, "market_cap": 9426694697.56, "market_cap_usd": 9426694697.56, "enterprise_value": 10673800697.56, "shares_outstanding": 196307678, "fx_rate_to_usd": null, "pe_ratio": 16.53083026, "pb_ratio": 0.77286697, "ptbv_ratio": 0.84245506, "ps_ratio": 0.60511032, "pcf_ratio": 4.05555813, "pfcf_ratio": 1.99993735, "ev_ebitda": 6.59442757, "ev_ebit": 12.77540304, "ev_sales": 0.68516348, "ev_fcf": 2.26451936, "earnings_yield": 0.06049303, "fcf_yield": 0.44159481, "dividend_yield": 0.0562266, "buyback_yield": 0, "shareholder_yield": 0.0562266, "debt_paydown_yield": null, "total_yield": 0.0562266, "gross_margin": 0.15693223, "operating_margin": 0.05363146, "net_margin": 0.03660496, "ebitda_margin": 0.10390037, "fcf_margin": 0.30256464, "roe": 0.04675306, "roa": 0.02352305, "roic": 0.04340328, "roc_greenblatt": null, "asset_turnover": 0.64261922, "cash_conversion": 8.26567405, "accruals_ratio": -0.07235907, "sbc_to_revenue": null, "debt_to_equity": 0.63424024, "net_debt_to_ebitda": 0.77048002, "debt_to_assets": 0.11815886, "interest_coverage": 3.9821417, "current_ratio": 2.63154036, "quick_ratio": 1.52554012, "net_debt": 1247106000, "revenue_growth_1y": -0.07290701, "revenue_growth_3y_cagr": -0.01662995, "revenue_growth_5y_cagr": 0.12310053, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37805183, "eps_growth_5y_cagr": -0.11391163, "fcf_growth_1y": 0.35090544, "book_value_growth_1y": -0.00199579, "piotroski_f_score": 5, "altman_z_score": 2.56353511, "earnings_stability_5y": 11.507067, "revenue_stability_5y": 0.247823, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05356692, "price_return_3m": 0.26363433, "price_return_6m": 0.28632006, "price_return_9m": 0.46549435, "price_return_12m": 0.75534151, "price_return_12m_ex1m": 0.66609398, "distance_from_52w_high": -0.00476684, "distance_from_52w_low": 0.7266363, "relative_strength": 0.65537793, "local_beta": 0.0007, "volatility_252d": 0.255429, "volatility_60d": 0.587297, "max_drawdown_12m": -0.14448922, "revenue_ttm": 15578472827, "gross_profit_ttm": 2444764527, "ebit_ttm": 835496200, "ebitda_ttm": 1618609135, "net_income_ttm": 570249319, "eps_diluted_ttm": 2.90487527, "operating_cash_flow_ttm": 2324389000, "capital_expenditure_ttm": 2389106000, "fcf_ttm": 4713495000, "dividends_paid_ttm": 530030999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209810766, "cash_and_equivalents": 1617319000, "total_current_assets": 9927836000, "total_current_liabilities": 3772633000, "net_ppe": null, "total_assets": 24242152000, "total_debt": 2864425000, "total_equity": 12197047000, "net_working_capital": 5202887000, "book_value_per_share": 62.13229724, "retained_earnings": 13356628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11189552000, "tangible_book_per_share": 57.00007312, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 44, "rank_pb": 13, "rank_ptbv": 12, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 19, "rank_ev_ebit": 51, "rank_earnings_yield": 44, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 87, "rank_fcf_margin": 29, "rank_piotroski": 63, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15, "value_composite": 6, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 96, "yield_composite": 9, "svqf_composite": 22, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 16, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.02, "os": 0.9, "value": 0.94, "quality": 0.24, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 16.5308, "earnings_yield": 0.0605, "shareholder_yield": 0.0562, "roe": 0.0468, "momentum_12_1": 0.6661, "complete_fields": { "id": 5073, "ticker_id": 4073, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.048248+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.02, "market_cap": 9426694697.56, "market_cap_usd": 9426694697.56, "enterprise_value": 10673800697.56, "shares_outstanding": 196307678, "fx_rate_to_usd": null, "pe_ratio": 16.53083026, "pb_ratio": 0.77286697, "ptbv_ratio": 0.84245506, "ps_ratio": 0.60511032, "pcf_ratio": 4.05555813, "pfcf_ratio": 1.99993735, "ev_ebitda": 6.59442757, "ev_ebit": 12.77540304, "ev_sales": 0.68516348, "ev_fcf": 2.26451936, "earnings_yield": 0.06049303, "fcf_yield": 0.44159481, "dividend_yield": 0.0562266, "buyback_yield": 0, "shareholder_yield": 0.0562266, "debt_paydown_yield": null, "total_yield": 0.0562266, "gross_margin": 0.15693223, "operating_margin": 0.05363146, "net_margin": 0.03660496, "ebitda_margin": 0.10390037, "fcf_margin": 0.30256464, "roe": 0.04675306, "roa": 0.02352305, "roic": 0.04340328, "roc_greenblatt": null, "asset_turnover": 0.64261922, "cash_conversion": 8.26567405, "accruals_ratio": -0.07235907, "sbc_to_revenue": null, "debt_to_equity": 0.63424024, "net_debt_to_ebitda": 0.77048002, "debt_to_assets": 0.11815886, "interest_coverage": 3.9821417, "current_ratio": 2.63154036, "quick_ratio": 1.52554012, "net_debt": 1247106000, "revenue_growth_1y": -0.07290701, "revenue_growth_3y_cagr": -0.01662995, "revenue_growth_5y_cagr": 0.12310053, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.37805183, "eps_growth_5y_cagr": -0.11391163, "fcf_growth_1y": 0.35090544, "book_value_growth_1y": -0.00199579, "piotroski_f_score": 5, "altman_z_score": 2.56353511, "earnings_stability_5y": 11.507067, "revenue_stability_5y": 0.247823, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05356692, "price_return_3m": 0.26363433, "price_return_6m": 0.28632006, "price_return_9m": 0.46549435, "price_return_12m": 0.75534151, "price_return_12m_ex1m": 0.66609398, "distance_from_52w_high": -0.00476684, "distance_from_52w_low": 0.7266363, "relative_strength": 0.65537793, "local_beta": 0.0007, "volatility_252d": 0.255429, "volatility_60d": 0.587297, "max_drawdown_12m": -0.14448922, "revenue_ttm": 15578472827, "gross_profit_ttm": 2444764527, "ebit_ttm": 835496200, "ebitda_ttm": 1618609135, "net_income_ttm": 570249319, "eps_diluted_ttm": 2.90487527, "operating_cash_flow_ttm": 2324389000, "capital_expenditure_ttm": 2389106000, "fcf_ttm": 4713495000, "dividends_paid_ttm": 530030999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 209810766, "cash_and_equivalents": 1617319000, "total_current_assets": 9927836000, "total_current_liabilities": 3772633000, "net_ppe": null, "total_assets": 24242152000, "total_debt": 2864425000, "total_equity": 12197047000, "net_working_capital": 5202887000, "book_value_per_share": 62.13229724, "retained_earnings": 13356628000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11189552000, "tangible_book_per_share": 57.00007312, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 44, "rank_pb": 13, "rank_ptbv": 12, "rank_ps": 17, "rank_pcf": 13, "rank_ev_ebitda": 19, "rank_ev_ebit": 51, "rank_earnings_yield": 44, "rank_fcf_yield": 5, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 87, "rank_fcf_margin": 29, "rank_piotroski": 63, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15, "value_composite": 6, "quality_composite": 76, "momentum_composite": 11, "growth_composite": 96, "yield_composite": 9, "svqf_composite": 22, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 16, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 15609094000, "cost_of_revenue": 13255990000, "gross_profit": 2340712000, "ebit": 723716000, "ebitda": 1419880000, "pretax_income": 648239000, "tax_provision": 346033496, "net_income": 425232000, "net_income_to_common": 425232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531204000, "total_current_assets": 9796368000, "total_assets": 23615091000, "short_term_debt": 652903000, "long_term_debt": 1814587000, "total_debt": 2467490000, "total_liabilities": 7467345000, "total_equity": 11944300000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1664668000 }, "cash_flow": { "operating_cash_flow": 2313625000, "capital_expenditure": 2500854000, "free_cash_flow": 4814479000, "dividends_paid": 530030999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344902, "ticker_id": 4073, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "723716000", "ebitda": "1419880000", "netIncome": "425232000", "grossProfit": "2340712000", "depreciation": "None", "totalRevenue": "15609094000", "costOfRevenue": "13255990000", "interestIncome": "110000000", "incomeBeforeTax": "648239000", "interestExpense": "214944525", "operatingIncome": "705422000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "346033496", "reportedCurrency": "USD", "netInterestIncome": "-37269000", "nonInterestIncome": "None", "operatingExpenses": "1635290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13255990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696164000", "sellingGeneralAndAdministrative": "1601000000", "netIncomeFromContinuingOperations": "303095000" }, "balance": { "goodwill": "662307000", "inventory": "4093659000", "commonStock": "11944300000", "currentDebt": "None", "investments": "None", "totalAssets": "23615091000", "longTermDebt": "1814587000", "shortTermDebt": "652903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002361000", "reportedCurrency": "USD", "retainedEarnings": "13143604000", "totalLiabilities": "7467345000", "otherCurrentAssets": "1035787000", "totalCurrentAssets": "9796368000", "currentLongTermDebt": "31014000", "longTermInvestments": "562910000", "shortTermInvestments": "1600002000", "currentNetReceivables": "1535716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13818723000", "currentAccountsPayable": "2073496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406110000", "shortLongTermDebtTotal": "2605521000", "totalShareholderEquity": "11944300000", "capitalLeaseObligations": "186534000", "otherCurrentLiabilities": "1207810000", "totalCurrentLiabilities": "3934209000", "otherNonCurrentLiabilities": "52677000", "totalNonCurrentLiabilities": "3533136000", "cashAndShortTermInvestments": "1531204000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1002361000", "cashAndCashEquivalentsAtCarryingValue": "1531204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425232000", "profitLoss": "None", "dividendPayout": "530030999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "805701000", "operatingCashflow": "2313625000", "capitalExpenditures": "2500854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500577000", "cashflowFromInvestment": "-1984533000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530030999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15609094000, "cost_of_revenue": 13255990000, "gross_profit": 2340712000, "research_and_development": 21800000, "selling_general_admin": 1601000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 723716000, "depreciation_amortisation": 696164000, "ebitda": 1419880000, "interest_expense": 214944525, "interest_income": null, "other_non_operating": null, "pretax_income": 648239000, "tax_provision": 346033496, "effective_tax_rate": null, "net_income": 425232000, "net_income_continuing_ops": 303095000, "net_income_to_common": 425232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531204000, "short_term_investments": 1600002000, "net_receivables": 1535716000, "inventory": 4093659000, "other_current_assets": null, "total_current_assets": 9796368000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 1002361000, "goodwill_and_intangibles": 1664668000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13818723000, "total_assets": 23615091000, "short_term_debt": 652903000, "accounts_payable": 2073496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3934209000, "long_term_debt": 1814587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3533136000, "total_liabilities": 7467345000, "total_debt": 2467490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13143604000, "total_equity": 11944300000, "shares_outstanding": 196307678, "operating_cash_flow": 2313625000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2500854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1984533000, "dividends_paid": 530030999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500577000, "free_cash_flow": 4814479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "723716000", "ebitda": "1419880000", "netIncome": "425232000", "grossProfit": "2340712000", "depreciation": "None", "totalRevenue": "15609094000", "costOfRevenue": "13255990000", "interestIncome": "110000000", "incomeBeforeTax": "648239000", "interestExpense": "214944525", "operatingIncome": "705422000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "346033496", "reportedCurrency": "USD", "netInterestIncome": "-37269000", "nonInterestIncome": "None", "operatingExpenses": "1635290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13255990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "696164000", "sellingGeneralAndAdministrative": "1601000000", "netIncomeFromContinuingOperations": "303095000" }, "balance": { "goodwill": "662307000", "inventory": "4093659000", "commonStock": "11944300000", "currentDebt": "None", "investments": "None", "totalAssets": "23615091000", "longTermDebt": "1814587000", "shortTermDebt": "652903000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002361000", "reportedCurrency": "USD", "retainedEarnings": "13143604000", "totalLiabilities": "7467345000", "otherCurrentAssets": "1035787000", "totalCurrentAssets": "9796368000", "currentLongTermDebt": "31014000", "longTermInvestments": "562910000", "shortTermInvestments": "1600002000", "currentNetReceivables": "1535716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13818723000", "currentAccountsPayable": "2073496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406110000", "shortLongTermDebtTotal": "2605521000", "totalShareholderEquity": "11944300000", "capitalLeaseObligations": "186534000", "otherCurrentLiabilities": "1207810000", "totalCurrentLiabilities": "3934209000", "otherNonCurrentLiabilities": "52677000", "totalNonCurrentLiabilities": "3533136000", "cashAndShortTermInvestments": "1531204000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1002361000", "cashAndCashEquivalentsAtCarryingValue": "1531204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425232000", "profitLoss": "None", "dividendPayout": "530030999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "805701000", "operatingCashflow": "2313625000", "capitalExpenditures": "2500854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500577000", "cashflowFromInvestment": "-1984533000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530030999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "788308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 17649060000, "cost_of_revenue": 14760224000, "gross_profit": 2888836000, "ebit": 924180000, "ebitda": 1667457000, "pretax_income": 728005000, "tax_provision": 554224000, "net_income": -53672000, "net_income_to_common": -53672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1688517000, "total_current_assets": 11070805000, "total_assets": 23128547000, "short_term_debt": 70272000, "long_term_debt": 1560047000, "total_debt": 1630319000, "total_liabilities": 6996978000, "total_equity": 11968186000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 895196000 }, "cash_flow": { "operating_cash_flow": 1906157000, "capital_expenditure": 1865419000, "free_cash_flow": 3771576000, "dividends_paid": 608554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344907, "ticker_id": 4073, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "924180000", "ebitda": "1667457000", "netIncome": "-53672000", "grossProfit": "2888836000", "depreciation": "None", "totalRevenue": "17649060000", "costOfRevenue": "14760224000", "interestIncome": "297820000", "incomeBeforeTax": "728005000", "interestExpense": "195604771", "operatingIncome": "1263311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "554224000", "reportedCurrency": "USD", "netInterestIncome": "43249000", "nonInterestIncome": "None", "operatingExpenses": "1625525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14760224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743277000", "sellingGeneralAndAdministrative": "603815000", "netIncomeFromContinuingOperations": "173781000" }, "balance": { "goodwill": "662307000", "inventory": "4750511000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23128547000", "longTermDebt": "1560047000", "shortTermDebt": "70272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232889000", "reportedCurrency": "USD", "retainedEarnings": "13248403000", "totalLiabilities": "6996978000", "otherCurrentAssets": "83901000", "totalCurrentAssets": "11070805000", "currentLongTermDebt": "23814000", "longTermInvestments": "491495000", "shortTermInvestments": "2160051000", "currentNetReceivables": "2387825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057742000", "currentAccountsPayable": "1925526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8381155000", "shortLongTermDebtTotal": "1793985000", "totalShareholderEquity": "11968186000", "capitalLeaseObligations": "210124000", "otherCurrentLiabilities": "1638846000", "totalCurrentLiabilities": "3839159000", "otherNonCurrentLiabilities": "38082000", "totalNonCurrentLiabilities": "3157819000", "cashAndShortTermInvestments": "1688517000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "232889000", "cashAndCashEquivalentsAtCarryingValue": "1688517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53672000", "profitLoss": "None", "dividendPayout": "608554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-108826000", "operatingCashflow": "1906157000", "capitalExpenditures": "1865419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-488385000", "cashflowFromInvestment": "-1375321000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "608554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "741854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17649060000, "cost_of_revenue": 14760224000, "gross_profit": 2888836000, "research_and_development": 23800000, "selling_general_admin": 603815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 924180000, "depreciation_amortisation": 743277000, "ebitda": 1667457000, "interest_expense": 195604771, "interest_income": null, "other_non_operating": null, "pretax_income": 728005000, "tax_provision": 554224000, "effective_tax_rate": null, "net_income": -53672000, "net_income_continuing_ops": 173781000, "net_income_to_common": -53672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1688517000, "short_term_investments": 