{ "ticker": { "uuid": "8441914a-4c2f-4713-a0dd-baf4ca0cdfe2", "symbol": "DINO", "name": "HF Sinclair Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/" }, "ticker_metadata": { "id": 1048, "uuid": "8441914a-4c2f-4713-a0dd-baf4ca0cdfe2", "symbol": "DINO", "name": "HF Sinclair Corp", "asset_type": "equity", "market_cap": 12599451000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "HF Sinclair Corporation is an independent energy company. The company is headquartered in Dallas, Texas.", "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": "8441914a-4c2f-4713-a0dd-baf4ca0cdfe2", "symbol": "DINO", "name": "HF Sinclair Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.94, "quality": 0.28, "momentum": 0.92, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 71.39, "market_cap": 12896817670, "pe_ratio": 10.4767, "earnings_yield": 0.0954, "ebitda_to_ev": 0.1864, "shareholder_yield": 0.0435, "roe": 0.1274, "piotroski_f_score": 6, "momentum_12_1": 1.0288, "volatility_252d": 0.3833 }, "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": "2026-06-07T06:53:17.915894+00:00", "batch_id": "" }, "size": { "price_close": 71.39, "market_cap": 12896817670, "market_cap_usd": 12896817670, "enterprise_value": 14626817670, "shares_outstanding": 180653000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.4767, "pb_ratio": 1.3345, "ptbv_ratio": 2.1581, "ps_ratio": 0.4669, "pcf_ratio": 6.93, "pfcf_ratio": 4.6225, "ev_ebitda": 5.3657, "ev_ebit": 8.0677, "ev_sales": 0.5295, "ev_fcf": 5.2426, "earnings_yield": 0.0954, "fcf_yield": 0.1907, "price_to_sales": 0.4669, "price_to_book": 1.3345, "price_to_cashflow": 6.93, "ebitda_to_ev": 0.1864, "sales_yield": 1.8884 }, "yield": { "dividend_yield": 0.0435, "buyback_yield": 0, "shareholder_yield": 0.0435, "debt_paydown_yield": null, "total_yield": 0.0435 }, "quality": { "gross_margin": 0.1102, "operating_margin": 0.0656, "net_margin": 0.0446, "ebitda_margin": 0.0987, "fcf_margin": 0.101, "roe": 0.1274, "roa": 0.0677, "roic": 0.1251, "roc_greenblatt": null, "asset_turnover": 1.52, "cash_conversion": 2.2665, "accruals_ratio": -0.0347, "sbc_to_revenue": 0.0018, "piotroski_f_score": 6, "altman_z_score": 3.4108, "earnings_stability_5y": 2.0631, "revenue_stability_5y": 0.3808, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1675, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8737, "net_debt_to_ebitda": 0.6346, "debt_to_assets": 0.1584, "interest_coverage": 8.5519, "current_ratio": 1.7936, "quick_ratio": 0.9872, "net_debt": 1730000000, "local_beta": 0.0022, "volatility_252d": 0.3833, "volatility_60d": 0.9087, "max_drawdown_12m": -0.1755, "risk_adjusted_momentum": 2.6843 }, "growth": { "revenue_growth_1y": -0.0108, "revenue_growth_3y_cagr": -0.1107, "revenue_growth_5y_cagr": 0.1916, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.417, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.3826, "book_value_growth_1y": 0.0196, "revenue_growth": -0.0108, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0076, "price_return_3m": 0.2783, "price_return_6m": 0.4489, "price_return_9m": 0.4329, "price_return_12m": 1.0134, "price_return_12m_ex1m": 1.0288, "momentum_6m": 0.4489, "momentum_12m": 1.0134, "momentum_12_1": 1.0288, "distance_from_52w_high": -0.0076, "distance_from_52w_low": 0.8939, "relative_strength": 0.9135 }, "raw_ttm": { "revenue_ttm": 27622000000, "gross_profit_ttm": 3044000000, "ebit_ttm": 1813000000, "ebitda_ttm": 2726000000, "net_income_ttm": 1231000000, "eps_diluted_ttm": 6.8142, "operating_cash_flow_ttm": 1861000000, "capital_expenditure_ttm": 929000000, "fcf_ttm": 2790000000, "dividends_paid_ttm": 561000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212000000, "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_current_liabilities": 3590000000, "net_ppe": null, "total_assets": 18172000000, "total_debt": 2878000000, "total_equity": 9664000000, "net_working_capital": 1808000000, "book_value_per_share": 53.4948, "retained_earnings": 5930000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5976000000, "tangible_book_per_share": 33.08 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 33, "rank_ptbv": 44, "rank_ps": 13, "rank_pcf": 28, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 21, "rank_fcf_yield": 18, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 18, "rank_roe": 33, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 92, "rank_fcf_margin": 70, "rank_piotroski": 37, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11 }, "composites": { "value_composite": 6, "quality_composite": 72, "momentum_composite": 8, "growth_composite": 78, "yield_composite": 12, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 6, "overall_composite": 9, "quality_value_composite": 0.513, "os_score": 0.91, "value_percentile": 0.94, "quality_percentile": 0.28, "momentum_percentile": 0.92, "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": 11, "small_cap_core_rank": 5, "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": 6, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4241, "ticker_id": 1048, "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": "2026-06-07T06:53:17.915894+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.39, "market_cap": 12896817670, "market_cap_usd": 12896817670, "enterprise_value": 14626817670, "shares_outstanding": 180653000, "fx_rate_to_usd": null, "pe_ratio": 10.47669998, "pb_ratio": 1.3345217, "ptbv_ratio": 2.15810202, "ps_ratio": 0.46690383, "pcf_ratio": 6.93004711, "pfcf_ratio": 4.62251529, "ev_ebitda": 5.36567046, "ev_ebit": 8.06774279, "ev_sales": 0.52953507, "ev_fcf": 5.24258698, "earnings_yield": 0.0954499, "fcf_yield": 0.19074552, "dividend_yield": 0.0434991, "buyback_yield": 0, "shareholder_yield": 0.0434991, "debt_paydown_yield": null, "total_yield": 0.0434991, "gross_margin": 0.11020201, "operating_margin": 0.06563609, "net_margin": 0.04456593, "ebitda_margin": 0.09868945, "fcf_margin": 0.10100644, "roe": 0.12737997, "roa": 0.06774158, "roic": 0.1251087, "roc_greenblatt": null, "asset_turnover": 1.52003082, "cash_conversion": 2.26645004, "accruals_ratio": -0.03466872, "sbc_to_revenue": 0.00181015, "debt_to_equity": 0.8736548, "net_debt_to_ebitda": 0.63462949, "debt_to_assets": 0.15837552, "interest_coverage": 8.55188679, "current_ratio": 1.79359331, "quick_ratio": 0.98718663, "net_debt": 1730000000, "revenue_growth_1y": -0.01077451, "revenue_growth_3y_cagr": -0.11070802, "revenue_growth_5y_cagr": 0.19160863, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.41704769, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.3825851, "book_value_growth_1y": 0.01963915, "piotroski_f_score": 6, "altman_z_score": 3.41077001, "earnings_stability_5y": 2.063103, "revenue_stability_5y": 0.380804, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00759008, "price_return_3m": 0.27832541, "price_return_6m": 0.44893415, "price_return_9m": 0.43286086, "price_return_12m": 1.01344175, "price_return_12m_ex1m": 1.02884081, "distance_from_52w_high": -0.00759008, "distance_from_52w_low": 0.89391528, "relative_strength": 0.91347817, "local_beta": 0.0022, "volatility_252d": 0.383285, "volatility_60d": 0.908696, "max_drawdown_12m": -0.17549172, "revenue_ttm": 27622000000, "gross_profit_ttm": 3044000000, "ebit_ttm": 1813000000, "ebitda_ttm": 2726000000, "net_income_ttm": 1231000000, "eps_diluted_ttm": 6.8141686, "operating_cash_flow_ttm": 1861000000, "capital_expenditure_ttm": 929000000, "fcf_ttm": 2790000000, "dividends_paid_ttm": 561000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212000000, "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_current_liabilities": 3590000000, "net_ppe": null, "total_assets": 18172000000, "total_debt": 2878000000, "total_equity": 9664000000, "net_working_capital": 1808000000, "book_value_per_share": 53.49482156, "retained_earnings": 5930000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5976000000, "tangible_book_per_share": 33.07999314, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 21, "rank_pb": 33, "rank_ptbv": 44, "rank_ps": 13, "rank_pcf": 28, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 21, "rank_fcf_yield": 18, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 18, "rank_roe": 33, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 92, "rank_fcf_margin": 70, "rank_piotroski": 37, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 6, "quality_composite": 72, "momentum_composite": 8, "growth_composite": 78, "yield_composite": 12, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 6, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 5, "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": 71.39, "os": 0.91, "value": 0.94, "quality": 0.28, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.4767, "earnings_yield": 0.0954, "shareholder_yield": 0.0435, "roe": 0.1274, "momentum_12_1": 1.0288, "complete_fields": { "id": 4241, "ticker_id": 1048, "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": "2026-06-07T06:53:17.915894+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.39, "market_cap": 12896817670, "market_cap_usd": 12896817670, "enterprise_value": 14626817670, "shares_outstanding": 180653000, "fx_rate_to_usd": null, "pe_ratio": 10.47669998, "pb_ratio": 1.3345217, "ptbv_ratio": 2.15810202, "ps_ratio": 0.46690383, "pcf_ratio": 6.93004711, "pfcf_ratio": 4.62251529, "ev_ebitda": 5.36567046, "ev_ebit": 8.06774279, "ev_sales": 0.52953507, "ev_fcf": 5.24258698, "earnings_yield": 0.0954499, "fcf_yield": 0.19074552, "dividend_yield": 0.0434991, "buyback_yield": 0, "shareholder_yield": 0.0434991, "debt_paydown_yield": null, "total_yield": 0.0434991, "gross_margin": 0.11020201, "operating_margin": 0.06563609, "net_margin": 0.04456593, "ebitda_margin": 0.09868945, "fcf_margin": 0.10100644, "roe": 0.12737997, "roa": 0.06774158, "roic": 0.1251087, "roc_greenblatt": null, "asset_turnover": 1.52003082, "cash_conversion": 2.26645004, "accruals_ratio": -0.03466872, "sbc_to_revenue": 0.00181015, "debt_to_equity": 0.8736548, "net_debt_to_ebitda": 0.63462949, "debt_to_assets": 0.15837552, "interest_coverage": 8.55188679, "current_ratio": 1.79359331, "quick_ratio": 0.98718663, "net_debt": 1730000000, "revenue_growth_1y": -0.01077451, "revenue_growth_3y_cagr": -0.11070802, "revenue_growth_5y_cagr": 0.19160863, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.41704769, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.3825851, "book_value_growth_1y": 0.01963915, "piotroski_f_score": 6, "altman_z_score": 3.41077001, "earnings_stability_5y": 2.063103, "revenue_stability_5y": 0.380804, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00759008, "price_return_3m": 0.27832541, "price_return_6m": 0.44893415, "price_return_9m": 0.43286086, "price_return_12m": 1.01344175, "price_return_12m_ex1m": 1.02884081, "distance_from_52w_high": -0.00759008, "distance_from_52w_low": 0.89391528, "relative_strength": 0.91347817, "local_beta": 0.0022, "volatility_252d": 0.383285, "volatility_60d": 0.908696, "max_drawdown_12m": -0.17549172, "revenue_ttm": 27622000000, "gross_profit_ttm": 3044000000, "ebit_ttm": 1813000000, "ebitda_ttm": 2726000000, "net_income_ttm": 1231000000, "eps_diluted_ttm": 6.8141686, "operating_cash_flow_ttm": 1861000000, "capital_expenditure_ttm": 929000000, "fcf_ttm": 2790000000, "dividends_paid_ttm": 561000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212000000, "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_current_liabilities": 3590000000, "net_ppe": null, "total_assets": 18172000000, "total_debt": 2878000000, "total_equity": 9664000000, "net_working_capital": 1808000000, "book_value_per_share": 53.49482156, "retained_earnings": 5930000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5976000000, "tangible_book_per_share": 33.07999314, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 21, "rank_pb": 33, "rank_ptbv": 44, "rank_ps": 13, "rank_pcf": 28, "rank_ev_ebitda": 13, "rank_ev_ebit": 35, "rank_earnings_yield": 21, "rank_fcf_yield": 18, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 18, "rank_roe": 33, "rank_roc": 50, "rank_roic": 30, "rank_gross_margin": 92, "rank_fcf_margin": 70, "rank_piotroski": 37, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 6, "quality_composite": 72, "momentum_composite": 8, "growth_composite": 78, "yield_composite": 12, "svqf_composite": 11, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 6, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 5, "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 2868000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250211, "ticker_id": 1048, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "949000000", "ebitda": "1858000000", "netIncome": "579000000", "grossProfit": "1392000000", "depreciation": "None", "totalRevenue": "26869000000", "costOfRevenue": "25477000000", "interestIncome": "42000000", "incomeBeforeTax": "732000000", "interestExpense": "217000000", "operatingIncome": "936000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "456000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25477000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "909000000", "sellingGeneralAndAdministrative": "456000000", "netIncomeFromContinuingOperations": "586000000" }, "balance": { "goodwill": "2978000000", "inventory": "2573000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16729000000", "longTermDebt": "2769000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "301000000", "reportedCurrency": "USD", "retainedEarnings": "5373000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11917000000", "currentAccountsPayable": "1902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "9184000000", "capitalLeaseObligations": "463000000", "otherCurrentLiabilities": "484000000", "totalCurrentLiabilities": "2485000000", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "4995000000", "cashAndShortTermInvestments": "978000000", "commonStockSharesOutstanding": "186465000", "intangibleAssetsExcludingGoodwill": "301000000", "cashAndCashEquivalentsAtCarryingValue": "978000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579000000", "profitLoss": "None", "dividendPayout": "376000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "1315000000", "capitalExpenditures": "449000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631000000", "cashflowFromInvestment": "-516000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "research_and_development": null, "selling_general_admin": 456000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 949000000, "depreciation_amortisation": 909000000, "ebitda": 1858000000, "interest_expense": 217000000, "interest_income": null, "other_non_operating": null, "pretax_income": 732000000, "tax_provision": 146000000, "effective_tax_rate": null, "net_income": 579000000, "net_income_continuing_ops": 586000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 978000000, "short_term_investments": null, "net_receivables": 1183000000, "inventory": 2573000000, "other_current_assets": null, "total_current_assets": 4812000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 301000000, "goodwill_and_intangibles": 3279000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11917000000, "total_assets": 16729000000, "short_term_debt": 99000000, "accounts_payable": 1902000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2485000000, "long_term_debt": 2769000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4995000000, "total_liabilities": 7480000000, "total_debt": 2868000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5373000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "operating_cash_flow": 1315000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -516000000, "dividends_paid": 376000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -631000000, "free_cash_flow": 1764000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "949000000", "ebitda": "1858000000", "netIncome": "579000000", "grossProfit": "1392000000", "depreciation": "None", "totalRevenue": "26869000000", "costOfRevenue": "25477000000", "interestIncome": "42000000", "incomeBeforeTax": "732000000", "interestExpense": "217000000", "operatingIncome": "936000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "456000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25477000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "909000000", "sellingGeneralAndAdministrative": "456000000", "netIncomeFromContinuingOperations": "586000000" }, "balance": { "goodwill": "2978000000", "inventory": "2573000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16729000000", "longTermDebt": "2769000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "301000000", "reportedCurrency": "USD", "retainedEarnings": "5373000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11917000000", "currentAccountsPayable": "1902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "9184000000", "capitalLeaseObligations": "463000000", "otherCurrentLiabilities": "484000000", "totalCurrentLiabilities": "2485000000", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "4995000000", "cashAndShortTermInvestments": "978000000", "commonStockSharesOutstanding": "186465000", "intangibleAssetsExcludingGoodwill": "301000000", "cashAndCashEquivalentsAtCarryingValue": "978000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579000000", "profitLoss": "None", "dividendPayout": "376000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "1315000000", "capitalExpenditures": "449000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-631000000", "cashflowFromInvestment": "-516000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "376000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 28580000000, "cost_of_revenue": 25371000000, "gross_profit": 3209000000, "ebit": 