2160051000, "net_receivables": 2387825000, "inventory": 4750511000, "other_current_assets": null, "total_current_assets": 11070805000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 232889000, "goodwill_and_intangibles": 895196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12057742000, "total_assets": 23128547000, "short_term_debt": 70272000, "accounts_payable": 1925526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3839159000, "long_term_debt": 1560047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3157819000, "total_liabilities": 6996978000, "total_debt": 1630319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13248403000, "total_equity": 11968186000, "shares_outstanding": 196307678, "operating_cash_flow": 1906157000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1865419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1375321000, "dividends_paid": 608554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -488385000, "free_cash_flow": 3771576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "924180000", "ebitda": "1667457000", "netIncome": "-53672000", "grossProfit": "2888836000", "depreciation": "None", "totalRevenue": "17649060000", "costOfRevenue": "14760224000", "interestIncome": "297820000", "incomeBeforeTax": "728005000", "interestExpense": "195604771", "operatingIncome": "1263311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "554224000", "reportedCurrency": "USD", "netInterestIncome": "43249000", "nonInterestIncome": "None", "operatingExpenses": "1625525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14760224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743277000", "sellingGeneralAndAdministrative": "603815000", "netIncomeFromContinuingOperations": "173781000" }, "balance": { "goodwill": "662307000", "inventory": "4750511000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23128547000", "longTermDebt": "1560047000", "shortTermDebt": "70272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232889000", "reportedCurrency": "USD", "retainedEarnings": "13248403000", "totalLiabilities": "6996978000", "otherCurrentAssets": "83901000", "totalCurrentAssets": "11070805000", "currentLongTermDebt": "23814000", "longTermInvestments": "491495000", "shortTermInvestments": "2160051000", "currentNetReceivables": "2387825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057742000", "currentAccountsPayable": "1925526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8381155000", "shortLongTermDebtTotal": "1793985000", "totalShareholderEquity": "11968186000", "capitalLeaseObligations": "210124000", "otherCurrentLiabilities": "1638846000", "totalCurrentLiabilities": "3839159000", "otherNonCurrentLiabilities": "38082000", "totalNonCurrentLiabilities": "3157819000", "cashAndShortTermInvestments": "1688517000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "232889000", "cashAndCashEquivalentsAtCarryingValue": "1688517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53672000", "profitLoss": "None", "dividendPayout": "608554000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-108826000", "operatingCashflow": "1906157000", "capitalExpenditures": "1865419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-488385000", "cashflowFromInvestment": "-1375321000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "608554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "741854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 17610092000, "cost_of_revenue": 12353766000, "gross_profit": 5256326000, "ebit": 1498497598, "ebitda": 2156189598, "pretax_income": 1320782000, "tax_provision": 334408000, "net_income": 676043000, "net_income_to_common": 676043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1842884000, "total_current_assets": 12023804000, "total_assets": 24179104000, "short_term_debt": 76638000, "long_term_debt": 1205961000, "total_debt": 1282599000, "total_liabilities": 7367245000, "total_equity": 12418595000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 853067000 }, "cash_flow": { "operating_cash_flow": 2501124000, "capital_expenditure": 1460677000, "free_cash_flow": 3961801000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344912, "ticker_id": 4073, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1498497598", "ebitda": "2156189598", "netIncome": "676043000", "grossProfit": "5256326000", "depreciation": "None", "totalRevenue": "17610092000", "costOfRevenue": "12353766000", "interestIncome": "189331000", "incomeBeforeTax": "1320782000", "interestExpense": "185107731", "operatingIncome": "2198014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "334408000", "reportedCurrency": "USD", "netInterestIncome": "81636000", "nonInterestIncome": "None", "operatingExpenses": "3058312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12353766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657692000", "sellingGeneralAndAdministrative": "440075000", "netIncomeFromContinuingOperations": "491730000" }, "balance": { "goodwill": "662307000", "inventory": "4948376000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24179104000", "longTermDebt": "1205961000", "shortTermDebt": "76638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "190760000", "reportedCurrency": "USD", "retainedEarnings": "13910629000", "totalLiabilities": "7367245000", "otherCurrentAssets": "89196000", "totalCurrentAssets": "12023804000", "currentLongTermDebt": "24464000", "longTermInvestments": "728195000", "shortTermInvestments": "1975646000", "currentNetReceivables": "3167702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12155300000", "currentAccountsPayable": "2232654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7637687000", "shortLongTermDebtTotal": "1471512000", "totalShareholderEquity": "12418595000", "capitalLeaseObligations": "241087000", "otherCurrentLiabilities": "1214929000", "totalCurrentLiabilities": "3800602000", "otherNonCurrentLiabilities": "28632000", "totalNonCurrentLiabilities": "3566643000", "cashAndShortTermInvestments": "1842884000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "190760000", "cashAndCashEquivalentsAtCarryingValue": "1842884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986374000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202470000", "operatingCashflow": "2501124000", "capitalExpenditures": "1460677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-766357000", "cashflowFromInvestment": "-1470273000", "stockBasedCompensation": "-844279870", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17610092000, "cost_of_revenue": 12353766000, "gross_profit": 5256326000, "research_and_development": 19000000, "selling_general_admin": 440075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1498497598, "depreciation_amortisation": 657692000, "ebitda": 2156189598, "interest_expense": 185107731, "interest_income": null, "other_non_operating": null, "pretax_income": 1320782000, "tax_provision": 334408000, "effective_tax_rate": null, "net_income": 676043000, "net_income_continuing_ops": 491730000, "net_income_to_common": 676043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1842884000, "short_term_investments": 1975646000, "net_receivables": 3167702000, "inventory": 4948376000, "other_current_assets": null, "total_current_assets": 12023804000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 190760000, "goodwill_and_intangibles": 853067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12155300000, "total_assets": 24179104000, "short_term_debt": 76638000, "accounts_payable": 2232654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3800602000, "long_term_debt": 1205961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566643000, "total_liabilities": 7367245000, "total_debt": 1282599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13910629000, "total_equity": 12418595000, "shares_outstanding": 196307678, "operating_cash_flow": 2501124000, "stock_based_compensation": -844279870, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1460677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1470273000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -766357000, "free_cash_flow": 3961801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1498497598", "ebitda": "2156189598", "netIncome": "676043000", "grossProfit": "5256326000", "depreciation": "None", "totalRevenue": "17610092000", "costOfRevenue": "12353766000", "interestIncome": "189331000", "incomeBeforeTax": "1320782000", "interestExpense": "185107731", "operatingIncome": "2198014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "334408000", "reportedCurrency": "USD", "netInterestIncome": "81636000", "nonInterestIncome": "None", "operatingExpenses": "3058312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12353766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657692000", "sellingGeneralAndAdministrative": "440075000", "netIncomeFromContinuingOperations": "491730000" }, "balance": { "goodwill": "662307000", "inventory": "4948376000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24179104000", "longTermDebt": "1205961000", "shortTermDebt": "76638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "190760000", "reportedCurrency": "USD", "retainedEarnings": "13910629000", "totalLiabilities": "7367245000", "otherCurrentAssets": "89196000", "totalCurrentAssets": "12023804000", "currentLongTermDebt": "24464000", "longTermInvestments": "728195000", "shortTermInvestments": "1975646000", "currentNetReceivables": "3167702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12155300000", "currentAccountsPayable": "2232654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7637687000", "shortLongTermDebtTotal": "1471512000", "totalShareholderEquity": "12418595000", "capitalLeaseObligations": "241087000", "otherCurrentLiabilities": "1214929000", "totalCurrentLiabilities": "3800602000", "otherNonCurrentLiabilities": "28632000", "totalNonCurrentLiabilities": "3566643000", "cashAndShortTermInvestments": "1842884000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "190760000", "cashAndCashEquivalentsAtCarryingValue": "1842884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "986374000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202470000", "operatingCashflow": "2501124000", "capitalExpenditures": "1460677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-766357000", "cashflowFromInvestment": "-1470273000", "stockBasedCompensation": "-844279870", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 16414466000, "cost_of_revenue": 12487282000, "gross_profit": 3927184000, "ebit": 2713237000, "ebitda": 3329729000, "pretax_income": 2666500000, "tax_provision": 573728000, "net_income": 1767516000, "net_income_to_common": 1767516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1653325000, "total_current_assets": 8844038000, "total_assets": 17491548000, "short_term_debt": 548179000, "long_term_debt": 533000000, "total_debt": 1081179000, "total_liabilities": 3723155000, "total_equity": 13768393000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 783380000 }, "cash_flow": { "operating_cash_flow": 2752943000, "capital_expenditure": 580553000, "free_cash_flow": 3333496000, "dividends_paid": 530031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344917, "ticker_id": 4073, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2713237000", "ebitda": "3329729000", "netIncome": "1767516000", "grossProfit": "3927184000", "depreciation": "None", "totalRevenue": "16414466000", "costOfRevenue": "12487282000", "interestIncome": "75000000", "incomeBeforeTax": "2666500000", "interestExpense": "47058674", "operatingIncome": "2699519000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "573728000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1227665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12487282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616492000", "sellingGeneralAndAdministrative": "425493000", "netIncomeFromContinuingOperations": "2093000000" }, "balance": { "goodwill": "662307000", "inventory": "3470215000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17491548000", "longTermDebt": "533000000", "shortTermDebt": "548179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "121073000", "reportedCurrency": "USD", "retainedEarnings": "13803878000", "totalLiabilities": "3723155000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "8844038000", "currentLongTermDebt": "499000000", "longTermInvestments": "923000000", "shortTermInvestments": "1875026000", "currentNetReceivables": "1843451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8647510000", "currentAccountsPayable": "1187600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6262000000", "shortLongTermDebtTotal": "1271179000", "totalShareholderEquity": "13768393000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "481051000", "totalCurrentLiabilities": "2216830000", "otherNonCurrentLiabilities": "539000000", "totalNonCurrentLiabilities": "1506325000", "cashAndShortTermInvestments": "1653325000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "121073000", "cashAndCashEquivalentsAtCarryingValue": "1653325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2092772000", "profitLoss": "None", "dividendPayout": "530031000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "438090000", "operatingCashflow": "2752943000", "capitalExpenditures": "580553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1016177000", "cashflowFromInvestment": "-1324611000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "616492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16414466000, "cost_of_revenue": 12487282000, "gross_profit": 3927184000, "research_and_development": 16300000, "selling_general_admin": 425493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2713237000, "depreciation_amortisation": 616492000, "ebitda": 3329729000, "interest_expense": 47058674, "interest_income": null, "other_non_operating": null, "pretax_income": 2666500000, "tax_provision": 573728000, "effective_tax_rate": null, "net_income": 1767516000, "net_income_continuing_ops": 2093000000, "net_income_to_common": 1767516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1653325000, "short_term_investments": 1875026000, "net_receivables": 1843451000, "inventory": 3470215000, "other_current_assets": null, "total_current_assets": 8844038000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 121073000, "goodwill_and_intangibles": 783380000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8647510000, "total_assets": 17491548000, "short_term_debt": 548179000, "accounts_payable": 1187600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2216830000, "long_term_debt": 533000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1506325000, "total_liabilities": 3723155000, "total_debt": 1081179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13803878000, "total_equity": 13768393000, "shares_outstanding": 196307677, "operating_cash_flow": 2752943000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 580553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1324611000, "dividends_paid": 530031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1016177000, "free_cash_flow": 3333496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2713237000", "ebitda": "3329729000", "netIncome": "1767516000", "grossProfit": "3927184000", "depreciation": "None", "totalRevenue": "16414466000", "costOfRevenue": "12487282000", "interestIncome": "75000000", "incomeBeforeTax": "2666500000", "interestExpense": "47058674", "operatingIncome": "2699519000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "573728000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1227665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12487282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "616492000", "sellingGeneralAndAdministrative": "425493000", "netIncomeFromContinuingOperations": "2093000000" }, "balance": { "goodwill": "662307000", "inventory": "3470215000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17491548000", "longTermDebt": "533000000", "shortTermDebt": "548179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "121073000", "reportedCurrency": "USD", "retainedEarnings": "13803878000", "totalLiabilities": "3723155000", "otherCurrentAssets": "2000000", "totalCurrentAssets": "8844038000", "currentLongTermDebt": "499000000", "longTermInvestments": "923000000", "shortTermInvestments": "1875026000", "currentNetReceivables": "1843451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8647510000", "currentAccountsPayable": "1187600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6262000000", "shortLongTermDebtTotal": "1271179000", "totalShareholderEquity": "13768393000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "481051000", "totalCurrentLiabilities": "2216830000", "otherNonCurrentLiabilities": "539000000", "totalNonCurrentLiabilities": "1506325000", "cashAndShortTermInvestments": "1653325000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "121073000", "cashAndCashEquivalentsAtCarryingValue": "1653325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2092772000", "profitLoss": "None", "dividendPayout": "530031000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "438090000", "operatingCashflow": "2752943000", "capitalExpenditures": "580553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1016177000", "cashflowFromInvestment": "-1324611000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "530031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "616492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 16090744000, "cost_of_revenue": 9895070000, "gross_profit": 6195674000, "ebit": 5791327000, "ebitda": 6383117000, "pretax_income": 5764330000, "tax_provision": 1397139000, "net_income": 3825068000, "net_income_to_common": 3825068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1276547000, "total_current_assets": 8606544000, "total_assets": 17097907000, "short_term_debt": 866944000, "long_term_debt": 656500000, "total_debt": 1523444000, "total_liabilities": 4862869000, "total_equity": 12235038000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 749522000 }, "cash_flow": { "operating_cash_flow": 2677315000, "capital_expenditure": 523610000, "free_cash_flow": 3200925000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344922, "ticker_id": 4073, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5791327000", "ebitda": "6383117000", "netIncome": "3825068000", "grossProfit": "6195674000", "depreciation": "None", "totalRevenue": "16090744000", "costOfRevenue": "9895070000", "interestIncome": "62900000", "incomeBeforeTax": "5764330000", "interestExpense": "26887053", "operatingIncome": "5271136000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1397139000", "reportedCurrency": "USD", "netInterestIncome": "92400000", "nonInterestIncome": "None", "operatingExpenses": "924538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9895070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591790000", "sellingGeneralAndAdministrative": "363563000", "netIncomeFromContinuingOperations": "4367200000" }, "balance": { "goodwill": "662307000", "inventory": "3908305000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17097907000", "longTermDebt": "656500000", "shortTermDebt": "866944000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "87215000", "reportedCurrency": "USD", "retainedEarnings": "12566393000", "totalLiabilities": "4862869000", "otherCurrentAssets": "6332000", "totalCurrentAssets": "8606544000", "currentLongTermDebt": "822600000", "longTermInvestments": "818800000", "shortTermInvestments": "1290459000", "currentNetReceivables": "2124901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8491363000", "currentAccountsPayable": "1126049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6431578000", "shortLongTermDebtTotal": "1738744000", "totalShareholderEquity": "12235038000", "capitalLeaseObligations": "259700000", "otherCurrentLiabilities": "20481000", "totalCurrentLiabilities": "3213764000", "otherNonCurrentLiabilities": "506800000", "totalNonCurrentLiabilities": "1649105000", "cashAndShortTermInvestments": "1276547000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "87215000", "cashAndCashEquivalentsAtCarryingValue": "1276547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4367191000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1906524000", "operatingCashflow": "2677315000", "capitalExpenditures": "523610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-854376000", "cashflowFromInvestment": "-1045350000", "stockBasedCompensation": "-248063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16090744000, "cost_of_revenue": 9895070000, "gross_profit": 6195674000, "research_and_development": 9800000, "selling_general_admin": 363563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5791327000, "depreciation_amortisation": 591790000, "ebitda": 6383117000, "interest_expense": 26887053, "interest_income": null, "other_non_operating": null, "pretax_income": 5764330000, "tax_provision": 1397139000, "effective_tax_rate": null, "net_income": 3825068000, "net_income_continuing_ops": 4367200000, "net_income_to_common": 3825068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1276547000, "short_term_investments": 1290459000, "net_receivables": 2124901000, "inventory": 3908305000, "other_current_assets": null, "total_current_assets": 8606544000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 87215000, "goodwill_and_intangibles": 749522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8491363000, "total_assets": 17097907000, "short_term_debt": 866944000, "accounts_payable": 1126049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3213764000, "long_term_debt": 656500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1649105000, "total_liabilities": 4862869000, "total_debt": 1523444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12566393000, "total_equity": 12235038000, "shares_outstanding": 196307677, "operating_cash_flow": 2677315000, "stock_based_compensation": -248063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 523610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1045350000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -854376000, "free_cash_flow": 3200925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5791327000", "ebitda": "6383117000", "netIncome": "3825068000", "grossProfit": "6195674000", "depreciation": "None", "totalRevenue": "16090744000", "costOfRevenue": "9895070000", "interestIncome": "62900000", "incomeBeforeTax": "5764330000", "interestExpense": "26887053", "operatingIncome": "5271136000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1397139000", "reportedCurrency": "USD", "netInterestIncome": "92400000", "nonInterestIncome": "None", "operatingExpenses": "924538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9895070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "591790000", "sellingGeneralAndAdministrative": "363563000", "netIncomeFromContinuingOperations": "4367200000" }, "balance": { "goodwill": "662307000", "inventory": "3908305000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17097907000", "longTermDebt": "656500000", "shortTermDebt": "866944000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "87215000", "reportedCurrency": "USD", "retainedEarnings": "12566393000", "totalLiabilities": "4862869000", "otherCurrentAssets": "6332000", "totalCurrentAssets": "8606544000", "currentLongTermDebt": "822600000", "longTermInvestments": "818800000", "shortTermInvestments": "1290459000", "currentNetReceivables": "2124901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8491363000", "currentAccountsPayable": "1126049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6431578000", "shortLongTermDebtTotal": "1738744000", "totalShareholderEquity": "12235038000", "capitalLeaseObligations": "259700000", "otherCurrentLiabilities": "20481000", "totalCurrentLiabilities": "3213764000", "otherNonCurrentLiabilities": "506800000", "totalNonCurrentLiabilities": "1649105000", "cashAndShortTermInvestments": "1276547000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "87215000", "cashAndCashEquivalentsAtCarryingValue": "1276547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4367191000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1906524000", "operatingCashflow": "2677315000", "capitalExpenditures": "523610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-854376000", "cashflowFromInvestment": "-1045350000", "stockBasedCompensation": "-248063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "591790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 8735435000, "cost_of_revenue": 7099923000, "gross_profit": 1635512000, "ebit": 1206003000, "ebitda": 1837054000, "pretax_income": 1159359000, "tax_provision": 291488000, "net_income": 778468000, "net_income_to_common": 778468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537663984, "total_current_assets": 4564923985, "total_assets": 12851024085, "short_term_debt": 437912432, "long_term_debt": 1327300000, "total_debt": 1765212432, "total_liabilities": 4411293280, "total_equity": 7283161777, "shares_outstanding": 196307677, "goodwill_and_intangibles": 908214730 }, "cash_flow": { "operating_cash_flow": 1761246000, "capital_expenditure": 560013000, "free_cash_flow": 2321259000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344927, "ticker_id": 4073, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1206003000", "ebitda": "1837054000", "netIncome": "778468000", "grossProfit": "1635512000", "depreciation": "None", "totalRevenue": "8735435000", "costOfRevenue": "7099923000", "interestIncome": "49400000", "incomeBeforeTax": "1159359000", "interestExpense": "46521021", "operatingIncome": "1079473000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "291488000", "reportedCurrency": "USD", "netInterestIncome": "22400000", "nonInterestIncome": "None", "operatingExpenses": "556039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7099923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631051000", "sellingGeneralAndAdministrative": "288244000", "netIncomeFromContinuingOperations": "867900000" }, "balance": { "goodwill": "662038552", "inventory": "2024895932", "commonStock": "2003930433", "currentDebt": "None", "investments": "None", "totalAssets": "12851024085", "longTermDebt": "1327300000", "shortTermDebt": "437912432", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246176178", "reportedCurrency": "USD", "retainedEarnings": "9234672466", "totalLiabilities": "4411293280", "otherCurrentAssets": "14692042", "totalCurrentAssets": "4564923985", "currentLongTermDebt": "395600000", "longTermInvestments": "474200000", "shortTermInvestments": "813197259", "currentNetReceivables": "1174474766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8286100099", "currentAccountsPayable": "1048911680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6504681000", "shortLongTermDebtTotal": "2016178467", "totalShareholderEquity": "7283161777", "capitalLeaseObligations": "294100000", "otherCurrentLiabilities": "255567370", "totalCurrentLiabilities": "1852845696", "otherNonCurrentLiabilities": "551800000", "totalNonCurrentLiabilities": "2558447584", "cashAndShortTermInvestments": "537663984", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "246176178", "cashAndCashEquivalentsAtCarryingValue": "537663984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867871000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "156517000", "operatingCashflow": "1761246000", "capitalExpenditures": "560013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506254000", "cashflowFromInvestment": "-1176867000", "stockBasedCompensation": "-164023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8735435000, "cost_of_revenue": 7099923000, "gross_profit": 1635512000, "research_and_development": 8300000, "selling_general_admin": 288244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1206003000, "depreciation_amortisation": 631051000, "ebitda": 1837054000, "interest_expense": 46521021, "interest_income": null, "other_non_operating": null, "pretax_income": 1159359000, "tax_provision": 291488000, "effective_tax_rate": null, "net_income": 778468000, "net_income_continuing_ops": 867900000, "net_income_to_common": 778468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537663984, "short_term_investments": 813197259, "net_receivables": 1174474766, "inventory": 2024895932, "other_current_assets": null, "total_current_assets": 4564923985, "net_ppe": null, "goodwill": 662038552, "intangible_assets": 246176178, "goodwill_and_intangibles": 908214730, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8286100099, "total_assets": 12851024085, "short_term_debt": 437912432, "accounts_payable": 1048911680, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1852845696, "long_term_debt": 1327300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558447584, "total_liabilities": 4411293280, "total_debt": 1765212432, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9234672466, "total_equity": 7283161777, "shares_outstanding": 196307677, "operating_cash_flow": 1761246000, "stock_based_compensation": -164023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 560013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1176867000, "dividends_paid": 569292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -506254000, "free_cash_flow": 2321259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1206003000", "ebitda": "1837054000", "netIncome": "778468000", "grossProfit": "1635512000", "depreciation": "None", "totalRevenue": "8735435000", "costOfRevenue": "7099923000", "interestIncome": "49400000", "incomeBeforeTax": "1159359000", "interestExpense": "46521021", "operatingIncome": "1079473000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "291488000", "reportedCurrency": "USD", "netInterestIncome": "22400000", "nonInterestIncome": "None", "operatingExpenses": "556039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7099923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "631051000", "sellingGeneralAndAdministrative": "288244000", "netIncomeFromContinuingOperations": "867900000" }, "balance": { "goodwill": "662038552", "inventory": "2024895932", "commonStock": "2003930433", "currentDebt": "None", "investments": "None", "totalAssets": "12851024085", "longTermDebt": "1327300000", "shortTermDebt": "437912432", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246176178", "reportedCurrency": "USD", "retainedEarnings": "9234672466", "totalLiabilities": "4411293280", "otherCurrentAssets": "14692042", "totalCurrentAssets": "4564923985", "currentLongTermDebt": "395600000", "longTermInvestments": "474200000", "shortTermInvestments": "813197259", "currentNetReceivables": "1174474766", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8286100099", "currentAccountsPayable": "1048911680", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6504681000", "shortLongTermDebtTotal": "2016178467", "totalShareholderEquity": "7283161777", "capitalLeaseObligations": "294100000", "otherCurrentLiabilities": "255567370", "totalCurrentLiabilities": "1852845696", "otherNonCurrentLiabilities": "551800000", "totalNonCurrentLiabilities": "2558447584", "cashAndShortTermInvestments": "537663984", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "246176178", "cashAndCashEquivalentsAtCarryingValue": "537663984", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867871000", "profitLoss": "None", "dividendPayout": "569292000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "156517000", "operatingCashflow": "1761246000", "capitalExpenditures": "560013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506254000", "cashflowFromInvestment": "-1176867000", "stockBasedCompensation": "-164023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "631051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 10192818000, "cost_of_revenue": 8452440000, "gross_profit": 1740378000, "ebit": 914848000, "ebitda": 1575960000, "pretax_income": 826564000, "tax_provision": 196519000, "net_income": 564269000, "net_income_to_common": 564269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519896000, "total_current_assets": 4178213000, "total_assets": 12935533000, "short_term_debt": 600328000, "long_term_debt": 1628892000, "total_debt": 2229220000, "total_liabilities": 5220660000, "total_equity": 6611665000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 819799000 }, "cash_flow": { "operating_cash_flow": 1647619000, "capital_expenditure": 1052252000, "free_cash_flow": 2699871000, "dividends_paid": 235569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344932, "ticker_id": 4073, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "914848000", "ebitda": "1575960000", "netIncome": "564269000", "grossProfit": "1740378000", "depreciation": "None", "totalRevenue": "10192818000", "costOfRevenue": "8452440000", "interestIncome": "145974000", "incomeBeforeTax": "826564000", "interestExpense": "89331765", "operatingIncome": "864566000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "196519000", "reportedCurrency": "USD", "netInterestIncome": "48759000", "nonInterestIncome": "None", "operatingExpenses": "875812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8452440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "661112000", "sellingGeneralAndAdministrative": "346529000", "netIncomeFromContinuingOperations": "630045000" }, "balance": { "goodwill": "662307000", "inventory": "2158298000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "12935533000", "longTermDebt": "1628892000", "shortTermDebt": "600328000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "157492000", "reportedCurrency": "USD", "retainedEarnings": "8532149000", "totalLiabilities": "5220660000", "otherCurrentAssets": "338007000", "totalCurrentAssets": "4178213000", "currentLongTermDebt": "559782000", "longTermInvestments": "516901000", "shortTermInvestments": "212271000", "currentNetReceivables": "978188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8757320000", "currentAccountsPayable": "876803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6539581000", "shortLongTermDebtTotal": "2527439000", "totalShareholderEquity": "6611665000", "capitalLeaseObligations": "338765000", "otherCurrentLiabilities": "146989000", "totalCurrentLiabilities": "1768125000", "otherNonCurrentLiabilities": "30616000", "totalNonCurrentLiabilities": "3452535000", "cashAndShortTermInvestments": "519896000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "157492000", "cashAndCashEquivalentsAtCarryingValue": "519896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630045000", "profitLoss": "None", "dividendPayout": "235569000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "510972000", "operatingCashflow": "1647619000", "capitalExpenditures": "1052252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150507000", "cashflowFromInvestment": "-1196574000", "stockBasedCompensation": "-10822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "661112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10192818000, "cost_of_revenue": 8452440000, "gross_profit": 1740378000, "research_and_development": 10000000, "selling_general_admin": 346529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 914848000, "depreciation_amortisation": 661112000, "ebitda": 1575960000, "interest_expense": 89331765, "interest_income": null, "other_non_operating": null, "pretax_income": 826564000, "tax_provision": 196519000, "effective_tax_rate": null, "net_income": 564269000, "net_income_continuing_ops": 630045000, "net_income_to_common": 564269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519896000, "short_term_investments": 212271000, "net_receivables": 978188000, "inventory": 2158298000, "other_current_assets": null, "total_current_assets": 4178213000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 157492000, "goodwill_and_intangibles": 819799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8757320000, "total_assets": 12935533000, "short_term_debt": 600328000, "accounts_payable": 876803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1768125000, "long_term_debt": 1628892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3452535000, "total_liabilities": 5220660000, "total_debt": 2229220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8532149000, "total_equity": 6611665000, "shares_outstanding": 196307677, "operating_cash_flow": 1647619000, "stock_based_compensation": -10822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1052252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1196574000, "dividends_paid": 