383000000, "ebitda": 1215000000, "pretax_income": 218000000, "tax_provision": 34000000, "net_income": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 800000000, "total_current_assets": 5014000000, "total_assets": 16643000000, "short_term_debt": 438000000, "long_term_debt": 2288000000, "total_debt": 2726000000, "total_liabilities": 7297000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "goodwill_and_intangibles": 3328000000 }, "cash_flow": { "operating_cash_flow": 1110000000, "capital_expenditure": 470000000, "free_cash_flow": 1580000000, "dividends_paid": 386000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250216, "ticker_id": 1048, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383000000", "ebitda": "1215000000", "netIncome": "177000000", "grossProfit": "3209000000", "depreciation": "None", "totalRevenue": "28580000000", "costOfRevenue": "25371000000", "interestIncome": "75000000", "incomeBeforeTax": "218000000", "interestExpense": "165000000", "operatingIncome": "261000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "2948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25371000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832000000", "sellingGeneralAndAdministrative": "447000000", "netIncomeFromContinuingOperations": "184000000" }, "balance": { "goodwill": "2977000000", "inventory": "2798000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16643000000", "longTermDebt": "2288000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5170000000", "totalLiabilities": "7297000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "5014000000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11629000000", "currentAccountsPayable": "2236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3098000000", "totalShareholderEquity": "9278000000", "capitalLeaseObligations": "460000000", "otherCurrentLiabilities": "366000000", "totalCurrentLiabilities": "3043000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "4254000000", "cashAndShortTermInvestments": "800000000", "commonStockSharesOutstanding": "192073000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "800000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184000000", "profitLoss": "None", "dividendPayout": "386000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "138000000", "operatingCashflow": "1110000000", "capitalExpenditures": "470000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1182000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-672000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28580000000, "cost_of_revenue": 25371000000, "gross_profit": 3209000000, "research_and_development": null, "selling_general_admin": 447000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383000000, "depreciation_amortisation": 832000000, "ebitda": 1215000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 218000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 177000000, "net_income_continuing_ops": 184000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 800000000, "short_term_investments": null, "net_receivables": 1321000000, "inventory": 2798000000, "other_current_assets": null, "total_current_assets": 5014000000, "net_ppe": null, "goodwill": 2977000000, "intangible_assets": 351000000, "goodwill_and_intangibles": 3328000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11629000000, "total_assets": 16643000000, "short_term_debt": 438000000, "accounts_payable": 2236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3043000000, "long_term_debt": 2288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4254000000, "total_liabilities": 7297000000, "total_debt": 2726000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5170000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "operating_cash_flow": 1110000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 470000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468000000, "dividends_paid": 386000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1182000000, "free_cash_flow": 1580000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383000000", "ebitda": "1215000000", "netIncome": "177000000", "grossProfit": "3209000000", "depreciation": "None", "totalRevenue": "28580000000", "costOfRevenue": "25371000000", "interestIncome": "75000000", "incomeBeforeTax": "218000000", "interestExpense": "165000000", "operatingIncome": "261000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "2948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25371000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832000000", "sellingGeneralAndAdministrative": "447000000", "netIncomeFromContinuingOperations": "184000000" }, "balance": { "goodwill": "2977000000", "inventory": "2798000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16643000000", "longTermDebt": "2288000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5170000000", "totalLiabilities": "7297000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "5014000000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11629000000", "currentAccountsPayable": "2236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3098000000", "totalShareholderEquity": "9278000000", "capitalLeaseObligations": "460000000", "otherCurrentLiabilities": "366000000", "totalCurrentLiabilities": "3043000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "4254000000", "cashAndShortTermInvestments": "800000000", "commonStockSharesOutstanding": "192073000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "800000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184000000", "profitLoss": "None", "dividendPayout": "386000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "138000000", "operatingCashflow": "1110000000", "capitalExpenditures": "470000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1182000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-672000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 31964395000, "cost_of_revenue": 26825441000, "gross_profit": 5138954000, "ebit": 2344000000, "ebitda": 3115000000, "pretax_income": 2153000000, "tax_provision": 441612000, "net_income": 1589666000, "net_income_to_common": 1589666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1353747000, "total_current_assets": 6146454000, "total_assets": 17716265000, "short_term_debt": 155000000, "long_term_debt": 2739083000, "total_debt": 2894083000, "total_liabilities": 7478967000, "total_equity": 10169090000, "shares_outstanding": 190035000, "goodwill_and_intangibles": 3388376000 }, "cash_flow": { "operating_cash_flow": 2297235000, "capital_expenditure": 385413000, "free_cash_flow": 2682648000, "dividends_paid": 340736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250221, "ticker_id": 1048, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2344000000", "ebitda": "3115000000", "netIncome": "1589666000", "grossProfit": "5138954000", "depreciation": "None", "totalRevenue": "31964395000", "costOfRevenue": "26825441000", "interestIncome": "79620000", "incomeBeforeTax": "2153000000", "interestExpense": "190796000", "operatingIncome": "2203000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "441612000", "reportedCurrency": "USD", "netInterestIncome": "-118848000", "nonInterestIncome": "None", "operatingExpenses": "2936388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26825441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "771000000", "sellingGeneralAndAdministrative": "450025000", "netIncomeFromContinuingOperations": "2369377000" }, "balance": { "goodwill": "2977744000", "inventory": "2921831000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17716265000", "longTermDebt": "2739083000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410632000", "reportedCurrency": "USD", "retainedEarnings": "5379182000", "totalLiabilities": "7478967000", "otherCurrentAssets": "145757000", "totalCurrentAssets": "6146454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11569811000", "currentAccountsPayable": "2205759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218422000", "totalShareholderEquity": "10169090000", "capitalLeaseObligations": "356452000", "otherCurrentLiabilities": "405018000", "totalCurrentLiabilities": "2774549000", "otherNonCurrentLiabilities": "418726000", "totalNonCurrentLiabilities": "4704418000", "cashAndShortTermInvestments": "1353747000", "commonStockSharesOutstanding": "190035000", "intangibleAssetsExcludingGoodwill": "410632000", "cashAndCashEquivalentsAtCarryingValue": "1353747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1710895000", "profitLoss": "None", "dividendPayout": "340736000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30246000", "operatingCashflow": "2297235000", "capitalExpenditures": "385413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2243882000", "cashflowFromInvestment": "-371323000", "stockBasedCompensation": "41135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31964395000, "cost_of_revenue": 26825441000, "gross_profit": 5138954000, "research_and_development": null, "selling_general_admin": 450025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2344000000, "depreciation_amortisation": 771000000, "ebitda": 3115000000, "interest_expense": 190796000, "interest_income": null, "other_non_operating": null, "pretax_income": 2153000000, "tax_provision": 441612000, "effective_tax_rate": null, "net_income": 1589666000, "net_income_continuing_ops": 2369377000, "net_income_to_common": 1589666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1353747000, "short_term_investments": null, "net_receivables": 1725119000, "inventory": 2921831000, "other_current_assets": null, "total_current_assets": 6146454000, "net_ppe": null, "goodwill": 2977744000, "intangible_assets": 410632000, "goodwill_and_intangibles": 3388376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11569811000, "total_assets": 17716265000, "short_term_debt": 155000000, "accounts_payable": 2205759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2774549000, "long_term_debt": 2739083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4704418000, "total_liabilities": 7478967000, "total_debt": 2894083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5379182000, "total_equity": 10169090000, "shares_outstanding": 190035000, "operating_cash_flow": 2297235000, "stock_based_compensation": 41135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 385413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -371323000, "dividends_paid": 340736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2243882000, "free_cash_flow": 2682648000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2344000000", "ebitda": "3115000000", "netIncome": "1589666000", "grossProfit": "5138954000", "depreciation": "None", "totalRevenue": "31964395000", "costOfRevenue": "26825441000", "interestIncome": "79620000", "incomeBeforeTax": "2153000000", "interestExpense": "190796000", "operatingIncome": "2203000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "441612000", "reportedCurrency": "USD", "netInterestIncome": "-118848000", "nonInterestIncome": "None", "operatingExpenses": "2936388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26825441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "771000000", "sellingGeneralAndAdministrative": "450025000", "netIncomeFromContinuingOperations": "2369377000" }, "balance": { "goodwill": "2977744000", "inventory": "2921831000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17716265000", "longTermDebt": "2739083000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410632000", "reportedCurrency": "USD", "retainedEarnings": "5379182000", "totalLiabilities": "7478967000", "otherCurrentAssets": "145757000", "totalCurrentAssets": "6146454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11569811000", "currentAccountsPayable": "2205759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218422000", "totalShareholderEquity": "10169090000", "capitalLeaseObligations": "356452000", "otherCurrentLiabilities": "405018000", "totalCurrentLiabilities": "2774549000", "otherNonCurrentLiabilities": "418726000", "totalNonCurrentLiabilities": "4704418000", "cashAndShortTermInvestments": "1353747000", "commonStockSharesOutstanding": "190035000", "intangibleAssetsExcludingGoodwill": "410632000", "cashAndCashEquivalentsAtCarryingValue": "1353747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1710895000", "profitLoss": "None", "dividendPayout": "340736000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "30246000", "operatingCashflow": "2297235000", "capitalExpenditures": "385413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2243882000", "cashflowFromInvestment": "-371323000", "stockBasedCompensation": "41135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "340736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "770573000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 38204839000, "cost_of_revenue": 31389212000, "gross_profit": 6815627000, "ebit": 4112000000, "ebitda": 4769000000, "pretax_income": 3936046000, "tax_provision": 894872000, "net_income": 2922668000, "net_income_to_common": 2922668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1665066000, "total_current_assets": 6748319000, "total_assets": 18351917000, "short_term_debt": 467407000, "long_term_debt": 2948513000, "total_debt": 3415920000, "total_liabilities": 8334344999, "total_equity": 9243815000, "shares_outstanding": 202566000, "goodwill_and_intangibles": 3442041000 }, "cash_flow": { "operating_cash_flow": 3777159000, "capital_expenditure": 524007000, "free_cash_flow": 4301166000, "dividends_paid": 255928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250226, "ticker_id": 1048, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4112000000", "ebitda": "4769000000", "netIncome": "2922668000", "grossProfit": "6815627000", "depreciation": "None", "totalRevenue": "38204839000", "costOfRevenue": "31389212000", "interestIncome": "30179000", "incomeBeforeTax": "3936046000", "interestExpense": "175628000", "operatingIncome": "4054000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "894872000", "reportedCurrency": "USD", "netInterestIncome": "-145449000", "nonInterestIncome": "None", "operatingExpenses": "2761378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31389212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657000000", "sellingGeneralAndAdministrative": "426485000", "netIncomeFromContinuingOperations": "3041174000" }, "balance": { "goodwill": "2978315000", "inventory": "3214528000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18351917000", "longTermDebt": "2948513000", "shortTermDebt": "467407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "463726000", "reportedCurrency": "USD", "retainedEarnings": "4130252000", "totalLiabilities": "8334344999", "otherCurrentAssets": "112013000", "totalCurrentAssets": "6748319000", "currentLongTermDebt": "306959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1756712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11603598000", "currentAccountsPayable": "2334107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7039973000", "shortLongTermDebtTotal": "3720496000", "totalShareholderEquity": "9243815000", "capitalLeaseObligations": "364141000", "otherCurrentLiabilities": "436197000", "totalCurrentLiabilities": "3245529000", "otherNonCurrentLiabilities": "397489000", "totalNonCurrentLiabilities": "5088815999", "cashAndShortTermInvestments": "1665066000", "commonStockSharesOutstanding": "202566000", "intangibleAssetsExcludingGoodwill": "463726000", "cashAndCashEquivalentsAtCarryingValue": "1665066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3041174000", "profitLoss": "None", "dividendPayout": "255928000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-224421000", "operatingCashflow": "3777159000", "capitalExpenditures": "524007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1560759000", "cashflowFromInvestment": "-774488000", "stockBasedCompensation": "30318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1371700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "656787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38204839000, "cost_of_revenue": 31389212000, "gross_profit": 6815627000, "research_and_development": null, "selling_general_admin": 426485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4112000000, "depreciation_amortisation": 657000000, "ebitda": 4769000000, "interest_expense": 175628000, "interest_income": null, "other_non_operating": null, "pretax_income": 3936046000, "tax_provision": 894872000, "effective_tax_rate": null, "net_income": 2922668000, "net_income_continuing_ops": 3041174000, "net_income_to_common": 2922668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1665066000, "short_term_investments": null, "net_receivables": 1756712000, "inventory": 3214528000, "other_current_assets": null, "total_current_assets": 6748319000, "net_ppe": null, "goodwill": 2978315000, "intangible_assets": 463726000, "goodwill_and_intangibles": 3442041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11603598000, "total_assets": 18351917000, "short_term_debt": 467407000, "accounts_payable": 2334107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3245529000, "long_term_debt": 2948513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5088815999, "total_liabilities": 8334344999, "total_debt": 3415920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4130252000, "total_equity": 9243815000, "shares_outstanding": 202566000, "operating_cash_flow": 3777159000, "stock_based_compensation": 30318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -774488000, "dividends_paid": 255928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1560759000, "free_cash_flow": 