235569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150507000, "free_cash_flow": 2699871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "914848000", "ebitda": "1575960000", "netIncome": "564269000", "grossProfit": "1740378000", "depreciation": "None", "totalRevenue": "10192818000", "costOfRevenue": "8452440000", "interestIncome": "145974000", "incomeBeforeTax": "826564000", "interestExpense": "89331765", "operatingIncome": "864566000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "196519000", "reportedCurrency": "USD", "netInterestIncome": "48759000", "nonInterestIncome": "None", "operatingExpenses": "875812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8452440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "661112000", "sellingGeneralAndAdministrative": "346529000", "netIncomeFromContinuingOperations": "630045000" }, "balance": { "goodwill": "662307000", "inventory": "2158298000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "12935533000", "longTermDebt": "1628892000", "shortTermDebt": "600328000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "157492000", "reportedCurrency": "USD", "retainedEarnings": "8532149000", "totalLiabilities": "5220660000", "otherCurrentAssets": "338007000", "totalCurrentAssets": "4178213000", "currentLongTermDebt": "559782000", "longTermInvestments": "516901000", "shortTermInvestments": "212271000", "currentNetReceivables": "978188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8757320000", "currentAccountsPayable": "876803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6539581000", "shortLongTermDebtTotal": "2527439000", "totalShareholderEquity": "6611665000", "capitalLeaseObligations": "338765000", "otherCurrentLiabilities": "146989000", "totalCurrentLiabilities": "1768125000", "otherNonCurrentLiabilities": "30616000", "totalNonCurrentLiabilities": "3452535000", "cashAndShortTermInvestments": "519896000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "157492000", "cashAndCashEquivalentsAtCarryingValue": "519896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630045000", "profitLoss": "None", "dividendPayout": "235569000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "510972000", "operatingCashflow": "1647619000", "capitalExpenditures": "1052252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150507000", "cashflowFromInvestment": "-1196574000", "stockBasedCompensation": "-10822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "661112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 11454807000, "cost_of_revenue": 8483328000, "gross_profit": 2971479000, "ebit": 2078162572, "ebitda": 2688150000, "pretax_income": 2031567000, "tax_provision": 369435000, "net_income": 1506647000, "net_income_to_common": 1506647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248325000, "total_current_assets": 4426038000, "total_assets": 12547862000, "short_term_debt": 407886000, "long_term_debt": 1637101000, "total_debt": 2044987000, "total_liabilities": 5063286000, "total_equity": 6393255000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 913027000 }, "cash_flow": { "operating_cash_flow": 1739265000, "capital_expenditure": 520250000, "free_cash_flow": 2259515000, "dividends_paid": 215938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344937, "ticker_id": 4073, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2078162572", "ebitda": "2688150000", "netIncome": "1506647000", "grossProfit": "2971479000", "depreciation": "None", "totalRevenue": "11454807000", "costOfRevenue": "8483328000", "interestIncome": "284068000", "incomeBeforeTax": "2031567000", "interestExpense": "135777035", "operatingIncome": "2108371000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369435000", "reportedCurrency": "USD", "netInterestIncome": "97328000", "nonInterestIncome": "None", "operatingExpenses": "863108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8483328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609987428", "sellingGeneralAndAdministrative": "366888000", "netIncomeFromContinuingOperations": "1662132000" }, "balance": { "goodwill": "662307000", "inventory": "2689829000", "commonStock": "2004488397", "currentDebt": "None", "investments": "None", "totalAssets": "12547862000", "longTermDebt": "1637101000", "shortTermDebt": "407886000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "250720000", "reportedCurrency": "USD", "retainedEarnings": "8113918401", "totalLiabilities": "5063286000", "otherCurrentAssets": "312669000", "totalCurrentAssets": "4426038000", "currentLongTermDebt": "399856000", "longTermInvestments": "502436000", "shortTermInvestments": "44529000", "currentNetReceivables": "1163372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8121824000", "currentAccountsPayable": "904171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5817609000", "shortLongTermDebtTotal": "2110785000", "totalShareholderEquity": "6393255000", "capitalLeaseObligations": "73828000", "otherCurrentLiabilities": "248934000", "totalCurrentLiabilities": "1826530000", "otherNonCurrentLiabilities": "38803000", "totalNonCurrentLiabilities": "3236756000", "cashAndShortTermInvestments": "248325000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "250720000", "cashAndCashEquivalentsAtCarryingValue": "248325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1662132000", "profitLoss": "None", "dividendPayout": "215938000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-186409000", "operatingCashflow": "1739265000", "capitalExpenditures": "520250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1322272000", "cashflowFromInvestment": "-457012000", "stockBasedCompensation": "-116209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11454807000, "cost_of_revenue": 8483328000, "gross_profit": 2971479000, "research_and_development": 8900000, "selling_general_admin": 366888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2078162572, "depreciation_amortisation": 609987428, "ebitda": 2688150000, "interest_expense": 135777035, "interest_income": null, "other_non_operating": null, "pretax_income": 2031567000, "tax_provision": 369435000, "effective_tax_rate": null, "net_income": 1506647000, "net_income_continuing_ops": 1662132000, "net_income_to_common": 1506647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248325000, "short_term_investments": 44529000, "net_receivables": 1163372000, "inventory": 2689829000, "other_current_assets": null, "total_current_assets": 4426038000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 250720000, "goodwill_and_intangibles": 913027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8121824000, "total_assets": 12547862000, "short_term_debt": 407886000, "accounts_payable": 904171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1826530000, "long_term_debt": 1637101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3236756000, "total_liabilities": 5063286000, "total_debt": 2044987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8113918401, "total_equity": 6393255000, "shares_outstanding": 196307678, "operating_cash_flow": 1739265000, "stock_based_compensation": -116209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 520250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457012000, "dividends_paid": 215938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1322272000, "free_cash_flow": 2259515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2078162572", "ebitda": "2688150000", "netIncome": "1506647000", "grossProfit": "2971479000", "depreciation": "None", "totalRevenue": "11454807000", "costOfRevenue": "8483328000", "interestIncome": "284068000", "incomeBeforeTax": "2031567000", "interestExpense": "135777035", "operatingIncome": "2108371000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369435000", "reportedCurrency": "USD", "netInterestIncome": "97328000", "nonInterestIncome": "None", "operatingExpenses": "863108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8483328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609987428", "sellingGeneralAndAdministrative": "366888000", "netIncomeFromContinuingOperations": "1662132000" }, "balance": { "goodwill": "662307000", "inventory": "2689829000", "commonStock": "2004488397", "currentDebt": "None", "investments": "None", "totalAssets": "12547862000", "longTermDebt": "1637101000", "shortTermDebt": "407886000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "250720000", "reportedCurrency": "USD", "retainedEarnings": "8113918401", "totalLiabilities": "5063286000", "otherCurrentAssets": "312669000", "totalCurrentAssets": "4426038000", "currentLongTermDebt": "399856000", "longTermInvestments": "502436000", "shortTermInvestments": "44529000", "currentNetReceivables": "1163372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8121824000", "currentAccountsPayable": "904171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5817609000", "shortLongTermDebtTotal": "2110785000", "totalShareholderEquity": "6393255000", "capitalLeaseObligations": "73828000", "otherCurrentLiabilities": "248934000", "totalCurrentLiabilities": "1826530000", "otherNonCurrentLiabilities": "38803000", "totalNonCurrentLiabilities": "3236756000", "cashAndShortTermInvestments": "248325000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "250720000", "cashAndCashEquivalentsAtCarryingValue": "248325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1662132000", "profitLoss": "None", "dividendPayout": "215938000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-186409000", "operatingCashflow": "1739265000", "capitalExpenditures": "520250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1322272000", "cashflowFromInvestment": "-457012000", "stockBasedCompensation": "-116209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "589299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3933963000, "cost_of_revenue": 3247093000, "gross_profit": 686870000, "ebit": 329621000, "ebitda": 510296000, "pretax_income": 279436000, "tax_provision": -92954000, "net_income": 213024000, "net_income_to_common": 213024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1617319000, "total_current_assets": 9927836000, "total_assets": 24242152000, "short_term_debt": 665003000, "long_term_debt": 2199422000, "total_debt": 2864425000, "total_liabilities": 7735858000, "total_equity": 12197047000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1007495000 }, "cash_flow": { "operating_cash_flow": 217336000, "capital_expenditure": 405885000, "free_cash_flow": 623221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344900, "ticker_id": 4073, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329621000", "ebitda": "510296000", "netIncome": "213024000", "grossProfit": "686870000", "depreciation": "None", "totalRevenue": "3933963000", "costOfRevenue": "3247093000", "interestIncome": "63734000", "incomeBeforeTax": "279436000", "interestExpense": "50185000", "operatingIncome": "290074000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-92954000", "reportedCurrency": "USD", "netInterestIncome": "-3125000", "nonInterestIncome": "None", "operatingExpenses": "396796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3247093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180675000", "sellingGeneralAndAdministrative": "159196000", "netIncomeFromContinuingOperations": "372390000" }, "balance": { "goodwill": "1007495000", "inventory": "4172533000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24242152000", "longTermDebt": "2199422000", "shortTermDebt": "665003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13356628000", "totalLiabilities": "7735858000", "otherCurrentAssets": "25162000", "totalCurrentAssets": "9927836000", "currentLongTermDebt": "615394000", "longTermInvestments": "590314000", "shortTermInvestments": "1524901000", "currentNetReceivables": "2587921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14314316000", "currentAccountsPayable": "2078462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3010596000", "totalShareholderEquity": "12197047000", "capitalLeaseObligations": "195780000", "otherCurrentLiabilities": "981390000", "totalCurrentLiabilities": "3772633000", "otherNonCurrentLiabilities": "961120000", "totalNonCurrentLiabilities": "3963225000", "cashAndShortTermInvestments": "1617319000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1617319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217336000", "capitalExpenditures": "405885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346124000", "cashflowFromInvestment": "-502167000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3933963000, "cost_of_revenue": 3247093000, "gross_profit": 686870000, "research_and_development": null, "selling_general_admin": 159196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329621000, "depreciation_amortisation": 180675000, "ebitda": 510296000, "interest_expense": 50185000, "interest_income": null, "other_non_operating": null, "pretax_income": 279436000, "tax_provision": -92954000, "effective_tax_rate": null, "net_income": 213024000, "net_income_continuing_ops": 372390000, "net_income_to_common": 213024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1617319000, "short_term_investments": 1524901000, "net_receivables": 2587921000, "inventory": 4172533000, "other_current_assets": null, "total_current_assets": 9927836000, "net_ppe": null, "goodwill": 1007495000, "intangible_assets": null, "goodwill_and_intangibles": 1007495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14314316000, "total_assets": 24242152000, "short_term_debt": 665003000, "accounts_payable": 2078462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3772633000, "long_term_debt": 2199422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3963225000, "total_liabilities": 7735858000, "total_debt": 2864425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13356628000, "total_equity": 12197047000, "shares_outstanding": 196307678, "operating_cash_flow": 217336000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 405885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -502167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346124000, "free_cash_flow": 623221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329621000", "ebitda": "510296000", "netIncome": "213024000", "grossProfit": "686870000", "depreciation": "None", "totalRevenue": "3933963000", "costOfRevenue": "3247093000", "interestIncome": "63734000", "incomeBeforeTax": "279436000", "interestExpense": "50185000", "operatingIncome": "290074000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-92954000", "reportedCurrency": "USD", "netInterestIncome": "-3125000", "nonInterestIncome": "None", "operatingExpenses": "396796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3247093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180675000", "sellingGeneralAndAdministrative": "159196000", "netIncomeFromContinuingOperations": "372390000" }, "balance": { "goodwill": "1007495000", "inventory": "4172533000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24242152000", "longTermDebt": "2199422000", "shortTermDebt": "665003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13356628000", "totalLiabilities": "7735858000", "otherCurrentAssets": "25162000", "totalCurrentAssets": "9927836000", "currentLongTermDebt": "615394000", "longTermInvestments": "590314000", "shortTermInvestments": "1524901000", "currentNetReceivables": "2587921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14314316000", "currentAccountsPayable": "2078462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3010596000", "totalShareholderEquity": "12197047000", "capitalLeaseObligations": "195780000", "otherCurrentLiabilities": "981390000", "totalCurrentLiabilities": "3772633000", "otherNonCurrentLiabilities": "961120000", "totalNonCurrentLiabilities": "3963225000", "cashAndShortTermInvestments": "1617319000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1617319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217336000", "capitalExpenditures": "405885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346124000", "cashflowFromInvestment": "-502167000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3743008827, "cost_of_revenue": 3203579300, "gross_profit": 539429527, "ebit": 67618200, "ebitda": 276237135, "pretax_income": 153276760, "tax_provision": -16599082, "net_income": 121171319, "net_income_to_common": 121171319, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1531000000, "total_current_assets": 9797000000, "total_assets": 23615000000, "short_term_debt": 653000000, "long_term_debt": 1815000000, "total_debt": 2468000000, "total_liabilities": 7468000000, "total_equity": 11944000000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1664307000 }, "cash_flow": { "operating_cash_flow": 528000000, "capital_expenditure": 463000000, "free_cash_flow": 991000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344901, "ticker_id": 4073, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67618200", "ebitda": "276237135", "netIncome": "121171319", "grossProfit": "539429527", "depreciation": "None", "totalRevenue": "3743008827", "costOfRevenue": "3203579300", "interestIncome": "26000000", "incomeBeforeTax": "153276760", "interestExpense": "49971766", "operatingIncome": "160528200", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16599082", "reportedCurrency": "USD", "netInterestIncome": "-19685000", "nonInterestIncome": "None", "operatingExpenses": "378901324", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3203579300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208618935", "sellingGeneralAndAdministrative": "154367000", "netIncomeFromContinuingOperations": "171318000" }, "balance": { "goodwill": "662307000", "inventory": "4094000000", "commonStock": "11944000000", "currentDebt": "None", "investments": "None", "totalAssets": "23615000000", "longTermDebt": "1815000000", "shortTermDebt": "653000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002000000", "reportedCurrency": "USD", "retainedEarnings": "13143604000", "totalLiabilities": "7468000000", "otherCurrentAssets": "1036000000", "totalCurrentAssets": "9797000000", "currentLongTermDebt": "31014000", "longTermInvestments": "562910000", "shortTermInvestments": "1600000000", "currentNetReceivables": "1536000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13818000000", "currentAccountsPayable": "2073000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406000000", "shortLongTermDebtTotal": "2606000000", "totalShareholderEquity": "11944000000", "capitalLeaseObligations": "186534000", "otherCurrentLiabilities": "1208000000", "totalCurrentLiabilities": "3934000000", "otherNonCurrentLiabilities": "52677000", "totalNonCurrentLiabilities": "3534000000", "cashAndShortTermInvestments": "1531000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1002000000", "cashAndCashEquivalentsAtCarryingValue": "1531000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "528000000", "capitalExpenditures": "463000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186000000", "cashflowFromInvestment": "-488000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3743008827, "cost_of_revenue": 3203579300, "gross_profit": 539429527, "research_and_development": 21800000, "selling_general_admin": 154367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67618200, "depreciation_amortisation": 208618935, "ebitda": 276237135, "interest_expense": 49971766, "interest_income": null, "other_non_operating": null, "pretax_income": 153276760, "tax_provision": -16599082, "effective_tax_rate": null, "net_income": 121171319, "net_income_continuing_ops": 171318000, "net_income_to_common": 121171319, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1531000000, "short_term_investments": 1600000000, "net_receivables": 1536000000, "inventory": 4094000000, "other_current_assets": null, "total_current_assets": 9797000000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 1002000000, "goodwill_and_intangibles": 1664307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13818000000, "total_assets": 23615000000, "short_term_debt": 653000000, "accounts_payable": 2073000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3934000000, "long_term_debt": 1815000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3534000000, "total_liabilities": 7468000000, "total_debt": 2468000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13143604000, "total_equity": 11944000000, "shares_outstanding": 196307678, "operating_cash_flow": 528000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 463000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186000000, "free_cash_flow": 991000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67618200", "ebitda": "276237135", "netIncome": "121171319", "grossProfit": "539429527", "depreciation": "None", "totalRevenue": "3743008827", "costOfRevenue": "3203579300", "interestIncome": "26000000", "incomeBeforeTax": "153276760", "interestExpense": "49971766", "operatingIncome": "160528200", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16599082", "reportedCurrency": "USD", "netInterestIncome": "-19685000", "nonInterestIncome": "None", "operatingExpenses": "378901324", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3203579300", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208618935", "sellingGeneralAndAdministrative": "154367000", "netIncomeFromContinuingOperations": "171318000" }, "balance": { "goodwill": "662307000", "inventory": "4094000000", "commonStock": "11944000000", "currentDebt": "None", "investments": "None", "totalAssets": "23615000000", "longTermDebt": "1815000000", "shortTermDebt": "653000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1002000000", "reportedCurrency": "USD", "retainedEarnings": "13143604000", "totalLiabilities": "7468000000", "otherCurrentAssets": "1036000000", "totalCurrentAssets": "9797000000", "currentLongTermDebt": "31014000", "longTermInvestments": "562910000", "shortTermInvestments": "1600000000", "currentNetReceivables": "1536000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13818000000", "currentAccountsPayable": "2073000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10406000000", "shortLongTermDebtTotal": "2606000000", "totalShareholderEquity": "11944000000", "capitalLeaseObligations": "186534000", "otherCurrentLiabilities": "1208000000", "totalCurrentLiabilities": "3934000000", "otherNonCurrentLiabilities": "52677000", "totalNonCurrentLiabilities": "3534000000", "cashAndShortTermInvestments": "1531000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1002000000", "cashAndCashEquivalentsAtCarryingValue": "1531000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "528000000", "capitalExpenditures": "463000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186000000", "cashflowFromInvestment": "-488000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3954562000, "cost_of_revenue": 3346173000, "gross_profit": 608389000, "ebit": 227060000, "ebitda": 424121000, "pretax_income": 173724000, "tax_provision": 443593000, "net_income": 20608000, "net_income_to_common": 20608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322885000, "total_current_assets": 9807046000, "total_assets": 23471357000, "short_term_debt": 602505000, "long_term_debt": 1494443000, "total_debt": 2096948000, "total_liabilities": 7171112000, "total_equity": 11975677000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 1018383000 }, "cash_flow": { "operating_cash_flow": 535418000, "capital_expenditure": 710530000, "free_cash_flow": 1245948000, "dividends_paid": 353354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344903, "ticker_id": 4073, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227060000", "ebitda": "424121000", "netIncome": "20608000", "grossProfit": "608389000", "depreciation": "None", "totalRevenue": "3954562000", "costOfRevenue": "3346173000", "interestIncome": "55860000", "incomeBeforeTax": "173724000", "interestExpense": "53336000", "operatingIncome": "215400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "443593000", "reportedCurrency": "USD", "netInterestIncome": "-34679000", "nonInterestIncome": "None", "operatingExpenses": "392989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197061000", "sellingGeneralAndAdministrative": "396271000", "netIncomeFromContinuingOperations": "-269869000" }, "balance": { "goodwill": "None", "inventory": "4132409000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23471357000", "longTermDebt": "1494443000", "shortTermDebt": "602505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1018383000", "reportedCurrency": "USD", "retainedEarnings": "13198081000", "totalLiabilities": "7171112000", "otherCurrentAssets": "75419000", "totalCurrentAssets": "9807046000", "currentLongTermDebt": "551511000", "longTermInvestments": "582438000", "shortTermInvestments": "1437553000", "currentNetReceivables": "2838780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13664311000", "currentAccountsPayable": "2128234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10104332000", "shortLongTermDebtTotal": "2258432000", "totalShareholderEquity": "11975677000", "capitalLeaseObligations": "212478000", "otherCurrentLiabilities": "1228827000", "totalCurrentLiabilities": "3990011000", "otherNonCurrentLiabilities": "855745000", "totalNonCurrentLiabilities": "3181101000", "cashAndShortTermInvestments": "1322885000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1018383000", "cashAndCashEquivalentsAtCarryingValue": "1322885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269869000", "profitLoss": "None", "dividendPayout": "353354000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "535418000", "capitalExpenditures": "710530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330306000", "cashflowFromInvestment": "-729085000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3954562000, "cost_of_revenue": 3346173000, "gross_profit": 608389000, "research_and_development": null, "selling_general_admin": 396271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227060000, "depreciation_amortisation": 197061000, "ebitda": 424121000, "interest_expense": 53336000, "interest_income": null, "other_non_operating": null, "pretax_income": 173724000, "tax_provision": 443593000, "effective_tax_rate": null, "net_income": 20608000, "net_income_continuing_ops": -269869000, "net_income_to_common": 20608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322885000, "short_term_investments": 1437553000, "net_receivables": 2838780000, "inventory": 4132409000, "other_current_assets": null, "total_current_assets": 9807046000, "net_ppe": null, "goodwill": null, "intangible_assets": 1018383000, "goodwill_and_intangibles": 1018383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13664311000, "total_assets": 23471357000, "short_term_debt": 602505000, "accounts_payable": 2128234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3990011000, "long_term_debt": 1494443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3181101000, "total_liabilities": 7171112000, "total_debt": 2096948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13198081000, "total_equity": 11975677000, "shares_outstanding": 196307677, "operating_cash_flow": 535418000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 710530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -729085000, "dividends_paid": 353354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -330306000, "free_cash_flow": 1245948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227060000", "ebitda": "424121000", "netIncome": "20608000", "grossProfit": "608389000", "depreciation": "None", "totalRevenue": "3954562000", "costOfRevenue": "3346173000", "interestIncome": "55860000", "incomeBeforeTax": "173724000", "interestExpense": "53336000", "operatingIncome": "215400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "443593000", "reportedCurrency": "USD", "netInterestIncome": "-34679000", "nonInterestIncome": "None", "operatingExpenses": "392989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197061000", "sellingGeneralAndAdministrative": "396271000", "netIncomeFromContinuingOperations": "-269869000" }, "balance": { "goodwill": "None", "inventory": "4132409000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23471357000", "longTermDebt": "1494443000", "shortTermDebt": "602505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1018383000", "reportedCurrency": "USD", "retainedEarnings": "13198081000", "totalLiabilities": "7171112000", "otherCurrentAssets": "75419000", "totalCurrentAssets": "9807046000", "currentLongTermDebt": "551511000", "longTermInvestments": "582438000", "shortTermInvestments": "1437553000", "currentNetReceivables": "2838780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13664311000", "currentAccountsPayable": "2128234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10104332000", "shortLongTermDebtTotal": "2258432000", "totalShareholderEquity": "11975677000", "capitalLeaseObligations": "212478000", "otherCurrentLiabilities": "1228827000", "totalCurrentLiabilities": "3990011000", "otherNonCurrentLiabilities": "855745000", "totalNonCurrentLiabilities": "3181101000", "cashAndShortTermInvestments": "1322885000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1018383000", "cashAndCashEquivalentsAtCarryingValue": "1322885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269869000", "profitLoss": "None", "dividendPayout": "353354000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "535418000", "capitalExpenditures": "710530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330306000", "cashflowFromInvestment": "-729085000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3946939000, "cost_of_revenue": 3336863000, "gross_profit": 610076000, "ebit": 211197000, "ebitda": 407955000, "pretax_income": 154879000, "tax_provision": -104436000, "net_income": 215446000, "net_income_to_common": 215446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1858000000, "total_current_assets": 10341000000, "total_assets": 23919000000, "short_term_debt": 597000000, "long_term_debt": 1811697000, "total_debt": 2408697000, "total_liabilities": 7337000000, "total_equity": 12004000000, "shares_outstanding": 196307700, "goodwill_and_intangibles": 1024556000 }, "cash_flow": { "operating_cash_flow": 1043635000, "capital_expenditure": 809691000, "free_cash_flow": 1853326000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344904, "ticker_id": 4073, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211197000", "ebitda": "407955000", "netIncome": "215446000", "grossProfit": "610076000", "depreciation": "None", "totalRevenue": "3946939000", "costOfRevenue": "3336863000", "interestIncome": "7446000", "incomeBeforeTax": "154879000", "interestExpense": "56318000", "operatingIncome": "199227000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-104436000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "410849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3336863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196758000", "sellingGeneralAndAdministrative": "382153000", "netIncomeFromContinuingOperations": "259000000" }, "balance": { "goodwill": "None", "inventory": "4228000000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23919000000", "longTermDebt": "1811697000", "shortTermDebt": "597000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1024556000", "reportedCurrency": "USD", "retainedEarnings": "13177473000", "totalLiabilities": "7337000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "10341000000", "currentLongTermDebt": "546000000", "longTermInvestments": "553000000", "shortTermInvestments": "1517000000", "currentNetReceivables": "2637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578000000", "currentAccountsPayable": "2022000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9486199000", "shortLongTermDebtTotal": "2574000000", "totalShareholderEquity": "12004000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "1206000000", "totalCurrentLiabilities": "3857000000", "otherNonCurrentLiabilities": "830000000", "totalNonCurrentLiabilities": "3480000000", "cashAndShortTermInvestments": "1858000000", "commonStockSharesOutstanding": "196307700", "intangibleAssetsExcludingGoodwill": "1024556000", "cashAndCashEquivalentsAtCarryingValue": "1858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259315000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1043635000", "capitalExpenditures": "809691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523488000", "cashflowFromInvestment": "-494553000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3946939000, "cost_of_revenue": 3336863000, "gross_profit": 610076000, "research_and_development": null, "selling_general_admin": 382153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211197000, "depreciation_amortisation": 196758000, "ebitda": 407955000, "interest_expense": 56318000, "interest_income": null, "other_non_operating": null, "pretax_income": 154879000, "tax_provision": -104436000, "effective_tax_rate": null, "net_income": 215446000, "net_income_continuing_ops": 259000000, "net_income_to_common": 215446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1858000000, "short_term_investments": 1517000000, "net_receivables": 2637000000, "inventory": 4228000000, "other_current_assets": null, "total_current_assets": 10341000000, "net_ppe": null, "goodwill": null, "intangible_assets": 1024556000, "goodwill_and_intangibles": 1024556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13578000000, "total_assets": 23919000000, "short_term_debt": 597000000, "accounts_payable": 2022000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3857000000, "long_term_debt": 1811697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3480000000, "total_liabilities": 7337000000, "total_debt": 2408697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13177473000, "total_equity": 12004000000, "shares_outstanding": 196307700, "operating_cash_flow": 1043635000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 809691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -494553000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -523488000, "free_cash_flow": 1853326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211197000", "ebitda": "407955000", "netIncome": "215446000", "grossProfit": "610076000", "depreciation": "None", "totalRevenue": "3946939000", "costOfRevenue": "3336863000", "interestIncome": "7446000", "incomeBeforeTax": "154879000", "interestExpense": "56318000", "operatingIncome": "199227000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-104436000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "410849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3336863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196758000", "sellingGeneralAndAdministrative": "382153000", "netIncomeFromContinuingOperations": "259000000" }, "balance": { "goodwill": "None", "inventory": "4228000000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23919000000", "longTermDebt": "1811697000", "shortTermDebt": "597000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1024556000", "reportedCurrency": "USD", "retainedEarnings": "13177473000", "totalLiabilities": "7337000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "10341000000", "currentLongTermDebt": "546000000", "longTermInvestments": "553000000", "shortTermInvestments": "1517000000", "currentNetReceivables": "2637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13578000000", "currentAccountsPayable": "2022000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9486199000", "shortLongTermDebtTotal": "2574000000", "totalShareholderEquity": "12004000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "1206000000", "totalCurrentLiabilities": "3857000000", "otherNonCurrentLiabilities": "830000000", "totalNonCurrentLiabilities": "3480000000", "cashAndShortTermInvestments": "1858000000", "commonStockSharesOutstanding": "196307700", "intangibleAssetsExcludingGoodwill": "1024556000", "cashAndCashEquivalentsAtCarryingValue": "1858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259315000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1043635000", "capitalExpenditures": "809691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523488000", "cashflowFromInvestment": "-494553000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3932808000, "cost_of_revenue": 3401858000, "gross_profit": 530950000, "ebit": 219400000, "ebitda": 403499000, "pretax_income": 165058000, "tax_provision": 