4301166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4112000000", "ebitda": "4769000000", "netIncome": "2922668000", "grossProfit": "6815627000", "depreciation": "None", "totalRevenue": "38204839000", "costOfRevenue": "31389212000", "interestIncome": "30179000", "incomeBeforeTax": "3936046000", "interestExpense": "175628000", "operatingIncome": "4054000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "894872000", "reportedCurrency": "USD", "netInterestIncome": "-145449000", "nonInterestIncome": "None", "operatingExpenses": "2761378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31389212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657000000", "sellingGeneralAndAdministrative": "426485000", "netIncomeFromContinuingOperations": "3041174000" }, "balance": { "goodwill": "2978315000", "inventory": "3214528000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18351917000", "longTermDebt": "2948513000", "shortTermDebt": "467407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "463726000", "reportedCurrency": "USD", "retainedEarnings": "4130252000", "totalLiabilities": "8334344999", "otherCurrentAssets": "112013000", "totalCurrentAssets": "6748319000", "currentLongTermDebt": "306959000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1756712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11603598000", "currentAccountsPayable": "2334107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7039973000", "shortLongTermDebtTotal": "3720496000", "totalShareholderEquity": "9243815000", "capitalLeaseObligations": "364141000", "otherCurrentLiabilities": "436197000", "totalCurrentLiabilities": "3245529000", "otherNonCurrentLiabilities": "397489000", "totalNonCurrentLiabilities": "5088815999", "cashAndShortTermInvestments": "1665066000", "commonStockSharesOutstanding": "202566000", "intangibleAssetsExcludingGoodwill": "463726000", "cashAndCashEquivalentsAtCarryingValue": "1665066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3041174000", "profitLoss": "None", "dividendPayout": "255928000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-224421000", "operatingCashflow": "3777159000", "capitalExpenditures": "524007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1560759000", "cashflowFromInvestment": "-774488000", "stockBasedCompensation": "30318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1371700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "656787000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 18389142000, "cost_of_revenue": 15760468000, "gross_profit": 2628674000, "ebit": 912327000, "ebitda": 1415866000, "pretax_income": 787152000, "tax_provision": 123898000, "net_income": 558324000, "net_income_to_common": 558324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234444000, "total_current_assets": 3762454000, "total_assets": 12916613000, "short_term_debt": 110606000, "long_term_debt": 3072737000, "total_debt": 3183343000, "total_liabilities": 6622148000, "total_equity": 5687885000, "shares_outstanding": 162569000, "goodwill_and_intangibles": 2592102000 }, "cash_flow": { "operating_cash_flow": 406682000, "capital_expenditure": 813409000, "free_cash_flow": 1220091000, "dividends_paid": 57663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250231, "ticker_id": 1048, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "912327000", "ebitda": "1415866000", "netIncome": "558324000", "grossProfit": "2628674000", "depreciation": "None", "totalRevenue": "18389142000", "costOfRevenue": "15760468000", "interestIncome": "111662000", "incomeBeforeTax": "787152000", "interestExpense": "125175000", "operatingIncome": "749186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "123898000", "reportedCurrency": "USD", "netInterestIncome": "-121156000", "nonInterestIncome": "None", "operatingExpenses": "1879488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "163141000", "costofGoodsAndServicesSold": "15760468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "503539000", "sellingGeneralAndAdministrative": "362010000", "netIncomeFromContinuingOperations": "663254000" }, "balance": { "goodwill": "2293044000", "inventory": "2122128000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "12916613000", "longTermDebt": "3072737000", "shortTermDebt": "110606000", "treasuryStock": "-2951257000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "299058000", "reportedCurrency": "USD", "retainedEarnings": "4413836000", "totalLiabilities": "6622148000", "otherCurrentAssets": "163994000", "totalCurrentAssets": "3762454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1241888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9154159000", "currentAccountsPayable": "1613484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5811045000", "shortLongTermDebtTotal": "3548646000", "totalShareholderEquity": "5687885000", "capitalLeaseObligations": "419353000", "otherCurrentLiabilities": "341374000", "totalCurrentLiabilities": "2065464000", "otherNonCurrentLiabilities": "337799000", "totalNonCurrentLiabilities": "4556684000", "cashAndShortTermInvestments": "234444000", "commonStockSharesOutstanding": "162569000", "intangibleAssetsExcludingGoodwill": "299058000", "cashAndCashEquivalentsAtCarryingValue": "234444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "663254000", "profitLoss": "None", "dividendPayout": "57663000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-344559000", "operatingCashflow": "406682000", "capitalExpenditures": "813409000", "changeInReceivables": "-614407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211803000", "cashflowFromInvestment": "-1327219000", "stockBasedCompensation": "39273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1132340000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "503539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18389142000, "cost_of_revenue": 15760468000, "gross_profit": 2628674000, "research_and_development": null, "selling_general_admin": 362010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 912327000, "depreciation_amortisation": 503539000, "ebitda": 1415866000, "interest_expense": 125175000, "interest_income": null, "other_non_operating": null, "pretax_income": 787152000, "tax_provision": 123898000, "effective_tax_rate": null, "net_income": 558324000, "net_income_continuing_ops": 663254000, "net_income_to_common": 558324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234444000, "short_term_investments": null, "net_receivables": 1241888000, "inventory": 2122128000, "other_current_assets": null, "total_current_assets": 3762454000, "net_ppe": null, "goodwill": 2293044000, "intangible_assets": 299058000, "goodwill_and_intangibles": 2592102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9154159000, "total_assets": 12916613000, "short_term_debt": 110606000, "accounts_payable": 1613484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2065464000, "long_term_debt": 3072737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4556684000, "total_liabilities": 6622148000, "total_debt": 3183343000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4413836000, "total_equity": 5687885000, "shares_outstanding": 162569000, "operating_cash_flow": 406682000, "stock_based_compensation": 39273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 813409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1327219000, "dividends_paid": 57663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211803000, "free_cash_flow": 1220091000, "net_change_in_cash": -1132340000 }, "raw_data": { "income": { "ebit": "912327000", "ebitda": "1415866000", "netIncome": "558324000", "grossProfit": "2628674000", "depreciation": "None", "totalRevenue": "18389142000", "costOfRevenue": "15760468000", "interestIncome": "111662000", "incomeBeforeTax": "787152000", "interestExpense": "125175000", "operatingIncome": "749186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "123898000", "reportedCurrency": "USD", "netInterestIncome": "-121156000", "nonInterestIncome": "None", "operatingExpenses": "1879488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "163141000", "costofGoodsAndServicesSold": "15760468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "503539000", "sellingGeneralAndAdministrative": "362010000", "netIncomeFromContinuingOperations": "663254000" }, "balance": { "goodwill": "2293044000", "inventory": "2122128000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "12916613000", "longTermDebt": "3072737000", "shortTermDebt": "110606000", "treasuryStock": "-2951257000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "299058000", "reportedCurrency": "USD", "retainedEarnings": "4413836000", "totalLiabilities": "6622148000", "otherCurrentAssets": "163994000", "totalCurrentAssets": "3762454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1241888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9154159000", "currentAccountsPayable": "1613484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5811045000", "shortLongTermDebtTotal": "3548646000", "totalShareholderEquity": "5687885000", "capitalLeaseObligations": "419353000", "otherCurrentLiabilities": "341374000", "totalCurrentLiabilities": "2065464000", "otherNonCurrentLiabilities": "337799000", "totalNonCurrentLiabilities": "4556684000", "cashAndShortTermInvestments": "234444000", "commonStockSharesOutstanding": "162569000", "intangibleAssetsExcludingGoodwill": "299058000", "cashAndCashEquivalentsAtCarryingValue": "234444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "663254000", "profitLoss": "None", "dividendPayout": "57663000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-344559000", "operatingCashflow": "406682000", "capitalExpenditures": "813409000", "changeInReceivables": "-614407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211803000", "cashflowFromInvestment": "-1327219000", "stockBasedCompensation": "39273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1132340000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7058000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "503539000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 11183643000, "cost_of_revenue": 10533781000, "gross_profit": 649862000, "ebit": -620519000, "ebitda": -99607000, "pretax_income": -747046000, "tax_provision": -232147000, "net_income": -601448000, "net_income_to_common": -601448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1368318000, "total_current_assets": 3310761000, "total_assets": 11506864000, "short_term_debt": 97937000, "long_term_debt": 3142718000, "total_debt": 3240655000, "total_liabilities": 5784661000, "total_equity": 5168361000, "shares_outstanding": 161983000, "goodwill_and_intangibles": 2628737000 }, "cash_flow": { "operating_cash_flow": 457931000, "capital_expenditure": 330160000, "free_cash_flow": 788091000, "dividends_paid": 229493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250236, "ticker_id": 1048, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-620519000", "ebitda": "-99607000", "netIncome": "-601448000", "grossProfit": "649862000", "depreciation": "None", "totalRevenue": "11183643000", "costOfRevenue": "10533781000", "interestIncome": "110046000", "incomeBeforeTax": "-747046000", "interestExpense": "126527000", "operatingIncome": "-733743000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-232147000", "reportedCurrency": "USD", "netInterestIncome": "-118894000", "nonInterestIncome": "None", "operatingExpenses": "1383605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "113224000", "costofGoodsAndServicesSold": "10533781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520912000", "sellingGeneralAndAdministrative": "313.60", "netIncomeFromContinuingOperations": "-514899000" }, "balance": { "goodwill": "2293935000", "inventory": "1173476000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "11506864000", "longTermDebt": "3142718000", "shortTermDebt": "97937000", "treasuryStock": "-2968512000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "334802000", "reportedCurrency": "USD", "retainedEarnings": "3913179000", "totalLiabilities": "5784661000", "otherCurrentAssets": "138931000", "totalCurrentAssets": "3310761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "630036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8196103000", "currentAccountsPayable": "1000959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4923687000", "shortLongTermDebtTotal": "3531537000", "totalShareholderEquity": "5168361000", "capitalLeaseObligations": "383722000", "otherCurrentLiabilities": "276260000", "totalCurrentLiabilities": "1375156000", "otherNonCurrentLiabilities": "267299000", "totalNonCurrentLiabilities": "4409505000", "cashAndShortTermInvestments": "1368318000", "commonStockSharesOutstanding": "161983000", "intangibleAssetsExcludingGoodwill": "334802000", "cashAndCashEquivalentsAtCarryingValue": "1368318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-514899000", "profitLoss": "None", "dividendPayout": "229493000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "230142000", "operatingCashflow": "457931000", "capitalExpenditures": "330160000", "changeInReceivables": "254684000", "changeInExchangeRate": "None", "cashflowFromFinancing": "353226000", "cashflowFromInvestment": "-330162000", "stockBasedCompensation": "31654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "480995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11183643000, "cost_of_revenue": 10533781000, "gross_profit": 649862000, "research_and_development": null, "selling_general_admin": 313.6, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -620519000, "depreciation_amortisation": 520912000, "ebitda": -99607000, "interest_expense": 126527000, "interest_income": null, "other_non_operating": null, "pretax_income": -747046000, "tax_provision": -232147000, "effective_tax_rate": null, "net_income": -601448000, "net_income_continuing_ops": -514899000, "net_income_to_common": -601448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1368318000, "short_term_investments": null, "net_receivables": 630036000, "inventory": 1173476000, "other_current_assets": null, "total_current_assets": 3310761000, "net_ppe": null, "goodwill": 2293935000, "intangible_assets": 334802000, "goodwill_and_intangibles": 2628737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8196103000, "total_assets": 11506864000, "short_term_debt": 97937000, "accounts_payable": 1000959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1375156000, "long_term_debt": 3142718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4409505000, "total_liabilities": 5784661000, "total_debt": 3240655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3913179000, "total_equity": 5168361000, "shares_outstanding": 161983000, "operating_cash_flow": 457931000, "stock_based_compensation": 31654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330162000, "dividends_paid": 229493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 353226000, "free_cash_flow": 788091000, "net_change_in_cash": 480995000 }, "raw_data": { "income": { "ebit": "-620519000", "ebitda": "-99607000", "netIncome": "-601448000", "grossProfit": "649862000", "depreciation": "None", "totalRevenue": "11183643000", "costOfRevenue": "10533781000", "interestIncome": "110046000", "incomeBeforeTax": "-747046000", "interestExpense": "126527000", "operatingIncome": "-733743000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-232147000", "reportedCurrency": "USD", "netInterestIncome": "-118894000", "nonInterestIncome": "None", "operatingExpenses": "1383605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "113224000", "costofGoodsAndServicesSold": "10533781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520912000", "sellingGeneralAndAdministrative": "313.60", "netIncomeFromContinuingOperations": "-514899000" }, "balance": { "goodwill": "2293935000", "inventory": "1173476000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "11506864000", "longTermDebt": "3142718000", "shortTermDebt": "97937000", "treasuryStock": "-2968512000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "334802000", "reportedCurrency": "USD", "retainedEarnings": "3913179000", "totalLiabilities": "5784661000", "otherCurrentAssets": "138931000", "totalCurrentAssets": "3310761000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "630036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8196103000", "currentAccountsPayable": "1000959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4923687000", "shortLongTermDebtTotal": "3531537000", "totalShareholderEquity": "5168361000", "capitalLeaseObligations": "383722000", "otherCurrentLiabilities": "276260000", "totalCurrentLiabilities": "1375156000", "otherNonCurrentLiabilities": "267299000", "totalNonCurrentLiabilities": "4409505000", "cashAndShortTermInvestments": "1368318000", "commonStockSharesOutstanding": "161983000", "intangibleAssetsExcludingGoodwill": "334802000", "cashAndCashEquivalentsAtCarryingValue": "1368318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-514899000", "profitLoss": "None", "dividendPayout": "229493000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "230142000", "operatingCashflow": "457931000", "capitalExpenditures": "330160000", "changeInReceivables": "254684000", "changeInExchangeRate": "None", "cashflowFromFinancing": "353226000", "cashflowFromInvestment": "-330162000", "stockBasedCompensation": "31654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "480995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520912000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 17486578000, "cost_of_revenue": 15192661000, "gross_profit": 2293917000, "ebit": 1308398000, "ebitda": 1818323000, "pretax_income": 