22727000, "net_income": 66978000, "net_income_to_common": 66978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1831000000, "total_current_assets": 11056000000, "total_assets": 23716000000, "short_term_debt": 688000000, "long_term_debt": 1829000000, "total_debt": 2517000000, "total_liabilities": 7179000000, "total_equity": 12108000000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1018919000 }, "cash_flow": { "operating_cash_flow": 207000000, "capital_expenditure": 518000000, "free_cash_flow": 725000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344905, "ticker_id": 4073, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219400000", "ebitda": "403499000", "netIncome": "66978000", "grossProfit": "530950000", "depreciation": "None", "totalRevenue": "3932808000", "costOfRevenue": "3401858000", "interestIncome": "68000000", "incomeBeforeTax": "165058000", "interestExpense": "54032856", "operatingIncome": "131826000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22727000", "reportedCurrency": "USD", "netInterestIncome": "63000000", "nonInterestIncome": "None", "operatingExpenses": "399124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3401858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184099000", "sellingGeneralAndAdministrative": "154367000", "netIncomeFromContinuingOperations": "142000000" }, "balance": { "goodwill": "None", "inventory": "4591000000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23716000000", "longTermDebt": "1829000000", "shortTermDebt": "688000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1018919000", "reportedCurrency": "USD", "retainedEarnings": "14683157000", "totalLiabilities": "7179000000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "11056000000", "currentLongTermDebt": "641000000", "longTermInvestments": "509000000", "shortTermInvestments": "1924000000", "currentNetReceivables": "2694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12659000000", "currentAccountsPayable": "1836000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8803071000", "shortLongTermDebtTotal": "2688000000", "totalShareholderEquity": "12108000000", "capitalLeaseObligations": "218000000", "otherCurrentLiabilities": "1126000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "783000000", "totalNonCurrentLiabilities": "3496000000", "cashAndShortTermInvestments": "1831000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1018919000", "cashAndCashEquivalentsAtCarryingValue": "1831000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207000000", "capitalExpenditures": "518000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167000000", "cashflowFromInvestment": "-273370000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3932808000, "cost_of_revenue": 3401858000, "gross_profit": 530950000, "research_and_development": null, "selling_general_admin": 154367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219400000, "depreciation_amortisation": 184099000, "ebitda": 403499000, "interest_expense": 54032856, "interest_income": null, "other_non_operating": null, "pretax_income": 165058000, "tax_provision": 22727000, "effective_tax_rate": null, "net_income": 66978000, "net_income_continuing_ops": 142000000, "net_income_to_common": 66978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1831000000, "short_term_investments": 1924000000, "net_receivables": 2694000000, "inventory": 4591000000, "other_current_assets": null, "total_current_assets": 11056000000, "net_ppe": null, "goodwill": null, "intangible_assets": 1018919000, "goodwill_and_intangibles": 1018919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12659000000, "total_assets": 23716000000, "short_term_debt": 688000000, "accounts_payable": 1836000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3683000000, "long_term_debt": 1829000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3496000000, "total_liabilities": 7179000000, "total_debt": 2517000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14683157000, "total_equity": 12108000000, "shares_outstanding": 196307678, "operating_cash_flow": 207000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273370000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167000000, "free_cash_flow": 725000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219400000", "ebitda": "403499000", "netIncome": "66978000", "grossProfit": "530950000", "depreciation": "None", "totalRevenue": "3932808000", "costOfRevenue": "3401858000", "interestIncome": "68000000", "incomeBeforeTax": "165058000", "interestExpense": "54032856", "operatingIncome": "131826000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22727000", "reportedCurrency": "USD", "netInterestIncome": "63000000", "nonInterestIncome": "None", "operatingExpenses": "399124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3401858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184099000", "sellingGeneralAndAdministrative": "154367000", "netIncomeFromContinuingOperations": "142000000" }, "balance": { "goodwill": "None", "inventory": "4591000000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23716000000", "longTermDebt": "1829000000", "shortTermDebt": "688000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1018919000", "reportedCurrency": "USD", "retainedEarnings": "14683157000", "totalLiabilities": "7179000000", "otherCurrentAssets": "16000000", "totalCurrentAssets": "11056000000", "currentLongTermDebt": "641000000", "longTermInvestments": "509000000", "shortTermInvestments": "1924000000", "currentNetReceivables": "2694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12659000000", "currentAccountsPayable": "1836000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8803071000", "shortLongTermDebtTotal": "2688000000", "totalShareholderEquity": "12108000000", "capitalLeaseObligations": "218000000", "otherCurrentLiabilities": "1126000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "783000000", "totalNonCurrentLiabilities": "3496000000", "cashAndShortTermInvestments": "1831000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1018919000", "cashAndCashEquivalentsAtCarryingValue": "1831000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207000000", "capitalExpenditures": "518000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167000000", "cashflowFromInvestment": "-273370000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3876255000, "cost_of_revenue": 3426013000, "gross_profit": 450242000, "ebit": 449059000, "ebitda": 637913000, "pretax_income": 396941000, "tax_provision": 64170000, "net_income": 280853000, "net_income_to_common": 280853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1691263000, "total_current_assets": 11070805000, "total_assets": 23128547000, "short_term_debt": 716458000, "long_term_debt": 1560047000, "total_debt": 2276505000, "total_liabilities": 6996978000, "total_equity": 11968186000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1022111000 }, "cash_flow": { "operating_cash_flow": 471540000, "capital_expenditure": 561106000, "free_cash_flow": 1032646000, "dividends_paid": 176677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344906, "ticker_id": 4073, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "449059000", "ebitda": "637913000", "netIncome": "280853000", "grossProfit": "450242000", "depreciation": "None", "totalRevenue": "3876255000", "costOfRevenue": "3426013000", "interestIncome": "70567000", "incomeBeforeTax": "396941000", "interestExpense": "51245169", "operatingIncome": "42436000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64170000", "reportedCurrency": "USD", "netInterestIncome": "7179000", "nonInterestIncome": "None", "operatingExpenses": "407806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3426013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188854000", "sellingGeneralAndAdministrative": "139338000", "netIncomeFromContinuingOperations": "332771000" }, "balance": { "goodwill": "662307000", "inventory": "4750511000", "commonStock": "2004883000", "currentDebt": "None", "investments": "None", "totalAssets": "23128547000", "longTermDebt": "1560047000", "shortTermDebt": "716458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359804000", "reportedCurrency": "USD", "retainedEarnings": "13176925000", "totalLiabilities": "6996978000", "otherCurrentAssets": "88441000", "totalCurrentAssets": "11070805000", "currentLongTermDebt": "23814000", "longTermInvestments": "491495000", "shortTermInvestments": "2160051000", "currentNetReceivables": "2387992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057742000", "currentAccountsPayable": "1925989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8381155000", "shortLongTermDebtTotal": "2440000000", "totalShareholderEquity": "11968186000", "capitalLeaseObligations": "210124000", "otherCurrentLiabilities": "992197000", "totalCurrentLiabilities": "3839159000", "otherNonCurrentLiabilities": "38082000", "totalNonCurrentLiabilities": "3157819000", "cashAndShortTermInvestments": "1691263000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "359804000", "cashAndCashEquivalentsAtCarryingValue": "1691263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332771000", "profitLoss": "None", "dividendPayout": "176677000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "113000000", "operatingCashflow": "471540000", "capitalExpenditures": "561106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63247000", "cashflowFromInvestment": "-243127000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3876255000, "cost_of_revenue": 3426013000, "gross_profit": 450242000, "research_and_development": null, "selling_general_admin": 139338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 449059000, "depreciation_amortisation": 188854000, "ebitda": 637913000, "interest_expense": 51245169, "interest_income": null, "other_non_operating": null, "pretax_income": 396941000, "tax_provision": 64170000, "effective_tax_rate": null, "net_income": 280853000, "net_income_continuing_ops": 332771000, "net_income_to_common": 280853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1691263000, "short_term_investments": 2160051000, "net_receivables": 2387992000, "inventory": 4750511000, "other_current_assets": null, "total_current_assets": 11070805000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 359804000, "goodwill_and_intangibles": 1022111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12057742000, "total_assets": 23128547000, "short_term_debt": 716458000, "accounts_payable": 1925989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3839159000, "long_term_debt": 1560047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3157819000, "total_liabilities": 6996978000, "total_debt": 2276505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13176925000, "total_equity": 11968186000, "shares_outstanding": 196307678, "operating_cash_flow": 471540000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 561106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243127000, "dividends_paid": 176677000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63247000, "free_cash_flow": 1032646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "449059000", "ebitda": "637913000", "netIncome": "280853000", "grossProfit": "450242000", "depreciation": "None", "totalRevenue": "3876255000", "costOfRevenue": "3426013000", "interestIncome": "70567000", "incomeBeforeTax": "396941000", "interestExpense": "51245169", "operatingIncome": "42436000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64170000", "reportedCurrency": "USD", "netInterestIncome": "7179000", "nonInterestIncome": "None", "operatingExpenses": "407806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3426013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188854000", "sellingGeneralAndAdministrative": "139338000", "netIncomeFromContinuingOperations": "332771000" }, "balance": { "goodwill": "662307000", "inventory": "4750511000", "commonStock": "2004883000", "currentDebt": "None", "investments": "None", "totalAssets": "23128547000", "longTermDebt": "1560047000", "shortTermDebt": "716458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359804000", "reportedCurrency": "USD", "retainedEarnings": "13176925000", "totalLiabilities": "6996978000", "otherCurrentAssets": "88441000", "totalCurrentAssets": "11070805000", "currentLongTermDebt": "23814000", "longTermInvestments": "491495000", "shortTermInvestments": "2160051000", "currentNetReceivables": "2387992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057742000", "currentAccountsPayable": "1925989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8381155000", "shortLongTermDebtTotal": "2440000000", "totalShareholderEquity": "11968186000", "capitalLeaseObligations": "210124000", "otherCurrentLiabilities": "992197000", "totalCurrentLiabilities": "3839159000", "otherNonCurrentLiabilities": "38082000", "totalNonCurrentLiabilities": "3157819000", "cashAndShortTermInvestments": "1691263000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "359804000", "cashAndCashEquivalentsAtCarryingValue": "1691263000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332771000", "profitLoss": "None", "dividendPayout": "176677000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "113000000", "operatingCashflow": "471540000", "capitalExpenditures": "561106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63247000", "cashflowFromInvestment": "-243127000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176677000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 4480356000, "cost_of_revenue": 3901911000, "gross_profit": 578445000, "ebit": 289656000, "ebitda": 473936000, "pretax_income": 235507000, "tax_provision": 142802000, "net_income": 31656000, "net_income_to_common": 31656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1614000000, "total_current_assets": 11736000000, "total_assets": 23938000000, "short_term_debt": 640000000, "long_term_debt": 1597000000, "total_debt": 2237000000, "total_liabilities": 7612000000, "total_equity": 11941000000, "shares_outstanding": 196307678, "goodwill_and_intangibles": 1062000001 }, "cash_flow": { "operating_cash_flow": 265873267, "capital_expenditure": 412214337, "free_cash_flow": 678087604, "dividends_paid": 7715322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344908, "ticker_id": 4073, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289656000", "ebitda": "473936000", "netIncome": "31656000", "grossProfit": "578445000", "depreciation": "None", "totalRevenue": "4480356000", "costOfRevenue": "3901911000", "interestIncome": "71000000", "incomeBeforeTax": "235507000", "interestExpense": "53497410", "operatingIncome": "175498000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "142802000", "reportedCurrency": "USD", "netInterestIncome": "74000000", "nonInterestIncome": "None", "operatingExpenses": "402947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3901911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184280000", "sellingGeneralAndAdministrative": "412000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "-89999", "inventory": "5019078000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23938000000", "longTermDebt": "1597000000", "shortTermDebt": "640000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1062090000", "reportedCurrency": "USD", "retainedEarnings": "13144227000", "totalLiabilities": "7612000000", "otherCurrentAssets": "24971000", "totalCurrentAssets": "11736000000", "currentLongTermDebt": "590000000", "longTermInvestments": "544000000", "shortTermInvestments": "2240433000", "currentNetReceivables": "2832754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12201000000", "currentAccountsPayable": "1989720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8141878000", "shortLongTermDebtTotal": "2404000000", "totalShareholderEquity": "11941000000", "capitalLeaseObligations": "217000000", "otherCurrentLiabilities": "1268280000", "totalCurrentLiabilities": "4022000000", "otherNonCurrentLiabilities": "1087000000", "totalNonCurrentLiabilities": "3590000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1062090000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31275074", "profitLoss": "None", "dividendPayout": "7715322", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265873267", "capitalExpenditures": "412214337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190459693", "cashflowFromInvestment": "-572325385", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7715322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182062507", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4480356000, "cost_of_revenue": 3901911000, "gross_profit": 578445000, "research_and_development": null, "selling_general_admin": 412000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289656000, "depreciation_amortisation": 184280000, "ebitda": 473936000, "interest_expense": 53497410, "interest_income": null, "other_non_operating": null, "pretax_income": 235507000, "tax_provision": 142802000, "effective_tax_rate": null, "net_income": 31656000, "net_income_continuing_ops": 93000000, "net_income_to_common": 31656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1614000000, "short_term_investments": 2240433000, "net_receivables": 2832754000, "inventory": 5019078000, "other_current_assets": null, "total_current_assets": 11736000000, "net_ppe": null, "goodwill": -89999, "intangible_assets": 1062090000, "goodwill_and_intangibles": 1062000001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12201000000, "total_assets": 23938000000, "short_term_debt": 640000000, "accounts_payable": 1989720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4022000000, "long_term_debt": 1597000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3590000000, "total_liabilities": 7612000000, "total_debt": 2237000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13144227000, "total_equity": 11941000000, "shares_outstanding": 196307678, "operating_cash_flow": 265873267, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412214337, "acquisitions": null, "other_investing": null, "investing_cash_flow": -572325385, "dividends_paid": 7715322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190459693, "free_cash_flow": 678087604, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289656000", "ebitda": "473936000", "netIncome": "31656000", "grossProfit": "578445000", "depreciation": "None", "totalRevenue": "4480356000", "costOfRevenue": "3901911000", "interestIncome": "71000000", "incomeBeforeTax": "235507000", "interestExpense": "53497410", "operatingIncome": "175498000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "142802000", "reportedCurrency": "USD", "netInterestIncome": "74000000", "nonInterestIncome": "None", "operatingExpenses": "402947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3901911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184280000", "sellingGeneralAndAdministrative": "412000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "-89999", "inventory": "5019078000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23938000000", "longTermDebt": "1597000000", "shortTermDebt": "640000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1062090000", "reportedCurrency": "USD", "retainedEarnings": "13144227000", "totalLiabilities": "7612000000", "otherCurrentAssets": "24971000", "totalCurrentAssets": "11736000000", "currentLongTermDebt": "590000000", "longTermInvestments": "544000000", "shortTermInvestments": "2240433000", "currentNetReceivables": "2832754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12201000000", "currentAccountsPayable": "1989720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8141878000", "shortLongTermDebtTotal": "2404000000", "totalShareholderEquity": "11941000000", "capitalLeaseObligations": "217000000", "otherCurrentLiabilities": "1268280000", "totalCurrentLiabilities": "4022000000", "otherNonCurrentLiabilities": "1087000000", "totalNonCurrentLiabilities": "3590000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "196307678", "intangibleAssetsExcludingGoodwill": "1062090000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31275074", "profitLoss": "None", "dividendPayout": "7715322", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265873267", "capitalExpenditures": "412214337", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190459693", "cashflowFromInvestment": "-572325385", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7715322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182062507", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 4514152000, "cost_of_revenue": 3757556000, "gross_profit": 756596000, "ebit": -391280000, "ebitda": -207280000, "pretax_income": -436309000, "tax_provision": 306817000, "net_income": -727617000, "net_income_to_common": -727617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1719465000, "total_current_assets": 11841509000, "total_assets": 23663141000, "short_term_debt": 802240000, "long_term_debt": 1232000000, "total_debt": 2034240000, "total_liabilities": 7507655000, "total_equity": 11881437000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 1053354000 }, "cash_flow": { "operating_cash_flow": 650307113, "capital_expenditure": 403096913, "free_cash_flow": 1053404026, "dividends_paid": 472829672, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344909, "ticker_id": 4073, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-391280000", "ebitda": "-207280000", "netIncome": "-727617000", "grossProfit": "756596000", "depreciation": "None", "totalRevenue": "4514152000", "costOfRevenue": "3757556000", "interestIncome": "73000000", "incomeBeforeTax": "-436309000", "interestExpense": "44657946", "operatingIncome": "370521000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "306817000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "386075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3757556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "23335000", "netIncomeFromContinuingOperations": "-743000000" }, "balance": { "goodwill": "330000", "inventory": "5048040000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23663141000", "longTermDebt": "1232000000", "shortTermDebt": "802240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1053024000", "reportedCurrency": "USD", "retainedEarnings": "13112571000", "totalLiabilities": "7507655000", "otherCurrentAssets": "15180000", "totalCurrentAssets": "11841509000", "currentLongTermDebt": "752000000", "longTermInvestments": "528000000", "shortTermInvestments": "2117091000", "currentNetReceivables": "2941733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11821632000", "currentAccountsPayable": "2250057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210556000", "totalShareholderEquity": "11881437000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "1234666000", "totalCurrentLiabilities": "4324473000", "otherNonCurrentLiabilities": "1102000000", "totalNonCurrentLiabilities": "3183182000", "cashAndShortTermInvestments": "1719465000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1053024000", "cashAndCashEquivalentsAtCarryingValue": "1719465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-721621197", "profitLoss": "None", "dividendPayout": "472829672", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "650307113", "capitalExpenditures": "403096913", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-548822201", "cashflowFromInvestment": "-77658859", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472829672", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197642826", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4514152000, "cost_of_revenue": 3757556000, "gross_profit": 756596000, "research_and_development": null, "selling_general_admin": 23335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -391280000, "depreciation_amortisation": 184000000, "ebitda": -207280000, "interest_expense": 44657946, "interest_income": null, "other_non_operating": null, "pretax_income": -436309000, "tax_provision": 306817000, "effective_tax_rate": null, "net_income": -727617000, "net_income_continuing_ops": -743000000, "net_income_to_common": -727617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1719465000, "short_term_investments": 2117091000, "net_receivables": 2941733000, "inventory": 5048040000, "other_current_assets": null, "total_current_assets": 11841509000, "net_ppe": null, "goodwill": 330000, "intangible_assets": 1053024000, "goodwill_and_intangibles": 1053354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11821632000, "total_assets": 23663141000, "short_term_debt": 802240000, "accounts_payable": 2250057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4324473000, "long_term_debt": 1232000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3183182000, "total_liabilities": 7507655000, "total_debt": 2034240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13112571000, "total_equity": 11881437000, "shares_outstanding": 196307677, "operating_cash_flow": 650307113, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403096913, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77658859, "dividends_paid": 472829672, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -548822201, "free_cash_flow": 1053404026, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-391280000", "ebitda": "-207280000", "netIncome": "-727617000", "grossProfit": "756596000", "depreciation": "None", "totalRevenue": "4514152000", "costOfRevenue": "3757556000", "interestIncome": "73000000", "incomeBeforeTax": "-436309000", "interestExpense": "44657946", "operatingIncome": "370521000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "306817000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "386075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3757556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "23335000", "netIncomeFromContinuingOperations": "-743000000" }, "balance": { "goodwill": "330000", "inventory": "5048040000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "23663141000", "longTermDebt": "1232000000", "shortTermDebt": "802240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1053024000", "reportedCurrency": "USD", "retainedEarnings": "13112571000", "totalLiabilities": "7507655000", "otherCurrentAssets": "15180000", "totalCurrentAssets": "11841509000", "currentLongTermDebt": "752000000", "longTermInvestments": "528000000", "shortTermInvestments": "2117091000", "currentNetReceivables": "2941733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11821632000", "currentAccountsPayable": "2250057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210556000", "totalShareholderEquity": "11881437000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "1234666000", "totalCurrentLiabilities": "4324473000", "otherNonCurrentLiabilities": "1102000000", "totalNonCurrentLiabilities": "3183182000", "cashAndShortTermInvestments": "1719465000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1053024000", "cashAndCashEquivalentsAtCarryingValue": "1719465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-721621197", "profitLoss": "None", "dividendPayout": "472829672", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "650307113", "capitalExpenditures": "403096913", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-548822201", "cashflowFromInvestment": "-77658859", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472829672", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197642826", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 4778297000, "cost_of_revenue": 3674744000, "gross_profit": 1103553000, "ebit": 576745000, "ebitda": 747603000, "pretax_income": 531866000, "tax_provision": 40435000, "net_income": 361436000, "net_income_to_common": 361436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1780464000, "total_current_assets": 12541005000, "total_assets": 24669335000, "short_term_debt": 969233000, "long_term_debt": 1175896000, "total_debt": 2145129000, "total_liabilities": 7112934000, "total_equity": 13029057000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 1028282000 }, "cash_flow": { "operating_cash_flow": 475477000, "capital_expenditure": 449194000, "free_cash_flow": 924671000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344910, "ticker_id": 4073, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "576745000", "ebitda": "747603000", "netIncome": "361436000", "grossProfit": "1103553000", "depreciation": "None", "totalRevenue": "4778297000", "costOfRevenue": "3674744000", "interestIncome": "82554000", "incomeBeforeTax": "531866000", "interestExpense": "44541404", "operatingIncome": "674856000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40435000", "reportedCurrency": "USD", "netInterestIncome": "15344000", "nonInterestIncome": "None", "operatingExpenses": "428697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170858000", "sellingGeneralAndAdministrative": "160876000", "netIncomeFromContinuingOperations": "491431000" }, "balance": { "goodwill": "None", "inventory": "5059476000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24669335000", "longTermDebt": "1175896000", "shortTermDebt": "969233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1028282000", "reportedCurrency": "USD", "retainedEarnings": "14272065000", "totalLiabilities": "7112934000", "otherCurrentAssets": "16098000", "totalCurrentAssets": "12541005000", "currentLongTermDebt": "919182000", "longTermInvestments": "559205000", "shortTermInvestments": "2282781000", "currentNetReceivables": "3402186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12128330000", "currentAccountsPayable": "2194917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2330895000", "totalShareholderEquity": "13029057000", "capitalLeaseObligations": "235817000", "otherCurrentLiabilities": "491476000", "totalCurrentLiabilities": "3775932000", "otherNonCurrentLiabilities": "1139472000", "totalNonCurrentLiabilities": "3337002000", "cashAndShortTermInvestments": "1780464000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1028282000", "cashAndCashEquivalentsAtCarryingValue": "1780464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491431000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "475477000", "capitalExpenditures": "449194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52630000", "cashflowFromInvestment": "-447240000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4778297000, "cost_of_revenue": 3674744000, "gross_profit": 1103553000, "research_and_development": null, "selling_general_admin": 160876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 576745000, "depreciation_amortisation": 170858000, "ebitda": 747603000, "interest_expense": 44541404, "interest_income": null, "other_non_operating": null, "pretax_income": 531866000, "tax_provision": 40435000, "effective_tax_rate": null, "net_income": 361436000, "net_income_continuing_ops": 491431000, "net_income_to_common": 361436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1780464000, "short_term_investments": 2282781000, "net_receivables": 3402186000, "inventory": 5059476000, "other_current_assets": null, "total_current_assets": 12541005000, "net_ppe": null, "goodwill": null, "intangible_assets": 1028282000, "goodwill_and_intangibles": 1028282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12128330000, "total_assets": 24669335000, "short_term_debt": 969233000, "accounts_payable": 2194917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3775932000, "long_term_debt": 1175896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3337002000, "total_liabilities": 7112934000, "total_debt": 2145129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14272065000, "total_equity": 13029057000, "shares_outstanding": 196307677, "operating_cash_flow": 475477000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447240000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52630000, "free_cash_flow": 924671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "576745000", "ebitda": "747603000", "netIncome": "361436000", "grossProfit": "1103553000", "depreciation": "None", "totalRevenue": "4778297000", "costOfRevenue": "3674744000", "interestIncome": "82554000", "incomeBeforeTax": "531866000", "interestExpense": "44541404", "operatingIncome": "674856000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40435000", "reportedCurrency": "USD", "netInterestIncome": "15344000", "nonInterestIncome": "None", "operatingExpenses": "428697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3674744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170858000", "sellingGeneralAndAdministrative": "160876000", "netIncomeFromContinuingOperations": "491431000" }, "balance": { "goodwill": "None", "inventory": "5059476000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24669335000", "longTermDebt": "1175896000", "shortTermDebt": "969233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1028282000", "reportedCurrency": "USD", "retainedEarnings": "14272065000", "totalLiabilities": "7112934000", "otherCurrentAssets": "16098000", "totalCurrentAssets": "12541005000", "currentLongTermDebt": "919182000", "longTermInvestments": "559205000", "shortTermInvestments": "2282781000", "currentNetReceivables": "3402186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12128330000", "currentAccountsPayable": "2194917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2330895000", "totalShareholderEquity": "13029057000", "capitalLeaseObligations": "235817000", "otherCurrentLiabilities": "491476000", "totalCurrentLiabilities": "3775932000", "otherNonCurrentLiabilities": "1139472000", "totalNonCurrentLiabilities": "3337002000", "cashAndShortTermInvestments": "1780464000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1028282000", "cashAndCashEquivalentsAtCarryingValue": "1780464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491431000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "475477000", "capitalExpenditures": "449194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52630000", "cashflowFromInvestment": "-447240000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 4930739000, "cost_of_revenue": 4038554000, "gross_profit": 892186000, "ebit": 753763000, "ebitda": 944762000, "pretax_income": 709457000, "tax_provision": 155647000, "net_income": 413873000, "net_income_to_common": 413873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1842884000, "total_current_assets": 12023804000, "total_assets": 24179104000, "short_term_debt": 76638000, "long_term_debt": 1205961000, "total_debt": 1282599000, "total_liabilities": 7367245000, "total_equity": 12418595000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 853067000 }, "cash_flow": { "operating_cash_flow": 717729000, "capital_expenditure": 596664000, "free_cash_flow": 1314393000, "dividends_paid": 215938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344911, "ticker_id": 4073, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "753763000", "ebitda": "944762000", "netIncome": "413873000", "grossProfit": "892186000", "depreciation": "None", "totalRevenue": "4930739000", "costOfRevenue": "4038554000", "interestIncome": "93790000", "incomeBeforeTax": "709457000", "interestExpense": "44147333", "operatingIncome": "581567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155647000", "reportedCurrency": "USD", "netInterestIncome": "16990000", "nonInterestIncome": "None", "operatingExpenses": "310618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4038554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190999000", "sellingGeneralAndAdministrative": "39465000", "netIncomeFromContinuingOperations": "553810000" }, "balance": { "goodwill": "662307000", "inventory": "4948376000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24179104000", "longTermDebt": "1205961000", "shortTermDebt": "76638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "190760000", "reportedCurrency": "USD", "retainedEarnings": "13910629000", "totalLiabilities": "7367245000", "otherCurrentAssets": "89196000", "totalCurrentAssets": "12023804000", "currentLongTermDebt": "24464000", "longTermInvestments": "728195000", "shortTermInvestments": "1975646000", "currentNetReceivables": "3167702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12155300000", "currentAccountsPayable": "2232654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1471512000", "totalShareholderEquity": "12418595000", "capitalLeaseObligations": "241087000", "otherCurrentLiabilities": "1214929000", "totalCurrentLiabilities": "3800602000", "otherNonCurrentLiabilities": "28632000", "totalNonCurrentLiabilities": "3566643000", "cashAndShortTermInvestments": "1842884000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "190760000", "cashAndCashEquivalentsAtCarryingValue": "1842884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413873000", "profitLoss": "None", "dividendPayout": "215938000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202470000", "operatingCashflow": "717729000", "capitalExpenditures": "596664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234021000", "cashflowFromInvestment": "-438882000", "stockBasedCompensation": "-338118120", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4930739000, "cost_of_revenue": 