1171504000, "tax_provision": 299152000, "net_income": 772388000, "net_income_to_common": 772388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 885162000, "total_current_assets": 3306189000, "total_assets": 12164841000, "short_term_debt": 104415000, "long_term_debt": 2455640000, "total_debt": 2560055000, "total_liabilities": 5655415000, "total_equity": 5978193000, "shares_outstanding": 167385000, "goodwill_and_intangibles": 2747414000 }, "cash_flow": { "operating_cash_flow": 1548611000, "capital_expenditure": 293763000, "free_cash_flow": 1842374000, "dividends_paid": 225170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250241, "ticker_id": 1048, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1308398000", "ebitda": "1818323000", "netIncome": "772388000", "grossProfit": "2293917000", "depreciation": "None", "totalRevenue": "17486578000", "costOfRevenue": "15192661000", "interestIncome": "22139000", "incomeBeforeTax": "1171504000", "interestExpense": "143321000", "operatingIncome": "1277044000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "299152000", "reportedCurrency": "USD", "netInterestIncome": "-121182000", "nonInterestIncome": "None", "operatingExpenses": "1016873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "37781000", "costofGoodsAndServicesSold": "15192661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "509925000", "sellingGeneralAndAdministrative": "354236000", "netIncomeFromContinuingOperations": "872352000" }, "balance": { "goodwill": "2373907000", "inventory": "1474202000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "12164841000", "longTermDebt": "2455640000", "shortTermDebt": "104415000", "treasuryStock": "-2987808000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "373507000", "reportedCurrency": "USD", "retainedEarnings": "4744120000", "totalLiabilities": "5655415000", "otherCurrentAssets": "67140000", "totalCurrentAssets": "3306189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8858652000", "currentAccountsPayable": "1215555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4822712000", "shortLongTermDebtTotal": "2929638000", "totalShareholderEquity": "5978193000", "capitalLeaseObligations": "468835000", "otherCurrentLiabilities": "365958000", "totalCurrentLiabilities": "1685928000", "otherNonCurrentLiabilities": "260157000", "totalNonCurrentLiabilities": "3969487000", "cashAndShortTermInvestments": "885162000", "commonStockSharesOutstanding": "167385000", "intangibleAssetsExcludingGoodwill": "373507000", "cashAndCashEquivalentsAtCarryingValue": "885162000", "accumulatedDepreciationAmortizationPPE": "-2414585000" }, "cashflow": { "netIncome": "872352000", "profitLoss": "None", "dividendPayout": "225170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "91599000", "operatingCashflow": "1548611000", "capitalExpenditures": "293763000", "changeInReceivables": "150437000", "changeInExchangeRate": "2968000", "cashflowFromFinancing": "-848255000", "cashflowFromInvestment": "-972914000", "stockBasedCompensation": "42269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-269590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17486578000, "cost_of_revenue": 15192661000, "gross_profit": 2293917000, "research_and_development": null, "selling_general_admin": 354236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1308398000, "depreciation_amortisation": 509925000, "ebitda": 1818323000, "interest_expense": 143321000, "interest_income": null, "other_non_operating": null, "pretax_income": 1171504000, "tax_provision": 299152000, "effective_tax_rate": null, "net_income": 772388000, "net_income_continuing_ops": 872352000, "net_income_to_common": 772388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 885162000, "short_term_investments": null, "net_receivables": 879685000, "inventory": 1474202000, "other_current_assets": null, "total_current_assets": 3306189000, "net_ppe": null, "goodwill": 2373907000, "intangible_assets": 373507000, "goodwill_and_intangibles": 2747414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8858652000, "total_assets": 12164841000, "short_term_debt": 104415000, "accounts_payable": 1215555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1685928000, "long_term_debt": 2455640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3969487000, "total_liabilities": 5655415000, "total_debt": 2560055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4744120000, "total_equity": 5978193000, "shares_outstanding": 167385000, "operating_cash_flow": 1548611000, "stock_based_compensation": 42269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -972914000, "dividends_paid": 225170000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -848255000, "free_cash_flow": 1842374000, "net_change_in_cash": -269590000 }, "raw_data": { "income": { "ebit": "1308398000", "ebitda": "1818323000", "netIncome": "772388000", "grossProfit": "2293917000", "depreciation": "None", "totalRevenue": "17486578000", "costOfRevenue": "15192661000", "interestIncome": "22139000", "incomeBeforeTax": "1171504000", "interestExpense": "143321000", "operatingIncome": "1277044000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "299152000", "reportedCurrency": "USD", "netInterestIncome": "-121182000", "nonInterestIncome": "None", "operatingExpenses": "1016873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "37781000", "costofGoodsAndServicesSold": "15192661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "509925000", "sellingGeneralAndAdministrative": "354236000", "netIncomeFromContinuingOperations": "872352000" }, "balance": { "goodwill": "2373907000", "inventory": "1474202000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "12164841000", "longTermDebt": "2455640000", "shortTermDebt": "104415000", "treasuryStock": "-2987808000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "373507000", "reportedCurrency": "USD", "retainedEarnings": "4744120000", "totalLiabilities": "5655415000", "otherCurrentAssets": "67140000", "totalCurrentAssets": "3306189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8858652000", "currentAccountsPayable": "1215555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4822712000", "shortLongTermDebtTotal": "2929638000", "totalShareholderEquity": "5978193000", "capitalLeaseObligations": "468835000", "otherCurrentLiabilities": "365958000", "totalCurrentLiabilities": "1685928000", "otherNonCurrentLiabilities": "260157000", "totalNonCurrentLiabilities": "3969487000", "cashAndShortTermInvestments": "885162000", "commonStockSharesOutstanding": "167385000", "intangibleAssetsExcludingGoodwill": "373507000", "cashAndCashEquivalentsAtCarryingValue": "885162000", "accumulatedDepreciationAmortizationPPE": "-2414585000" }, "cashflow": { "netIncome": "872352000", "profitLoss": "None", "dividendPayout": "225170000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "91599000", "operatingCashflow": "1548611000", "capitalExpenditures": "293763000", "changeInReceivables": "150437000", "changeInExchangeRate": "2968000", "cashflowFromFinancing": "-848255000", "cashflowFromInvestment": "-972914000", "stockBasedCompensation": "42269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225170000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-269590000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509925000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 17714666000, "cost_of_revenue": 14514411000, "gross_profit": 3200255000, "ebit": 1655632000, "ebitda": 2092956000, "pretax_income": 1524467000, "tax_provision": 347243000, "net_income": 1097960000, "net_income_to_common": 1097960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1154752000, "total_current_assets": 3296379000, "total_assets": 10994601000, "short_term_debt": 33031999, "long_term_debt": 2411540000, "total_debt": 2444571999, "total_liabilities": 4535542000, "total_equity": 6459059000, "shares_outstanding": 176661000, "goodwill_and_intangibles": 2428801000 }, "cash_flow": { "operating_cash_flow": 1554416000, "capital_expenditure": 311029000, "free_cash_flow": 1865445000, "dividends_paid": 233544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250246, "ticker_id": 1048, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1655632000", "ebitda": "2092956000", "netIncome": "1097960000", "grossProfit": "3200255000", "depreciation": "None", "totalRevenue": "17714666000", "costOfRevenue": "14514411000", "interestIncome": "16892000", "incomeBeforeTax": "1524467000", "interestExpense": "131363000", "operatingIncome": "1623993000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "347243000", "reportedCurrency": "USD", "netInterestIncome": "-114471000", "nonInterestIncome": "None", "operatingExpenses": "1576262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "31837000", "costofGoodsAndServicesSold": "14514411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437324000", "sellingGeneralAndAdministrative": "290424000", "netIncomeFromContinuingOperations": "1177224000" }, "balance": { "goodwill": "2246435000", "inventory": "1354379000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "10994601000", "longTermDebt": "2411540000", "shortTermDebt": "33031999", "treasuryStock": "-2490639000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "182366000", "reportedCurrency": "USD", "retainedEarnings": "4196902000", "totalLiabilities": "4535542000", "otherCurrentAssets": "81507000", "totalCurrentAssets": "3296379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7698222000", "currentAccountsPayable": "872627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4682534000", "shortLongTermDebtTotal": "2444571999", "totalShareholderEquity": "6459059000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "295528000", "totalCurrentLiabilities": "1168155000", "otherNonCurrentLiabilities": "233271000", "totalNonCurrentLiabilities": "3367387000", "cashAndShortTermInvestments": "1154752000", "commonStockSharesOutstanding": "176661000", "intangibleAssetsExcludingGoodwill": "182366000", "cashAndCashEquivalentsAtCarryingValue": "1154752000", "accumulatedDepreciationAmortizationPPE": "-2098446000" }, "cashflow": { "netIncome": "1177224000", "profitLoss": "None", "dividendPayout": "233544000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "136551000", "operatingCashflow": "1554416000", "capitalExpenditures": "311029000", "changeInReceivables": "-35793000", "changeInExchangeRate": "-5573000", "cashflowFromFinancing": "-664328000", "cashflowFromInvestment": "-360520000", "stockBasedCompensation": "42172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "523995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17714666000, "cost_of_revenue": 14514411000, "gross_profit": 3200255000, "research_and_development": 0, "selling_general_admin": 290424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1655632000, "depreciation_amortisation": 437324000, "ebitda": 2092956000, "interest_expense": 131363000, "interest_income": null, "other_non_operating": null, "pretax_income": 1524467000, "tax_provision": 347243000, "effective_tax_rate": null, "net_income": 1097960000, "net_income_continuing_ops": 1177224000, "net_income_to_common": 1097960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1154752000, "short_term_investments": null, "net_receivables": 705741000, "inventory": 1354379000, "other_current_assets": null, "total_current_assets": 3296379000, "net_ppe": null, "goodwill": 2246435000, "intangible_assets": 182366000, "goodwill_and_intangibles": 2428801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7698222000, "total_assets": 10994601000, "short_term_debt": 33031999, "accounts_payable": 872627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168155000, "long_term_debt": 2411540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3367387000, "total_liabilities": 4535542000, "total_debt": 2444571999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4196902000, "total_equity": 6459059000, "shares_outstanding": 176661000, "operating_cash_flow": 1554416000, "stock_based_compensation": 42172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -360520000, "dividends_paid": 233544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -664328000, "free_cash_flow": 1865445000, "net_change_in_cash": 523995000 }, "raw_data": { "income": { "ebit": "1655632000", "ebitda": "2092956000", "netIncome": "1097960000", "grossProfit": "3200255000", "depreciation": "None", "totalRevenue": "17714666000", "costOfRevenue": "14514411000", "interestIncome": "16892000", "incomeBeforeTax": "1524467000", "interestExpense": "131363000", "operatingIncome": "1623993000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "347243000", "reportedCurrency": "USD", "netInterestIncome": "-114471000", "nonInterestIncome": "None", "operatingExpenses": "1576262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "31837000", "costofGoodsAndServicesSold": "14514411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437324000", "sellingGeneralAndAdministrative": "290424000", "netIncomeFromContinuingOperations": "1177224000" }, "balance": { "goodwill": "2246435000", "inventory": "1354379000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "10994601000", "longTermDebt": "2411540000", "shortTermDebt": "33031999", "treasuryStock": "-2490639000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "182366000", "reportedCurrency": "USD", "retainedEarnings": "4196902000", "totalLiabilities": "4535542000", "otherCurrentAssets": "81507000", "totalCurrentAssets": "3296379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7698222000", "currentAccountsPayable": "872627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4682534000", "shortLongTermDebtTotal": "2444571999", "totalShareholderEquity": "6459059000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "295528000", "totalCurrentLiabilities": "1168155000", "otherNonCurrentLiabilities": "233271000", "totalNonCurrentLiabilities": "3367387000", "cashAndShortTermInvestments": "1154752000", "commonStockSharesOutstanding": "176661000", "intangibleAssetsExcludingGoodwill": "182366000", "cashAndCashEquivalentsAtCarryingValue": "1154752000", "accumulatedDepreciationAmortizationPPE": "-2098446000" }, "cashflow": { "netIncome": "1177224000", "profitLoss": "None", "dividendPayout": "233544000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "136551000", "operatingCashflow": "1554416000", "capitalExpenditures": "311029000", "changeInReceivables": "-35793000", "changeInExchangeRate": "-5573000", "cashflowFromFinancing": "-664328000", "cashflowFromInvestment": "-360520000", "stockBasedCompensation": "42172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "523995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-363437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437324000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 907000000, "ebitda": 1136000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 2878000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250209, "ticker_id": 1048, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "907000000", "ebitda": "1136000000", "netIncome": "648000000", "grossProfit": "1022000000", "depreciation": "None", "totalRevenue": "7123000000", "costOfRevenue": "6101000000", "interestIncome": "10000000", "incomeBeforeTax": "839000000", "interestExpense": "44000000", "operatingIncome": "907000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6101000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "650000000" }, "balance": { "goodwill": "2978000000", "inventory": "2895000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18172000000", "longTermDebt": "2771000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "710000000", "reportedCurrency": "USD", "retainedEarnings": "5930000000", "totalLiabilities": "8443000000", "otherCurrentAssets": "493000000", "totalCurrentAssets": "6439000000", "currentLongTermDebt": "None", "longTermInvestments": "254000000", "shortTermInvestments": "None", "currentNetReceivables": "1903000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11733000000", "currentAccountsPayable": "2682000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3254000000", "totalShareholderEquity": "9664000000", "capitalLeaseObligations": "483000000", "otherCurrentLiabilities": "787000000", "totalCurrentLiabilities": "3590000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "4853000000", "cashAndShortTermInvestments": "1148000000", "commonStockSharesOutstanding": "180653000", "intangibleAssetsExcludingGoodwill": "710000000", "cashAndCashEquivalentsAtCarryingValue": "1148000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "457000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "research_and_development": null, "selling_general_admin": 115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 907000000, "depreciation_amortisation": 229000000, "ebitda": 1136000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 839000000, "tax_provision": 191000000, "effective_tax_rate": null, "net_income": 648000000, "net_income_continuing_ops": 650000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1148000000, "short_term_investments": null, "net_receivables": 1903000000, "inventory": 2895000000, "other_current_assets": null, "total_current_assets": 6439000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 710000000, "goodwill_and_intangibles": 3688000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11733000000, "total_assets": 18172000000, "short_term_debt": 107000000, "accounts_payable": 2682000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3590000000, "long_term_debt": 2771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4853000000, "total_liabilities": 8443000000, "total_debt": 2878000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5930000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "operating_cash_flow": 457000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125000000, "free_cash_flow": 559000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "907000000", "ebitda": "1136000000", "netIncome": "648000000", "grossProfit": "1022000000", "depreciation": "None", "totalRevenue": "7123000000", "costOfRevenue": "6101000000", "interestIncome": "10000000", "incomeBeforeTax": "839000000", "interestExpense": "44000000", "operatingIncome": "907000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6101000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "650000000" }, "balance": { "goodwill": "2978000000", "inventory": "2895000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18172000000", "longTermDebt": "2771000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "710000000", "reportedCurrency": "USD", "retainedEarnings": "5930000000", "totalLiabilities": "8443000000", "otherCurrentAssets": "493000000", "totalCurrentAssets": "6439000000", "currentLongTermDebt": "None", "longTermInvestments": "254000000", "shortTermInvestments": "None", "currentNetReceivables": "1903000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11733000000", "currentAccountsPayable": "2682000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3254000000", "totalShareholderEquity": "9664000000", "capitalLeaseObligations": "483000000", "otherCurrentLiabilities": "787000000", "totalCurrentLiabilities": "3590000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "4853000000", "cashAndShortTermInvestments": "1148000000", "commonStockSharesOutstanding": "180653000", "intangibleAssetsExcludingGoodwill": "710000000", "cashAndCashEquivalentsAtCarryingValue": "1148000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "457000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 2868000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250210, "ticker_id": 1048, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33000000", "ebitda": "261000000", "netIncome": "-28000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "6464000000", "costOfRevenue": "6333000000", "interestIncome": "15000000", "incomeBeforeTax": "-41000000", "interestExpense": "74000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "2978000000", "inventory": "2573000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16729000000", "longTermDebt": "2769000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "301000000", "reportedCurrency": "USD", "retainedEarnings": "5373000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11917000000", "currentAccountsPayable": "1902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "9184000000", "capitalLeaseObligations": "463000000", "otherCurrentLiabilities": "484000000", "totalCurrentLiabilities": "2485000000", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "4995000000", "cashAndShortTermInvestments": "978000000", "commonStockSharesOutstanding": "182835000", "intangibleAssetsExcludingGoodwill": "301000000", "cashAndCashEquivalentsAtCarryingValue": "978000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "588000000", "profitLoss": "None", "dividendPayout": "281000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "8000000", "capitalExpenditures": "595000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-308000000", "cashflowFromInvestment": "-175000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "research_and_development": null, "selling_general_admin": 133000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33000000, "depreciation_amortisation": 228000000, "ebitda": 261000000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": -41000000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": -28000000, "net_income_continuing_ops": -27000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 978000000, "short_term_investments": null, "net_receivables": 1183000000, "inventory": 2573000000, "other_current_assets": null, "total_current_assets": 4812000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 301000000, "goodwill_and_intangibles": 3279000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11917000000, "total_assets": 16729000000, "short_term_debt": 99000000, "accounts_payable": 1902000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2485000000, "long_term_debt": 2769000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4995000000, "total_liabilities": 7480000000, "total_debt": 2868000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5373000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "operating_cash_flow": 8000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 595000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175000000, "dividends_paid": 281000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -308000000, "free_cash_flow": 603000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33000000", "ebitda": "261000000", "netIncome": "-28000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "6464000000", "costOfRevenue": "6333000000", "interestIncome": "15000000", "incomeBeforeTax": "-41000000", "interestExpense": "74000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "133000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "133000000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "2978000000", "inventory": "2573000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16729000000", "longTermDebt": "2769000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "301000000", "reportedCurrency": "USD", "retainedEarnings": "5373000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11917000000", "currentAccountsPayable": "1902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "9184000000", "capitalLeaseObligations": "463000000", "otherCurrentLiabilities": "484000000", "totalCurrentLiabilities": "2485000000", "otherNonCurrentLiabilities": "168000000", "totalNonCurrentLiabilities": "4995000000", "cashAndShortTermInvestments": "978000000", "commonStockSharesOutstanding": "182835000", "intangibleAssetsExcludingGoodwill": "301000000", "cashAndCashEquivalentsAtCarryingValue": "978000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "588000000", "profitLoss": "None", "dividendPayout": "281000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "8000000", "capitalExpenditures": "595000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-308000000", "cashflowFromInvestment": "-175000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "684000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7251000000, "cost_of_revenue": 5758000000, "gross_profit": 1493000000, "ebit": 579000000, "ebitda": 809000000, "pretax_income": 528000000, "tax_provision": 123000000, "net_income": 403000000, "net_income_to_common": 403000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1451000000, "total_current_assets": 5644000000, "total_assets": 17264000000, "short_term_debt": 99000000, "long_term_debt": 2768000000, "total_debt": 2867000000, "total_liabilities": 7769000000, "total_equity": 9430000000, "shares_outstanding": 186499000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 809000000, "capital_expenditure": 121000000, "free_cash_flow": 930000000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250212, "ticker_id": 1048, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579000000", "ebitda": "809000000", "netIncome": "403000000", "grossProfit": "1493000000", "depreciation": "None", "totalRevenue": "7251000000", "costOfRevenue": "5758000000", "interestIncome": "11000000", "incomeBeforeTax": "528000000", "interestExpense": "51000000", "operatingIncome": "564000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "929000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5758000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "405000000" }, "balance": { "goodwill": "2978000000", "inventory": "2783000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "17264000000", "longTermDebt": "2768000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "5493000000", "totalLiabilities": "7769000000", "otherCurrentAssets": "62000000", "totalCurrentAssets": "5644000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11620000000", "currentAccountsPayable": "2210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3241000000", "totalShareholderEquity": "9430000000", "capitalLeaseObligations": "473000000", "otherCurrentLiabilities": "584000000", "totalCurrentLiabilities": "2950000000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "4819000000", "cashAndShortTermInvestments": "1451000000", "commonStockSharesOutstanding": "186499000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "1451000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403000000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "809000000", "capitalExpenditures": "121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-148000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7251000000, "cost_of_revenue": 5758000000, "gross_profit": 1493000000, "research_and_development": null, "selling_general_admin": 105000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579000000, "depreciation_amortisation": 230000000, "ebitda": 809000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": 528000000, "tax_provision": 123000000, "effective_tax_rate": null, "net_income": 403000000, "net_income_continuing_ops": 405000000, "net_income_to_common": 403000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1451000000, "short_term_investments": null, "net_receivables": 1348000000, "inventory": 2783000000, "other_current_assets": null, "total_current_assets": 5644000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 929000000, "goodwill_and_intangibles": 3907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11620000000, "total_assets": 17264000000, "short_term_debt": 99000000, "accounts_payable": 2210000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2950000000, "long_term_debt": 2768000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4819000000, "total_liabilities": 7769000000, "total_debt": 2867000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5493000000, "total_equity": 9430000000, "shares_outstanding": 186499000, "operating_cash_flow": 809000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148000000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84000000, "free_cash_flow": 930000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579000000", "ebitda": "809000000", "netIncome": "403000000", "grossProfit": "1493000000", "depreciation": "None", "totalRevenue": "7251000000", "costOfRevenue": "5758000000", "interestIncome": "11000000", "incomeBeforeTax": "528000000", "interestExpense": "51000000", "operatingIncome": "564000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "929000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5758000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "405000000" }, "balance": { "goodwill": "2978000000", "inventory": "2783000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "17264000000", "longTermDebt": "2768000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "5493000000", "totalLiabilities": "7769000000", "otherCurrentAssets": "62000000", "totalCurrentAssets": "5644000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11620000000", "currentAccountsPayable": "2210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3241000000", "totalShareholderEquity": "9430000000", "capitalLeaseObligations": "473000000", "otherCurrentLiabilities": "584000000", "totalCurrentLiabilities": "2950000000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "4819000000", "cashAndShortTermInvestments": "1451000000", "commonStockSharesOutstanding": "186499000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "1451000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403000000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "809000000", "capitalExpenditures": "121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-148000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 6784000000, "cost_of_revenue": 6386000000, "gross_profit": 398000000, "ebit": 294000000, "ebitda": 520000000, "pretax_income": 246000000, "tax_provision": 36000000, "net_income": 208000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 874000000, "total_current_assets": 5173000000, "total_assets": 16843000000, "short_term_debt": 144000000, "long_term_debt": 2677000000, "total_debt": 2821000000, "total_liabilities": 7495000000, "total_equity": 9282000000, "shares_outstanding": 188298000, "goodwill_and_intangibles": 3901000000 }, "cash_flow": { "operating_cash_flow": 587000000, "capital_expenditure": 111000000, "free_cash_flow": 698000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250213, "ticker_id": 1048, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294000000", "ebitda": "520000000", "netIncome": "208000000", "grossProfit": "398000000", "depreciation": "None", "totalRevenue": "6784000000", "costOfRevenue": "6386000000", "interestIncome": "7000000", "incomeBeforeTax": "246000000", "interestExpense": "43000000", "operatingIncome": "275000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6386000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "210000000" }, "balance": { "goodwill": "2978000000", "inventory": "2814000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16843000000", "longTermDebt": "2677000000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "923000000", "reportedCurrency": "USD", "retainedEarnings": "5184000000", "totalLiabilities": "7495000000", "otherCurrentAssets": "2889000000", "totalCurrentAssets": "5173000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11670000000", "currentAccountsPayable": "2206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3195000000", "totalShareholderEquity": "9282000000", "capitalLeaseObligations": "471000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "2841000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "4654000000", "cashAndShortTermInvestments": "874000000", "commonStockSharesOutstanding": "188298000", "intangibleAssetsExcludingGoodwill": "923000000", "cashAndCashEquivalentsAtCarryingValue": "874000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "587000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6784000000, "cost_of_revenue": 6386000000, "gross_profit": 398000000, "research_and_development": null, "selling_general_admin": 114000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294000000, "depreciation_amortisation": 226000000, "ebitda": 520000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 246000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 208000000, "net_income_continuing_ops": 210000000, "net_income_to_common": 208000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 874000000, "short_term_investments": null, "net_receivables": 1410000000, "inventory": 2814000000, "other_current_assets": null, "total_current_assets": 5173000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 923000000, "goodwill_and_intangibles": 3901000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11670000000, "total_assets": 16843000000, "short_term_debt": 144000000, "accounts_payable": 2206000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2841000000, "long_term_debt": 2677000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4654000000, "total_liabilities": 7495000000, "total_debt": 2821000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5184000000, "total_equity": 9282000000, "shares_outstanding": 188298000, "operating_cash_flow": 587000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159000000, "free_cash_flow": 698000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294000000", "ebitda": "520000000", "netIncome": "208000000", "grossProfit": "398000000", "depreciation": "None", "totalRevenue": "6784000000", "costOfRevenue": "6386000000", "interestIncome": "7000000", "incomeBeforeTax": "246000000", "interestExpense": "43000000", "operatingIncome": "275000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6386000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "210000000" }, "balance": { "goodwill": "2978000000", "inventory": "2814000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16843000000", "longTermDebt": "2677000000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "923000000", "reportedCurrency": "USD", "retainedEarnings": "5184000000", "totalLiabilities": "7495000000", "otherCurrentAssets": "2889000000", "totalCurrentAssets": "5173000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11670000000", "currentAccountsPayable": "2206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3195000000", "totalShareholderEquity": "9282000000", "capitalLeaseObligations": "471000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "2841000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "4654000000", "cashAndShortTermInvestments": "874000000", "commonStockSharesOutstanding": "188298000", "intangibleAssetsExcludingGoodwill": "923000000", "cashAndCashEquivalentsAtCarryingValue": "874000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "587000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 6370000000, "cost_of_revenue": 6180000000, "gross_profit": 190000000, "ebit": 48000000, "ebitda": 273000000, "pretax_income": -1000000, "tax_provision": 1000000, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547000000, "total_current_assets": 4987000000, "total_assets": 16542000000, "short_term_debt": 89000000, "long_term_debt": 2676000000, "total_debt": 2765000000, "total_liabilities": 7289000000, "total_equity": 9187000000, "shares_outstanding": 188488000, "goodwill_and_intangibles": 3900000000 }, "cash_flow": { "operating_cash_flow": -89000000, "capital_expenditure": 86000000, "free_cash_flow": -3000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250214, "ticker_id": 1048, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48000000", "ebitda": "273000000", "netIncome": "-4000000", "grossProfit": "190000000", "depreciation": "None", "totalRevenue": "6370000000", "costOfRevenue": "6180000000", "interestIncome": "9000000", "incomeBeforeTax": "-1000000", "interestExpense": "49000000", "operatingIncome": "81000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6180000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "2978000000", "inventory": "2975000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16542000000", "longTermDebt": "2676000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "922000000", "reportedCurrency": "USD", "retainedEarnings": "5071000000", "totalLiabilities": "7289000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "4987000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1379000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11555000000", "currentAccountsPayable": "2124000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3125000000", "totalShareholderEquity": "9187000000", "capitalLeaseObligations": "449000000", "otherCurrentLiabilities": "453000000", "totalCurrentLiabilities": "2664000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "547000000", "commonStockSharesOutstanding": "188488000", "intangibleAssetsExcludingGoodwill": "922000000", "cashAndCashEquivalentsAtCarryingValue": "547000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "-89000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6370000000, "cost_of_revenue": 6180000000, "gross_profit": 190000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48000000, "depreciation_amortisation": 225000000, "ebitda": 273000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": -2000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547000000, "short_term_investments": null, "net_receivables": 1379000000, "inventory": 2975000000, "other_current_assets": null, "total_current_assets": 4987000000, "net_ppe": null, "goodwill": 2978000000, "intangible_assets": 922000000, "goodwill_and_intangibles": 3900000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11555000000, "total_assets": 16542000000, "short_term_debt": 89000000, "accounts_payable": 2124000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2664000000, "long_term_debt": 2676000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4625000000, "total_liabilities": 7289000000, "total_debt": 2765000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5071000000, "total_equity": 9187000000, "shares_outstanding": 188488000, "operating_cash_flow": -89000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80000000, "free_cash_flow": -3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48000000", "ebitda": "273000000", "netIncome": "-4000000", "grossProfit": "190000000", "depreciation": "None", "totalRevenue": "6370000000", "costOfRevenue": "6180000000", "interestIncome": "9000000", "incomeBeforeTax": "-1000000", "interestExpense": "49000000", "operatingIncome": "81000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6180000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "2978000000", "inventory": "2975000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16542000000", "longTermDebt": "2676000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "922000000", "reportedCurrency": "USD", "retainedEarnings": "5071000000", "totalLiabilities": "7289000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "4987000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1379000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11555000000", "currentAccountsPayable": "2124000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3125000000", "totalShareholderEquity": "9187000000", "capitalLeaseObligations": "449000000", "otherCurrentLiabilities": "453000000", "totalCurrentLiabilities": "2664000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "547000000", "commonStockSharesOutstanding": "188488000", "intangibleAssetsExcludingGoodwill": "922000000", "cashAndCashEquivalentsAtCarryingValue": "547000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "-89000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 6499884000, "cost_of_revenue": 5942102000, "gross_profit": 557782000, "ebit": -191747000, "ebitda": 26488000, "pretax_income": -230211000, "tax_provision": -18190000, "net_income": -213508000, "net_income_to_common": -213508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 800000000, "total_current_assets": 5014000000, "total_assets": 16643000000, "short_term_debt": 438000000, "long_term_debt": 2288000000, "total_debt": 2726000000, "total_liabilities": 7297000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "goodwill_and_intangibles": 3328000000 }, "cash_flow": { "operating_cash_flow": -140394000, "capital_expenditure": 173079000, "free_cash_flow": 32685000, "dividends_paid": 95462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250215, "ticker_id": 1048, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-191747000", "ebitda": "26488000", "netIncome": "-213508000", "grossProfit": "557782000", "depreciation": "None", "totalRevenue": "6499884000", "costOfRevenue": "5942102000", "interestIncome": "16017000", "incomeBeforeTax": "-230211000", "interestExpense": "38464000", "operatingIncome": "-225986000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18190000", "reportedCurrency": "USD", "netInterestIncome": "-22447000", "nonInterestIncome": "None", "operatingExpenses": "783768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5942102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218235000", "sellingGeneralAndAdministrative": "120754000", "netIncomeFromContinuingOperations": "-212021000" }, "balance": { "goodwill": "2977000000", "inventory": "2798000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16643000000", "longTermDebt": "2288000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5170000000", "totalLiabilities": "7297000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "5014000000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11629000000", "currentAccountsPayable": "2236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3098000000", "totalShareholderEquity": "9278000000", "capitalLeaseObligations": "460000000", "otherCurrentLiabilities": "338000000", "totalCurrentLiabilities": "3043000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "4254000000", "cashAndShortTermInvestments": "800000000", "commonStockSharesOutstanding": "192073000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "800000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212021000", "profitLoss": "None", "dividendPayout": "95462000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-109960000", "operatingCashflow": "-140394000", "capitalExpenditures": "173079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103274000", "cashflowFromInvestment": "-173397000", "stockBasedCompensation": "6745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6499884000, "cost_of_revenue": 5942102000, "gross_profit": 557782000, "research_and_development": null, "selling_general_admin": 120754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -191747000, "depreciation_amortisation": 218235000, "ebitda": 26488000, "interest_expense": 38464000, "interest_income": null, "other_non_operating": null, "pretax_income": -230211000, "tax_provision": -18190000, "effective_tax_rate": null, "net_income": -213508000, "net_income_continuing_ops": -212021000, "net_income_to_common": -213508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 800000000, "short_term_investments": null, "net_receivables": 1321000000, "inventory": 2798000000, "other_current_assets": null, "total_current_assets": 5014000000, "net_ppe": null, "goodwill": 2977000000, "intangible_assets": 351000000, "goodwill_and_intangibles": 3328000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11629000000, "total_assets": 16643000000, "short_term_debt": 438000000, "accounts_payable": 2236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3043000000, "long_term_debt": 2288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4254000000, "total_liabilities": 7297000000, "total_debt": 2726000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5170000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "operating_cash_flow": -140394000, "stock_based_compensation": 6745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173397000, "dividends_paid": 95462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103274000, "free_cash_flow": 32685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-191747000", "ebitda": "26488000", "netIncome": "-213508000", "grossProfit": "557782000", "depreciation": "None", "totalRevenue": "6499884000", "costOfRevenue": "5942102000", "interestIncome": "16017000", "incomeBeforeTax": "-230211000", "interestExpense": "38464000", "operatingIncome": "-225986000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18190000", "reportedCurrency": "USD", "netInterestIncome": "-22447000", "nonInterestIncome": "None", "operatingExpenses": "783768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5942102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218235000", "sellingGeneralAndAdministrative": "120754000", "netIncomeFromContinuingOperations": "-212021000" }, "balance": { "goodwill": "2977000000", "inventory": "2798000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16643000000", "longTermDebt": "2288000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5170000000", "totalLiabilities": "7297000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "5014000000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11629000000", "currentAccountsPayable": "2236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3098000000", "totalShareholderEquity": "9278000000", "capitalLeaseObligations": "460000000", "otherCurrentLiabilities": "338000000", "totalCurrentLiabilities": "3043000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "4254000000", "cashAndShortTermInvestments": "800000000", "commonStockSharesOutstanding": "192073000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "800000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212021000", "profitLoss": "None", "dividendPayout": "95462000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-109960000", "operatingCashflow": "-140394000", "capitalExpenditures": "173079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103274000", "cashflowFromInvestment": "-173397000", "stockBasedCompensation": "6745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218235000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7207140000, "cost_of_revenue": 6570317000, "gross_profit": 636823000, "ebit": -90951000, "ebitda": 118765000, "pretax_income": -131347000, "tax_provision": -57266000, "net_income": -75944000, "net_income_to_common": -75944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1229482000, "total_current_assets": 5356142000, "total_assets": 16887661000, "short_term_debt": 438948000, "long_term_debt": 2286805000, "total_debt": 2725753000, "total_liabilities": 7217251000, "total_equity": 9603683000, "shares_outstanding": 189840000, "goodwill_and_intangibles": 3922951000 }, "cash_flow": { "operating_cash_flow": 707578000, "capital_expenditure": 123604000, "free_cash_flow": 831182000, "dividends_paid": 95277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250217, "ticker_id": 1048, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90951000", "ebitda": "118765000", "netIncome": "-75944000", "grossProfit": "636823000", "depreciation": "None", "totalRevenue": "7207140000", "costOfRevenue": "6570317000", "interestIncome": "18309000", "incomeBeforeTax": "-131347000", "interestExpense": "40396000", "operatingIncome": "-120748000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-57266000", "reportedCurrency": "USD", "netInterestIncome": "-22087000", "nonInterestIncome": "None", "operatingExpenses": "757571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6570317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209716000", "sellingGeneralAndAdministrative": "118014000", "netIncomeFromContinuingOperations": "-74081000" }, "balance": { "goodwill": "2977842000", "inventory": "2687680000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "16887661000", "longTermDebt": "2286805000", "shortTermDebt": "438948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "945109000", "reportedCurrency": "USD", "retainedEarnings": "5479152000", "totalLiabilities": "7217251000", "otherCurrentAssets": "63513000", "totalCurrentAssets": "5356142000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1375467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11531519000", "currentAccountsPayable": "2016049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3107063000", "totalShareholderEquity": "9603683000", "capitalLeaseObligations": "470258000", "otherCurrentLiabilities": "468060000", "totalCurrentLiabilities": "2962839000", "otherNonCurrentLiabilities": "186665000", "totalNonCurrentLiabilities": "4254412000", "cashAndShortTermInvestments": "1229482000", "commonStockSharesOutstanding": "189840000", "intangibleAssetsExcludingGoodwill": "945109000", "cashAndCashEquivalentsAtCarryingValue": "1229482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74081000", "profitLoss": "None", "dividendPayout": "95277000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "276839000", "operatingCashflow": "707578000", "capitalExpenditures": "123604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226982000", "cashflowFromInvestment": "-121059000", "stockBasedCompensation": "4750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7207140000, "cost_of_revenue": 6570317000, "gross_profit": 636823000, "research_and_development": null, "selling_general_admin": 118014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90951000, "depreciation_amortisation": 209716000, "ebitda": 118765000, "interest_expense": 40396000, "interest_income": null, "other_non_operating": null, "pretax_income": -131347000, "tax_provision": -57266000, "effective_tax_rate": null, "net_income": -75944000, "net_income_continuing_ops": -74081000, "net_income_to_common": -75944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1229482000, "short_term_investments": null, "net_receivables": 1375467000, "inventory": 2687680000, "other_current_assets": null, "total_current_assets": 5356142000, "net_ppe": null, "goodwill": 2977842000, "intangible_assets": 945109000, "goodwill_and_intangibles": 3922951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11531519000, "total_assets": 16887661000, "short_term_debt": 438948000, "accounts_payable": 2016049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2962839000, "long_term_debt": 2286805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4254412000, "total_liabilities": 7217251000, "total_debt": 2725753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5479152000, "total_equity": 9603683000, "shares_outstanding": 189840000, "operating_cash_flow": 707578000, "stock_based_compensation": 4750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121059000, "dividends_paid": 95277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226982000, "free_cash_flow": 831182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-90951000", "ebitda": "118765000", "netIncome": "-75944000", "grossProfit": "636823000", "depreciation": "None", "totalRevenue": "7207140000", "costOfRevenue": "6570317000", "interestIncome": "18309000", "incomeBeforeTax": "-131347000", "interestExpense": "40396000", "operatingIncome": "-120748000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-57266000", "reportedCurrency": "USD", "netInterestIncome": "-22087000", "nonInterestIncome": "None", "operatingExpenses": "757571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6570317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209716000", "sellingGeneralAndAdministrative": "118014000", "netIncomeFromContinuingOperations": "-74081000" }, "balance": { "goodwill": "2977842000", "inventory": "2687680000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "16887661000", "longTermDebt": "2286805000", "shortTermDebt": "438948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "945109000", "reportedCurrency": "USD", "retainedEarnings": "5479152000", "totalLiabilities": "7217251000", "otherCurrentAssets": "63513000", "totalCurrentAssets": "5356142000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1375467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11531519000", "currentAccountsPayable": "2016049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3107063000", "totalShareholderEquity": "9603683000", "capitalLeaseObligations": "470258000", "otherCurrentLiabilities": "468060000", "totalCurrentLiabilities": "2962839000", "otherNonCurrentLiabilities": "186665000", "totalNonCurrentLiabilities": "4254412000", "cashAndShortTermInvestments": "1229482000", "commonStockSharesOutstanding": "189840000", "intangibleAssetsExcludingGoodwill": "945109000", "cashAndCashEquivalentsAtCarryingValue": "1229482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74081000", "profitLoss": "None", "dividendPayout": "95277000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "276839000", "operatingCashflow": "707578000", "capitalExpenditures": "123604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226982000", "cashflowFromInvestment": "-121059000", "stockBasedCompensation": "4750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209716000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7845831000, "cost_of_revenue": 6952722000, "gross_profit": 893109000, "ebit": 222911000, "ebitda": 428231000, "pretax_income": 177462000, "tax_provision": 23982000, "net_income": 151788000, "net_income_to_common": 151788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866274000, "total_current_assets": 5843016000, "total_assets": 17381762000, "short_term_debt": 213466000, "long_term_debt": 2635719000, "total_debt": 2849185000, "total_liabilities": 7424648000, "total_equity": 9889932000, "shares_outstanding": 191510000, "goodwill_and_intangibles": 3940426000 }, "cash_flow": { "operating_cash_flow": 225921000, "capital_expenditure": 84209000, "free_cash_flow": 310130000, "dividends_paid": 95908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250218, "ticker_id": 1048, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222911000", "ebitda": "428231000", "netIncome": "151788000", "grossProfit": "893109000", "depreciation": "None", "totalRevenue": "7845831000", "costOfRevenue": "6952722000", "interestIncome": "18495000", "incomeBeforeTax": "177462000", "interestExpense": "45449000", "operatingIncome": "196934000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23982000", "reportedCurrency": "USD", "netInterestIncome": "-26954000", "nonInterestIncome": "None", "operatingExpenses": "696175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6952722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205320000", "sellingGeneralAndAdministrative": "104858000", "netIncomeFromContinuingOperations": "153480000" }, "balance": { "goodwill": "2977432000", "inventory": "3160158000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17381762000", "longTermDebt": "2635719000", "shortTermDebt": "213466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "962994000", "reportedCurrency": "USD", "retainedEarnings": "5650373000", "totalLiabilities": "7424648000", "otherCurrentAssets": "99695000", "totalCurrentAssets": "5843016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1716889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11538746000", "currentAccountsPayable": "2172130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3153542000", "totalShareholderEquity": "9889932000", "capitalLeaseObligations": "393290000", "otherCurrentLiabilities": "446479000", "totalCurrentLiabilities": "2759433000", "otherNonCurrentLiabilities": "423716000", "totalNonCurrentLiabilities": "4665215000", "cashAndShortTermInvestments": "866274000", "commonStockSharesOutstanding": "191510000", "intangibleAssetsExcludingGoodwill": "962994000", "cashAndCashEquivalentsAtCarryingValue": "866274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150947000", "profitLoss": "None", "dividendPayout": "95908000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29999000", "operatingCashflow": "225921000", "capitalExpenditures": "84209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-516284000", "cashflowFromInvestment": "-83840000", "stockBasedCompensation": "5705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-371189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7845831000, "cost_of_revenue": 6952722000, "gross_profit": 893109000, "research_and_development": null, "selling_general_admin": 104858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222911000, "depreciation_amortisation": 205320000, "ebitda": 428231000, "interest_expense": 45449000, "interest_income": null, "other_non_operating": null, "pretax_income": 177462000, "tax_provision": 23982000, "effective_tax_rate": null, "net_income": 151788000, "net_income_continuing_ops": 153480000, "net_income_to_common": 151788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866274000, "short_term_investments": null, "net_receivables": 1716889000, "inventory": 3160158000, "other_current_assets": null, "total_current_assets": 5843016000, "net_ppe": null, "goodwill": 2977432000, "intangible_assets": 962994000, "goodwill_and_intangibles": 3940426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11538746000, "total_assets": 17381762000, "short_term_debt": 213466000, "accounts_payable": 2172130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2759433000, "long_term_debt": 2635719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4665215000, "total_liabilities": 7424648000, "total_debt": 2849185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5650373000, "total_equity": 9889932000, "shares_outstanding": 191510000, "operating_cash_flow": 225921000, "stock_based_compensation": 5705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83840000, "dividends_paid": 95908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -516284000, "free_cash_flow": 310130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222911000", "ebitda": "428231000", "netIncome": "151788000", "grossProfit": "893109000", "depreciation": "None", "totalRevenue": "7845831000", "costOfRevenue": "6952722000", "interestIncome": "18495000", "incomeBeforeTax": "177462000", "interestExpense": "45449000", "operatingIncome": "196934000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23982000", "reportedCurrency": "USD", "netInterestIncome": "-26954000", "nonInterestIncome": "None", "operatingExpenses": "696175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6952722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205320000", "sellingGeneralAndAdministrative": "104858000", "netIncomeFromContinuingOperations": "153480000" }, "balance": { "goodwill": "2977432000", "inventory": "3160158000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17381762000", "longTermDebt": "2635719000", "shortTermDebt": "213466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "962994000", "reportedCurrency": "USD", "retainedEarnings": "5650373000", "totalLiabilities": "7424648000", "otherCurrentAssets": "99695000", "totalCurrentAssets": "5843016000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1716889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11538746000", "currentAccountsPayable": "2172130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3153542000", "totalShareholderEquity": "9889932000", "capitalLeaseObligations": "393290000", "otherCurrentLiabilities": "446479000", "totalCurrentLiabilities": "2759433000", "otherNonCurrentLiabilities": "423716000", "totalNonCurrentLiabilities": "4665215000", "cashAndShortTermInvestments": "866274000", "commonStockSharesOutstanding": "191510000", "intangibleAssetsExcludingGoodwill": "962994000", "cashAndCashEquivalentsAtCarryingValue": "866274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150947000", "profitLoss": "None", "dividendPayout": "95908000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29999000", "operatingCashflow": "225921000", "capitalExpenditures": "84209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-516284000", "cashflowFromInvestment": "-83840000", "stockBasedCompensation": "5705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-371189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205320000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7027145000, "cost_of_revenue": 5905859000, "gross_profit": 1121286000, "ebit": 442787000, "ebitda": 641516000, "pretax_income": 402096000, "tax_provision": 85474000, "net_income": 314664000, "net_income_to_common": 314664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1240860000, "total_current_assets": 6322460000, "total_assets": 17915990000, "short_term_debt": 230246000, "long_term_debt": 2678645000, "total_debt": 2908891000, "total_liabilities": 7639901000, "total_equity": 10208318000, "shares_outstanding": 198710000, "goodwill_and_intangibles": 3954768000 }, "cash_flow": { "operating_cash_flow": 318820000, "capital_expenditure": 89108000, "free_cash_flow": 407928000, "dividends_paid": 99353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250219, "ticker_id": 1048, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442787000", "ebitda": "641516000", "netIncome": "314664000", "grossProfit": "1121286000", "depreciation": "None", "totalRevenue": "7027145000", "costOfRevenue": "5905859000", "interestIncome": "22179000", "incomeBeforeTax": "402096000", "interestExpense": "40691000", "operatingIncome": "410800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "85474000", "reportedCurrency": "USD", "netInterestIncome": "-18512000", "nonInterestIncome": "None", "operatingExpenses": "710486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5905859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198729000", "sellingGeneralAndAdministrative": "103374000", "netIncomeFromContinuingOperations": "316622000" }, "balance": { "goodwill": "2977511000", "inventory": "3130885000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17915990000", "longTermDebt": "2678645000", "shortTermDebt": "230246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "977257000", "reportedCurrency": "USD", "retainedEarnings": "5594493000", "totalLiabilities": "7639901000", "otherCurrentAssets": "94297000", "totalCurrentAssets": "6322460000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1856418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11593530000", "currentAccountsPayable": "2276556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218261000", "totalShareholderEquity": "10208318000", "capitalLeaseObligations": "407343000", "otherCurrentLiabilities": "411133000", "totalCurrentLiabilities": "2917935000", "otherNonCurrentLiabilities": "426366000", "totalNonCurrentLiabilities": "4721966000", "cashAndShortTermInvestments": "1240860000", "commonStockSharesOutstanding": "198710000", "intangibleAssetsExcludingGoodwill": "977257000", "cashAndCashEquivalentsAtCarryingValue": "1240860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312695000", "profitLoss": "None", "dividendPayout": "99353000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1120000", "operatingCashflow": "318820000", "capitalExpenditures": "89108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335460000", "cashflowFromInvestment": "-93297000", "stockBasedCompensation": "5380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7027145000, "cost_of_revenue": 5905859000, "gross_profit": 1121286000, "research_and_development": null, "selling_general_admin": 103374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442787000, "depreciation_amortisation": 198729000, "ebitda": 641516000, "interest_expense": 40691000, "interest_income": null, "other_non_operating": null, "pretax_income": 402096000, "tax_provision": 85474000, "effective_tax_rate": null, "net_income": 314664000, "net_income_continuing_ops": 316622000, "net_income_to_common": 314664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1240860000, "short_term_investments": null, "net_receivables": 1856418000, "inventory": 3130885000, "other_current_assets": null, "total_current_assets": 6322460000, "net_ppe": null, "goodwill": 2977511000, "intangible_assets": 977257000, "goodwill_and_intangibles": 3954768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11593530000, "total_assets": 17915990000, "short_term_debt": 230246000, "accounts_payable": 2276556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2917935000, "long_term_debt": 2678645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4721966000, "total_liabilities": 7639901000, "total_debt": 2908891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5594493000, "total_equity": 10208318000, "shares_outstanding": 198710000, "operating_cash_flow": 318820000, "stock_based_compensation": 5380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93297000, "dividends_paid": 99353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335460000, "free_cash_flow": 407928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "442787000", "ebitda": "641516000", "netIncome": "314664000", "grossProfit": "1121286000", "depreciation": "None", "totalRevenue": "7027145000", "costOfRevenue": "5905859000", "interestIncome": "22179000", "incomeBeforeTax": "402096000", "interestExpense": "40691000", "operatingIncome": "410800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "85474000", "reportedCurrency": "USD", "netInterestIncome": "-18512000", "nonInterestIncome": "None", "operatingExpenses": "710486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5905859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198729000", "sellingGeneralAndAdministrative": "103374000", "netIncomeFromContinuingOperations": "316622000" }, "balance": { "goodwill": "2977511000", "inventory": "3130885000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17915990000", "longTermDebt": "2678645000", "shortTermDebt": "230246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "977257000", "reportedCurrency": "USD", "retainedEarnings": "5594493000", "totalLiabilities": "7639901000", "otherCurrentAssets": "94297000", "totalCurrentAssets": "6322460000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1856418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11593530000", "currentAccountsPayable": "2276556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218261000", "totalShareholderEquity": "10208318000", "capitalLeaseObligations": "407343000", "otherCurrentLiabilities": "411133000", "totalCurrentLiabilities": "2917935000", "otherNonCurrentLiabilities": "426366000", "totalNonCurrentLiabilities": "4721966000", "cashAndShortTermInvestments": "1240860000", "commonStockSharesOutstanding": "198710000", "intangibleAssetsExcludingGoodwill": "977257000", "cashAndCashEquivalentsAtCarryingValue": "1240860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312695000", "profitLoss": "None", "dividendPayout": "99353000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1120000", "operatingCashflow": "318820000", "capitalExpenditures": "89108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335460000", "cashflowFromInvestment": "-93297000", "stockBasedCompensation": "5380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198729000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7660136000, "cost_of_revenue": 6957338000, "gross_profit": 702798000, "ebit": -23378000, "ebitda": 188290000, "pretax_income": -72684000, "tax_provision": -39028000, "net_income": -62183000, "net_income_to_common": -62183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1353747000, "total_current_assets": 6146454000, "total_assets": 17716265000, "short_term_debt": 155000000, "long_term_debt": 2739083000, "total_debt": 2894083000, "total_liabilities": 7478967000, "total_equity": 10169090000, "shares_outstanding": 187035000, "goodwill_and_intangibles": 3388376000 }, "cash_flow": { "operating_cash_flow": 230664000, "capital_expenditure": 123976000, "free_cash_flow": 354640000, "dividends_paid": 81880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250220, "ticker_id": 1048, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23378000", "ebitda": "188290000", "netIncome": "-62183000", "grossProfit": "702798000", "depreciation": "None", "totalRevenue": "7660136000", "costOfRevenue": "6957338000", "interestIncome": "31365000", "incomeBeforeTax": "-72684000", "interestExpense": "49306000", "operatingIncome": "-77361000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39028000", "reportedCurrency": "USD", "netInterestIncome": "-17941000", "nonInterestIncome": "None", "operatingExpenses": "780159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6957338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211668000", "sellingGeneralAndAdministrative": "150726000", "netIncomeFromContinuingOperations": "-33656000" }, "balance": { "goodwill": "2977744000", "inventory": "2921831000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17716265000", "longTermDebt": "2739083000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410632000", "reportedCurrency": "USD", "retainedEarnings": "5379182000", "totalLiabilities": "7478967000", "otherCurrentAssets": "145757000", "totalCurrentAssets": "6146454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11569811000", "currentAccountsPayable": "2205759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218083000", "totalShareholderEquity": "10169090000", "capitalLeaseObligations": "356452000", "otherCurrentLiabilities": "413790000", "totalCurrentLiabilities": "2774549000", "otherNonCurrentLiabilities": "418726000", "totalNonCurrentLiabilities": "4704418000", "cashAndShortTermInvestments": "1353747000", "commonStockSharesOutstanding": "187035000", "intangibleAssetsExcludingGoodwill": "410632000", "cashAndCashEquivalentsAtCarryingValue": "1353747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33656000", "profitLoss": "None", "dividendPayout": "81880000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52822000", "operatingCashflow": "230664000", "capitalExpenditures": "123976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975609000", "cashflowFromInvestment": "-123603000", "stockBasedCompensation": "14767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7660136000, "cost_of_revenue": 6957338000, "gross_profit": 702798000, "research_and_development": null, "selling_general_admin": 150726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23378000, "depreciation_amortisation": 211668000, "ebitda": 188290000, "interest_expense": 49306000, "interest_income": null, "other_non_operating": null, "pretax_income": -72684000, "tax_provision": -39028000, "effective_tax_rate": null, "net_income": -62183000, "net_income_continuing_ops": -33656000, "net_income_to_common": -62183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1353747000, "short_term_investments": null, "net_receivables": 1725119000, "inventory": 2921831000, "other_current_assets": null, "total_current_assets": 6146454000, "net_ppe": null, "goodwill": 2977744000, "intangible_assets": 410632000, "goodwill_and_intangibles": 3388376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11569811000, "total_assets": 17716265000, "short_term_debt": 155000000, "accounts_payable": 2205759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2774549000, "long_term_debt": 2739083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4704418000, "total_liabilities": 7478967000, "total_debt": 2894083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5379182000, "total_equity": 10169090000, "shares_outstanding": 187035000, "operating_cash_flow": 230664000, "stock_based_compensation": 14767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123603000, "dividends_paid": 81880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -975609000, "free_cash_flow": 354640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23378000", "ebitda": "188290000", "netIncome": "-62183000", "grossProfit": "702798000", "depreciation": "None", "totalRevenue": "7660136000", "costOfRevenue": "6957338000", "interestIncome": "31365000", "incomeBeforeTax": "-72684000", "interestExpense": "49306000", "operatingIncome": "-77361000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39028000", "reportedCurrency": "USD", "netInterestIncome": "-17941000", "nonInterestIncome": "None", "operatingExpenses": "780159000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6957338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211668000", "sellingGeneralAndAdministrative": "150726000", "netIncomeFromContinuingOperations": "-33656000" }, "balance": { "goodwill": "2977744000", "inventory": "2921831000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "17716265000", "longTermDebt": "2739083000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "410632000", "reportedCurrency": "USD", "retainedEarnings": "5379182000", "totalLiabilities": "7478967000", "otherCurrentAssets": "145757000", "totalCurrentAssets": "6146454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11569811000", "currentAccountsPayable": "2205759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3218083000", "totalShareholderEquity": "10169090000", "capitalLeaseObligations": "356452000", "otherCurrentLiabilities": "413790000", "totalCurrentLiabilities": "2774549000", "otherNonCurrentLiabilities": "418726000", "totalNonCurrentLiabilities": "4704418000", "cashAndShortTermInvestments": "1353747000", "commonStockSharesOutstanding": "187035000", "intangibleAssetsExcludingGoodwill": "410632000", "cashAndCashEquivalentsAtCarryingValue": "1353747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33656000", "profitLoss": "None", "dividendPayout": "81880000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-52822000", "operatingCashflow": "230664000", "capitalExpenditures": "123976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975609000", "cashflowFromInvestment": "-123603000", "stockBasedCompensation": "14767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211668000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 8905471000, "cost_of_revenue": 7087364000, "gross_profit": 1818107000, "ebit": 1108762000, "ebitda": 1304324000, "pretax_income": 1060076000, "tax_provision": 235015000, "net_income": 790922000, "net_income_to_common": 790922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2214751000, "total_current_assets": 7402392000, "total_assets": 18901812000, "short_term_debt": 454783000, "long_term_debt": 2861962000, "total_debt": 3316745000, "total_liabilities": 8286545000, "total_equity": 9824682000, "shares_outstanding": 185456000, "goodwill_and_intangibles": 3935202000 }, "cash_flow": { "operating_cash_flow": 1398906000, "capital_expenditure": 81187000, "free_cash_flow": 1480093000, "dividends_paid": 83585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250222, "ticker_id": 1048, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1108762000", "ebitda": "1304324000", "netIncome": "790922000", "grossProfit": "1818107000", "depreciation": "None", "totalRevenue": "8905471000", "costOfRevenue": "7087364000", "interestIncome": "24577000", "incomeBeforeTax": "1060076000", "interestExpense": "48686000", "operatingIncome": "1071362000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "235015000", "reportedCurrency": "USD", "netInterestIncome": "-24109000", "nonInterestIncome": "None", "operatingExpenses": "746745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7087364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195562000", "sellingGeneralAndAdministrative": "124213000", "netIncomeFromContinuingOperations": "825061000" }, "balance": { "goodwill": "2977315000", "inventory": "3133553000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18901812000", "longTermDebt": "2861962000", "shortTermDebt": "454783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "957887000", "reportedCurrency": "USD", "retainedEarnings": "5523245000", "totalLiabilities": "8286545000", "otherCurrentAssets": "104709000", "totalCurrentAssets": "7402392000", "currentLongTermDebt": "307819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1949379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11499420000", "currentAccountsPayable": "2366267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6906093000", "shortLongTermDebtTotal": "3538746000", "totalShareholderEquity": "9824682000", "capitalLeaseObligations": "334965000", "otherCurrentLiabilities": "656169000", "totalCurrentLiabilities": "3477219000", "otherNonCurrentLiabilities": "379742000", "totalNonCurrentLiabilities": "4809326000", "cashAndShortTermInvestments": "2214751000", "commonStockSharesOutstanding": "185456000", "intangibleAssetsExcludingGoodwill": "957887000", "cashAndCashEquivalentsAtCarryingValue": "2214751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825061000", "profitLoss": "None", "dividendPayout": "83585000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "158429000", "operatingCashflow": "1398906000", "capitalExpenditures": "81187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725480000", "cashflowFromInvestment": "-71440000", "stockBasedCompensation": "11474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-585592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8905471000, "cost_of_revenue": 7087364000, "gross_profit": 1818107000, "research_and_development": null, "selling_general_admin": 124213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1108762000, "depreciation_amortisation": 195562000, "ebitda": 1304324000, "interest_expense": 48686000, "interest_income": null, "other_non_operating": null, "pretax_income": 1060076000, "tax_provision": 235015000, "effective_tax_rate": null, "net_income": 790922000, "net_income_continuing_ops": 825061000, "net_income_to_common": 790922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2214751000, "short_term_investments": null, "net_receivables": 1949379000, "inventory": 3133553000, "other_current_assets": null, "total_current_assets": 7402392000, "net_ppe": null, "goodwill": 2977315000, "intangible_assets": 957887000, "goodwill_and_intangibles": 3935202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11499420000, "total_assets": 18901812000, "short_term_debt": 454783000, "accounts_payable": 2366267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3477219000, "long_term_debt": 2861962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4809326000, "total_liabilities": 8286545000, "total_debt": 3316745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5523245000, "total_equity": 9824682000, "shares_outstanding": 185456000, "operating_cash_flow": 1398906000, "stock_based_compensation": 11474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71440000, "dividends_paid": 83585000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -725480000, "free_cash_flow": 1480093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1108762000", "ebitda": "1304324000", "netIncome": "790922000", "grossProfit": "1818107000", "depreciation": "None", "totalRevenue": "8905471000", "costOfRevenue": "7087364000", "interestIncome": "24577000", "incomeBeforeTax": "1060076000", "interestExpense": "48686000", "operatingIncome": "1071362000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "235015000", "reportedCurrency": "USD", "netInterestIncome": "-24109000", "nonInterestIncome": "None", "operatingExpenses": "746745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7087364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195562000", "sellingGeneralAndAdministrative": "124213000", "netIncomeFromContinuingOperations": "825061000" }, "balance": { "goodwill": "2977315000", "inventory": "3133553000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18901812000", "longTermDebt": "2861962000", "shortTermDebt": "454783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "957887000", "reportedCurrency": "USD", "retainedEarnings": "5523245000", "totalLiabilities": "8286545000", "otherCurrentAssets": "104709000", "totalCurrentAssets": "7402392000", "currentLongTermDebt": "307819000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1949379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11499420000", "currentAccountsPayable": "2366267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6906093000", "shortLongTermDebtTotal": "3538746000", "totalShareholderEquity": "9824682000", "capitalLeaseObligations": "334965000", "otherCurrentLiabilities": "656169000", "totalCurrentLiabilities": "3477219000", "otherNonCurrentLiabilities": "379742000", "totalNonCurrentLiabilities": "4809326000", "cashAndShortTermInvestments": "2214751000", "commonStockSharesOutstanding": "185456000", "intangibleAssetsExcludingGoodwill": "957887000", "cashAndCashEquivalentsAtCarryingValue": "2214751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825061000", "profitLoss": "None", "dividendPayout": "83585000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "158429000", "operatingCashflow": "1398906000", "capitalExpenditures": "81187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-725480000", "cashflowFromInvestment": "-71440000", "stockBasedCompensation": "11474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83585000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-585592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195562000", "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": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "income_statement": { "revenue": 7833646000, "cost_of_revenue": 6455102000, "gross_profit": 1378544000, "ebit": 727392000, "ebitda": 916752000, "pretax_income": 680410000, "tax_provision": 145925000, "net_income": 507661000, "net_income_to_common": 507661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1614618000, "total_current_assets": 6692816000, "total_assets": 18197005000, "short_term_debt": 416064000, "long_term_debt": 2888472000, "total_debt": 3304536000, "total_liabilities": 7706301000, "total_equity": 9708952000, "shares_outstanding": 192348000, "goodwill_and_intangibles": 3957417000 }, "cash_flow": { "operating_cash_flow": 489960000, "capital_expenditure": 80181000, "free_cash_flow": 570141000, "dividends_paid": 87284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250223, "ticker_id": 1048, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:00.831385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "727392000", "ebitda": "916752000", "netIncome": "507661000", "grossProfit": "1378544000", "depreciation": "None", "totalRevenue": "7833646000", "costOfRevenue": "6455102000", "interestIncome": "17591000", "incomeBeforeTax": "680410000", "interestExpense": "46982000", "operatingIncome": "704356000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "145925000", "reportedCurrency": "USD", "netInterestIncome": "-29391000", "nonInterestIncome": "None", "operatingExpenses": "674188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6455102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189360000", "sellingGeneralAndAdministrative": "127388000", "netIncomeFromContinuingOperations": "534485000" }, "balance": { "goodwill": "2978546000", "inventory": "3258608000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18197005000", "longTermDebt": "2888472000", "shortTermDebt": "416064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "978871000", "reportedCurrency": "USD", "retainedEarnings": "4815908000", "totalLiabilities": "7706301000", "otherCurrentAssets": "188971000", "totalCurrentAssets": "6692816000", "currentLongTermDebt": "307551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1630619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11504189000", "currentAccountsPayable": "2001215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6945990000", "shortLongTermDebtTotal": "3524499000", "totalShareholderEquity": "9708952000", "capitalLeaseObligations": "328476000", "otherCurrentLiabilities": "470628000", "totalCurrentLiabilities": "2887907000", "otherNonCurrentLiabilities": "386713000", "totalNonCurrentLiabilities": "4818394000", "cashAndShortTermInvestments": "1614618000", "commonStockSharesOutstanding": "192348000", "intangibleAssetsExcludingGoodwill": "978871000", "cashAndCashEquivalentsAtCarryingValue": "1614618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "534485000", "profitLoss": "None", "dividendPayout": "87284000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "204902000", "operatingCashflow": "489960000", "capitalExpenditures": "80181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163683000", "cashflowFromInvestment": "-76043000", "stockBasedCompensation": "11569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7833646000, "cost_of_revenue": 6455102000, "gross_profit": 1378544000, "research_and_development": null, "selling_general_admin": 127388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 727392000, "depreciation_amortisation": 189360000, "ebitda": 916752000, "interest_expense": 46982000, "interest_income": null, "other_non_operating": null, "pretax_income": 680410000, "tax_provision": 145925000, "effective_tax_rate": null, "net_income": 507661000, "net_income_continuing_ops": 534485000, "net_income_to_common": 507661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1614618000, "short_term_investments": null, "net_receivables": 1630619000, "inventory": 3258608000, "other_current_assets": null, "total_current_assets": 6692816000, "net_ppe": null, "goodwill": 2978546000, "intangible_assets": 978871000, "goodwill_and_intangibles": 3957417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11504189000, "total_assets": 18197005000, "short_term_debt": 416064000, "accounts_payable": 2001215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2887907000, "long_term_debt": 2888472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4818394000, "total_liabilities": 7706301000, "total_debt": 3304536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4815908000, "total_equity": 9708952000, "shares_outstanding": 192348000, "operating_cash_flow": 489960000, "stock_based_compensation": 11569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76043000, "dividends_paid": 87284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163683000, "free_cash_flow": 570141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "727392000", "ebitda": "916752000", "netIncome": "507661000", "grossProfit": "1378544000", "depreciation": "None", "totalRevenue": "7833646000", "costOfRevenue": "6455102000", "interestIncome": "17591000", "incomeBeforeTax": "680410000", "interestExpense": "46982000", "operatingIncome": "704356000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "145925000", "reportedCurrency": "USD", "netInterestIncome": "-29391000", "nonInterestIncome": "None", "operatingExpenses": "674188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6455102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189360000", "sellingGeneralAndAdministrative": "127388000", "netIncomeFromContinuingOperations": "534485000" }, "balance": { "goodwill": "2978546000", "inventory": "3258608000", "commonStock": "2232000", "currentDebt": "None", "investments": "None", "totalAssets": "18197005000", "longTermDebt": "2888472000", "shortTermDebt": "416064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "978871000", "reportedCurrency": "USD", "retainedEarnings": "4815908000", "totalLiabilities": "7706301000", "otherCurrentAssets": "188971000", "totalCurrentAssets": "6692816000", "currentLongTermDebt": "307551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1630619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11504189000", "currentAccountsPayable": "2001215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6945990000", "shortLongTermDebtTotal": "3524499000", "totalShareholderEquity": "9708952000", "capitalLeaseObligations": "328476000", "otherCurrentLiabilities": "470628000", "totalCurrentLiabilities": "2887907000", "otherNonCurrentLiabilities": "386713000", "totalNonCurrentLiabilities": "4818394000", "cashAndShortTermInvestments": "1614618000", "commonStockSharesOutstanding": "192348000", "intangibleAssetsExcludingGoodwill": "978871000", "cashAndCashEquivalentsAtCarryingValue": "1614618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "534485000", "profitLoss": "None", "dividendPayout": "87284000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "204902000", "operatingCashflow": "489960000", "capitalExpenditures": "80181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163683000", "cashflowFromInvestment": "-76043000", "stockBasedCompensation": "11569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189360000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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" ] } } }