4038554000, "gross_profit": 892186000, "research_and_development": 19000000, "selling_general_admin": 39465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 753763000, "depreciation_amortisation": 190999000, "ebitda": 944762000, "interest_expense": 44147333, "interest_income": null, "other_non_operating": null, "pretax_income": 709457000, "tax_provision": 155647000, "effective_tax_rate": null, "net_income": 413873000, "net_income_continuing_ops": 553810000, "net_income_to_common": 413873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1842884000, "short_term_investments": 1975646000, "net_receivables": 3167702000, "inventory": 4948376000, "other_current_assets": null, "total_current_assets": 12023804000, "net_ppe": null, "goodwill": 662307000, "intangible_assets": 190760000, "goodwill_and_intangibles": 853067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12155300000, "total_assets": 24179104000, "short_term_debt": 76638000, "accounts_payable": 2232654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3800602000, "long_term_debt": 1205961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566643000, "total_liabilities": 7367245000, "total_debt": 1282599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13910629000, "total_equity": 12418595000, "shares_outstanding": 196307677, "operating_cash_flow": 717729000, "stock_based_compensation": -338118120, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -438882000, "dividends_paid": 215938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234021000, "free_cash_flow": 1314393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "753763000", "ebitda": "944762000", "netIncome": "413873000", "grossProfit": "892186000", "depreciation": "None", "totalRevenue": "4930739000", "costOfRevenue": "4038554000", "interestIncome": "93790000", "incomeBeforeTax": "709457000", "interestExpense": "44147333", "operatingIncome": "581567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "155647000", "reportedCurrency": "USD", "netInterestIncome": "16990000", "nonInterestIncome": "None", "operatingExpenses": "310618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4038554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190999000", "sellingGeneralAndAdministrative": "39465000", "netIncomeFromContinuingOperations": "553810000" }, "balance": { "goodwill": "662307000", "inventory": "4948376000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24179104000", "longTermDebt": "1205961000", "shortTermDebt": "76638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "190760000", "reportedCurrency": "USD", "retainedEarnings": "13910629000", "totalLiabilities": "7367245000", "otherCurrentAssets": "89196000", "totalCurrentAssets": "12023804000", "currentLongTermDebt": "24464000", "longTermInvestments": "728195000", "shortTermInvestments": "1975646000", "currentNetReceivables": "3167702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12155300000", "currentAccountsPayable": "2232654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1471512000", "totalShareholderEquity": "12418595000", "capitalLeaseObligations": "241087000", "otherCurrentLiabilities": "1214929000", "totalCurrentLiabilities": "3800602000", "otherNonCurrentLiabilities": "28632000", "totalNonCurrentLiabilities": "3566643000", "cashAndShortTermInvestments": "1842884000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "190760000", "cashAndCashEquivalentsAtCarryingValue": "1842884000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "413873000", "profitLoss": "None", "dividendPayout": "215938000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "202470000", "operatingCashflow": "717729000", "capitalExpenditures": "596664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234021000", "cashflowFromInvestment": "-438882000", "stockBasedCompensation": "-338118120", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 5184710000, "cost_of_revenue": 4192014000, "gross_profit": 992696000, "ebit": -482491000, "ebitda": -317491000, "pretax_income": -529819000, "tax_provision": 253020000, "net_income": -739134000, "net_income_to_common": -739134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1815731000, "total_current_assets": 12761131000, "total_assets": 24285039000, "short_term_debt": 1022993000, "long_term_debt": 1194000000, "total_debt": 2216993000, "total_liabilities": 7418704000, "total_equity": 12436657000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 1028981000 }, "cash_flow": { "operating_cash_flow": 1020000000, "capital_expenditure": 430000000, "free_cash_flow": 1450000000, "dividends_paid": 422680, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344913, "ticker_id": 4073, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-482491000", "ebitda": "-317491000", "netIncome": "-739134000", "grossProfit": "992696000", "depreciation": "None", "totalRevenue": "5184710000", "costOfRevenue": "4192014000", "interestIncome": "50000000", "incomeBeforeTax": "-529819000", "interestExpense": "45984070", "operatingIncome": "527316000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "253020000", "reportedCurrency": "USD", "netInterestIncome": "30213000", "nonInterestIncome": "None", "operatingExpenses": "465380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4192014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165000000", "sellingGeneralAndAdministrative": "443000000", "netIncomeFromContinuingOperations": "-782839000" }, "balance": { "goodwill": "None", "inventory": "5135940000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24285039000", "longTermDebt": "1194000000", "shortTermDebt": "1022993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1028981000", "reportedCurrency": "USD", "retainedEarnings": "13712694000", "totalLiabilities": "7418704000", "otherCurrentAssets": "6577000", "totalCurrentAssets": "12761131000", "currentLongTermDebt": "971160000", "longTermInvestments": "775469000", "shortTermInvestments": "2468753000", "currentNetReceivables": "3334130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11523908000", "currentAccountsPayable": "2199379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7384000000", "shortLongTermDebtTotal": "2415993000", "totalShareholderEquity": "12436657000", "capitalLeaseObligations": "250409000", "otherCurrentLiabilities": "532285000", "totalCurrentLiabilities": "3927661000", "otherNonCurrentLiabilities": "1152885000", "totalNonCurrentLiabilities": "3491043000", "cashAndShortTermInvestments": "1815731000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1028981000", "cashAndCashEquivalentsAtCarryingValue": "1815731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-783000000", "profitLoss": "None", "dividendPayout": "422680", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1020000000", "capitalExpenditures": "430000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "-62653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422680", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5184710000, "cost_of_revenue": 4192014000, "gross_profit": 992696000, "research_and_development": null, "selling_general_admin": 443000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -482491000, "depreciation_amortisation": 165000000, "ebitda": -317491000, "interest_expense": 45984070, "interest_income": null, "other_non_operating": null, "pretax_income": -529819000, "tax_provision": 253020000, "effective_tax_rate": null, "net_income": -739134000, "net_income_continuing_ops": -782839000, "net_income_to_common": -739134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1815731000, "short_term_investments": 2468753000, "net_receivables": 3334130000, "inventory": 5135940000, "other_current_assets": null, "total_current_assets": 12761131000, "net_ppe": null, "goodwill": null, "intangible_assets": 1028981000, "goodwill_and_intangibles": 1028981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11523908000, "total_assets": 24285039000, "short_term_debt": 1022993000, "accounts_payable": 2199379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3927661000, "long_term_debt": 1194000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491043000, "total_liabilities": 7418704000, "total_debt": 2216993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13712694000, "total_equity": 12436657000, "shares_outstanding": 196307677, "operating_cash_flow": 1020000000, "stock_based_compensation": -62653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000000, "dividends_paid": 422680, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 1450000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-482491000", "ebitda": "-317491000", "netIncome": "-739134000", "grossProfit": "992696000", "depreciation": "None", "totalRevenue": "5184710000", "costOfRevenue": "4192014000", "interestIncome": "50000000", "incomeBeforeTax": "-529819000", "interestExpense": "45984070", "operatingIncome": "527316000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "253020000", "reportedCurrency": "USD", "netInterestIncome": "30213000", "nonInterestIncome": "None", "operatingExpenses": "465380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4192014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165000000", "sellingGeneralAndAdministrative": "443000000", "netIncomeFromContinuingOperations": "-782839000" }, "balance": { "goodwill": "None", "inventory": "5135940000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "24285039000", "longTermDebt": "1194000000", "shortTermDebt": "1022993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1028981000", "reportedCurrency": "USD", "retainedEarnings": "13712694000", "totalLiabilities": "7418704000", "otherCurrentAssets": "6577000", "totalCurrentAssets": "12761131000", "currentLongTermDebt": "971160000", "longTermInvestments": "775469000", "shortTermInvestments": "2468753000", "currentNetReceivables": "3334130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11523908000", "currentAccountsPayable": "2199379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7384000000", "shortLongTermDebtTotal": "2415993000", "totalShareholderEquity": "12436657000", "capitalLeaseObligations": "250409000", "otherCurrentLiabilities": "532285000", "totalCurrentLiabilities": "3927661000", "otherNonCurrentLiabilities": "1152885000", "totalNonCurrentLiabilities": "3491043000", "cashAndShortTermInvestments": "1815731000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "1028981000", "cashAndCashEquivalentsAtCarryingValue": "1815731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-783000000", "profitLoss": "None", "dividendPayout": "422680", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1020000000", "capitalExpenditures": "430000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "-62653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422680", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "income_statement": { "revenue": 3871272000, "cost_of_revenue": 2839419000, "gross_profit": 1031853000, "ebit": 758594000, "ebitda": 909594000, "pretax_income": 741052000, "tax_provision": 5169000, "net_income": 626930000, "net_income_to_common": 626930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 920404000, "total_current_assets": 8844238000, "total_assets": 17936807000, "short_term_debt": 423947000, "long_term_debt": 514521000, "total_debt": 938468000, "total_liabilities": 3627240000, "total_equity": 12386634000, "shares_outstanding": 196307677, "goodwill_and_intangibles": 969314826 }, "cash_flow": { "operating_cash_flow": 127000000, "capital_expenditure": 231000000, "free_cash_flow": 358000000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 344914, "ticker_id": 4073, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:42:40.593801+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "758594000", "ebitda": "909594000", "netIncome": "626930000", "grossProfit": "1031853000", "depreciation": "None", "totalRevenue": "3871272000", "costOfRevenue": "2839419000", "interestIncome": "12912000", "incomeBeforeTax": "741052000", "interestExpense": "17111894", "operatingIncome": "731741000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5169000", "reportedCurrency": "USD", "netInterestIncome": "-17990000", "nonInterestIncome": "None", "operatingExpenses": "300112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2839419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151000000", "sellingGeneralAndAdministrative": "13237000", "netIncomeFromContinuingOperations": "735883000" }, "balance": { "goodwill": "None", "inventory": "3758603000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17936807000", "longTermDebt": "514521000", "shortTermDebt": "423947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "969314826", "reportedCurrency": "USD", "retainedEarnings": "14451828000", "totalLiabilities": "3627240000", "otherCurrentAssets": "1764000", "totalCurrentAssets": "8844238000", "currentLongTermDebt": "377833000", "longTermInvestments": "1041929000", "shortTermInvestments": "2031761000", "currentNetReceivables": "2131706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9092569000", "currentAccountsPayable": "1321932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6324307000", "shortLongTermDebtTotal": "1117896000", "totalShareholderEquity": "12386634000", "capitalLeaseObligations": "225542000", "otherCurrentLiabilities": "364270000", "totalCurrentLiabilities": "2218629000", "otherNonCurrentLiabilities": "603186000", "totalNonCurrentLiabilities": "1408611000", "cashAndShortTermInvestments": "920404000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "969314826", "cashAndCashEquivalentsAtCarryingValue": "920404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736000000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127000000", "capitalExpenditures": "231000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "-77534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3871272000, "cost_of_revenue": 2839419000, "gross_profit": 1031853000, "research_and_development": null, "selling_general_admin": 13237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 758594000, "depreciation_amortisation": 151000000, "ebitda": 909594000, "interest_expense": 17111894, "interest_income": null, "other_non_operating": null, "pretax_income": 741052000, "tax_provision": 5169000, "effective_tax_rate": null, "net_income": 626930000, "net_income_continuing_ops": 735883000, "net_income_to_common": 626930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 920404000, "short_term_investments": 2031761000, "net_receivables": 2131706000, "inventory": 3758603000, "other_current_assets": null, "total_current_assets": 8844238000, "net_ppe": null, "goodwill": null, "intangible_assets": 969314826, "goodwill_and_intangibles": 969314826, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9092569000, "total_assets": 17936807000, "short_term_debt": 423947000, "accounts_payable": 1321932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2218629000, "long_term_debt": 514521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1408611000, "total_liabilities": 3627240000, "total_debt": 938468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14451828000, "total_equity": 12386634000, "shares_outstanding": 196307677, "operating_cash_flow": 127000000, "stock_based_compensation": -77534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371000000, "free_cash_flow": 358000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "758594000", "ebitda": "909594000", "netIncome": "626930000", "grossProfit": "1031853000", "depreciation": "None", "totalRevenue": "3871272000", "costOfRevenue": "2839419000", "interestIncome": "12912000", "incomeBeforeTax": "741052000", "interestExpense": "17111894", "operatingIncome": "731741000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5169000", "reportedCurrency": "USD", "netInterestIncome": "-17990000", "nonInterestIncome": "None", "operatingExpenses": "300112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2839419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151000000", "sellingGeneralAndAdministrative": "13237000", "netIncomeFromContinuingOperations": "735883000" }, "balance": { "goodwill": "None", "inventory": "3758603000", "commonStock": "2004743000", "currentDebt": "None", "investments": "None", "totalAssets": "17936807000", "longTermDebt": "514521000", "shortTermDebt": "423947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "969314826", "reportedCurrency": "USD", "retainedEarnings": "14451828000", "totalLiabilities": "3627240000", "otherCurrentAssets": "1764000", "totalCurrentAssets": "8844238000", "currentLongTermDebt": "377833000", "longTermInvestments": "1041929000", "shortTermInvestments": "2031761000", "currentNetReceivables": "2131706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9092569000", "currentAccountsPayable": "1321932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6324307000", "shortLongTermDebtTotal": "1117896000", "totalShareholderEquity": "12386634000", "capitalLeaseObligations": "225542000", "otherCurrentLiabilities": "364270000", "totalCurrentLiabilities": "2218629000", "otherNonCurrentLiabilities": "603186000", "totalNonCurrentLiabilities": "1408611000", "cashAndShortTermInvestments": "920404000", "commonStockSharesOutstanding": "196307677", "intangibleAssetsExcludingGoodwill": "969314826", "cashAndCashEquivalentsAtCarryingValue": "920404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736000000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127000000", "capitalExpenditures": "231000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "-77534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }