{ "ticker": { "uuid": "85aa6122-bac1-42e4-9d40-29c4d3d605d0", "symbol": "LH", "name": "Laboratory Corporation of America Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/85aa6122-bac1-42e4-9d40-29c4d3d605d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/85aa6122-bac1-42e4-9d40-29c4d3d605d0/" }, "ticker_metadata": { "id": 2488, "uuid": "85aa6122-bac1-42e4-9d40-29c4d3d605d0", "symbol": "LH", "name": "Laboratory Corporation of America Holdings", "asset_type": "equity", "market_cap": 21552058000, "stock_exchange_id": 3, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Laboratory Corporation of America Holdings, more commonly known as Labcorp, is an American company headquartered in Burlington, North Carolina. It operates one of the largest clinical laboratory networks in the world, with a United States network of 36 primary laboratories.", "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": "85aa6122-bac1-42e4-9d40-29c4d3d605d0", "symbol": "LH", "name": "Laboratory Corporation of America Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/85aa6122-bac1-42e4-9d40-29c4d3d605d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/85aa6122-bac1-42e4-9d40-29c4d3d605d0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.27, "quality": 0.7, "momentum": 0.26, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 265.15, "market_cap": 21980935000, "pe_ratio": 23.3467, "earnings_yield": 0.0428, "ebitda_to_ev": 0.0754, "shareholder_yield": 0.0109, "roe": 0.1079, "piotroski_f_score": 7, "momentum_12_1": 0.0084, "volatility_252d": 0.2302 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.773883+00:00", "batch_id": "" }, "size": { "price_close": 265.15, "market_cap": 21980935000, "market_cap_usd": 21980935000, "enterprise_value": 27521735000, "shares_outstanding": 82900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.3467, "pb_ratio": 2.5183, "ptbv_ratio": null, "ps_ratio": 1.5541, "pcf_ratio": 12.1207, "pfcf_ratio": 9.7998, "ev_ebitda": 13.2622, "ev_ebit": 19.8341, "ev_sales": 1.9458, "ev_fcf": 12.2701, "earnings_yield": 0.0428, "fcf_yield": 0.0815, "price_to_sales": 1.5541, "price_to_book": 2.5183, "price_to_cashflow": 12.1207, "ebitda_to_ev": 0.0754, "sales_yield": 0.5139 }, "yield": { "dividend_yield": 0.0109, "buyback_yield": 0, "shareholder_yield": 0.0109, "debt_paydown_yield": null, "total_yield": 0.0109 }, "quality": { "gross_margin": 0.2779, "operating_margin": 0.0981, "net_margin": 0.0666, "ebitda_margin": 0.1467, "fcf_margin": 0.1586, "roe": 0.1079, "roa": 0.0493, "roic": 0.0796, "roc_greenblatt": null, "asset_turnover": 0.741, "cash_conversion": 2.3824, "accruals_ratio": -0.0457, "sbc_to_revenue": 0.0088, "piotroski_f_score": 7, "altman_z_score": 3.0211, "earnings_stability_5y": 0.2298, "revenue_stability_5y": 0.0761, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2059, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1848, "net_debt_to_ebitda": 2.67, "debt_to_assets": 0.3417, "interest_coverage": 6.2168, "current_ratio": 1.7262, "quick_ratio": 1.5377, "net_debt": 5540800000, "local_beta": 0.0009, "volatility_252d": 0.2302, "volatility_60d": 0.5154, "max_drawdown_12m": -0.1339, "risk_adjusted_momentum": 0.0365 }, "growth": { "revenue_growth_1y": 0.0734, "revenue_growth_3y_cagr": 0.0555, "revenue_growth_5y_cagr": -0.0004, "eps_growth_1y": 0.2883, "eps_growth_3y_cagr": -0.1184, "eps_growth_5y_cagr": -0.1085, "fcf_growth_1y": 0.0599, "book_value_growth_1y": 0.0782, "revenue_growth": 0.0734, "earnings_growth": 0.2883 }, "momentum": { "price_return_1m": 0.0463, "price_return_3m": -0.014, "price_return_6m": 0.0316, "price_return_9m": -0.0409, "price_return_12m": 0.0551, "price_return_12m_ex1m": 0.0084, "momentum_6m": 0.0316, "momentum_12m": 0.0551, "momentum_12_1": 0.0084, "distance_from_52w_high": -0.0804, "distance_from_52w_low": 0.0995, "relative_strength": -0.0449 }, "raw_ttm": { "revenue_ttm": 14144200000, "gross_profit_ttm": 3930100000, "ebit_ttm": 1387600000, "ebitda_ttm": 2075200000, "net_income_ttm": 941500000, "eps_diluted_ttm": 11.3571, "operating_cash_flow_ttm": 1813500000, "capital_expenditure_ttm": 429500000, "fcf_ttm": 2243000000, "dividends_paid_ttm": 240300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 223200000, "cash_and_equivalents": 981100000, "total_current_assets": 4558800000, "total_current_liabilities": 2641000000, "net_ppe": null, "total_assets": 19087100000, "total_debt": 6521900000, "total_equity": 8728600000, "net_working_capital": 1624900000, "book_value_per_share": 105.2907, "retained_earnings": 8784400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1862700000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 54, "rank_ev_ebitda": 57, "rank_ev_ebit": 68, "rank_earnings_yield": 60, "rank_fcf_yield": 49, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 41, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 74, "rank_fcf_margin": 57, "rank_piotroski": 18, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 57 }, "composites": { "value_composite": 73, "quality_composite": 30, "momentum_composite": 74, "growth_composite": 76, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 71, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.4347, "os_score": 0.26, "value_percentile": 0.27, "quality_percentile": 0.7, "momentum_percentile": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4430, "ticker_id": 2488, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.773883+00:00", "batch_id": "", "os_score_delta": null, "price_close": 265.15, "market_cap": 21980935000, "market_cap_usd": 21980935000, "enterprise_value": 27521735000, "shares_outstanding": 82900000, "fx_rate_to_usd": null, "pe_ratio": 23.346718, "pb_ratio": 2.51826582, "ptbv_ratio": null, "ps_ratio": 1.55405997, "pcf_ratio": 12.12072512, "pfcf_ratio": 9.79979269, "ev_ebitda": 13.26220846, "ev_ebit": 19.8340552, "ev_sales": 1.94579651, "ev_fcf": 12.27005573, "earnings_yield": 0.04283257, "fcf_yield": 0.08149922, "dividend_yield": 0.0109322, "buyback_yield": 0, "shareholder_yield": 0.0109322, "debt_paydown_yield": null, "total_yield": 0.0109322, "gross_margin": 0.27785948, "operating_margin": 0.09810382, "net_margin": 0.06656439, "ebitda_margin": 0.14671738, "fcf_margin": 0.1585809, "roe": 0.1078638, "roa": 0.04932651, "roic": 0.07957554, "roc_greenblatt": null, "asset_turnover": 0.74103452, "cash_conversion": 2.38236856, "accruals_ratio": -0.04568531, "sbc_to_revenue": 0.00881633, "debt_to_equity": 1.18479481, "net_debt_to_ebitda": 2.67000771, "debt_to_assets": 0.34169151, "interest_coverage": 6.21684588, "current_ratio": 1.72616433, "quick_ratio": 1.53771299, "net_debt": 5540800000, "revenue_growth_1y": 0.07336804, "revenue_growth_3y_cagr": 0.0555202, "revenue_growth_5y_cagr": -0.00038374, "eps_growth_1y": 0.28831418, "eps_growth_3y_cagr": -0.11837789, "eps_growth_5y_cagr": -0.10845579, "fcf_growth_1y": 0.05991872, "book_value_growth_1y": 0.07815466, "piotroski_f_score": 7, "altman_z_score": 3.02112046, "earnings_stability_5y": 0.229803, "revenue_stability_5y": 0.076138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0462934, "price_return_3m": -0.0140392, "price_return_6m": 0.03156556, "price_return_9m": -0.04093887, "price_return_12m": 0.0550878, "price_return_12m_ex1m": 0.00840529, "distance_from_52w_high": -0.08036784, "distance_from_52w_low": 0.09946066, "relative_strength": -0.04487578, "local_beta": 0.0009, "volatility_252d": 0.230183, "volatility_60d": 0.515357, "max_drawdown_12m": -0.13392362, "revenue_ttm": 14144200000, "gross_profit_ttm": 3930100000, "ebit_ttm": 1387600000, "ebitda_ttm": 2075200000, "net_income_ttm": 941500000, "eps_diluted_ttm": 11.35705669, "operating_cash_flow_ttm": 1813500000, "capital_expenditure_ttm": 429500000, "fcf_ttm": 2243000000, "dividends_paid_ttm": 240300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 223200000, "cash_and_equivalents": 981100000, "total_current_assets": 4558800000, "total_current_liabilities": 2641000000, "net_ppe": null, "total_assets": 19087100000, "total_debt": 6521900000, "total_equity": 8728600000, "net_working_capital": 1624900000, "book_value_per_share": 105.2907117, "retained_earnings": 8784400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1862700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 60, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 54, "rank_ev_ebitda": 57, "rank_ev_ebit": 68, "rank_earnings_yield": 60, "rank_fcf_yield": 49, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 41, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 74, "rank_fcf_margin": 57, "rank_piotroski": 18, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 57, "value_composite": 73, "quality_composite": 30, "momentum_composite": 74, "growth_composite": 76, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 71, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 265.15, "os": 0.26, "value": 0.27, "quality": 0.7, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.3467, "earnings_yield": 0.0428, "shareholder_yield": 0.0109, "roe": 0.1079, "momentum_12_1": 0.0084, "complete_fields": { "id": 4430, "ticker_id": 2488, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.773883+00:00", "batch_id": "", "os_score_delta": null, "price_close": 265.15, "market_cap": 21980935000, "market_cap_usd": 21980935000, "enterprise_value": 27521735000, "shares_outstanding": 82900000, "fx_rate_to_usd": null, "pe_ratio": 23.346718, "pb_ratio": 2.51826582, "ptbv_ratio": null, "ps_ratio": 1.55405997, "pcf_ratio": 12.12072512, "pfcf_ratio": 9.79979269, "ev_ebitda": 13.26220846, "ev_ebit": 19.8340552, "ev_sales": 1.94579651, "ev_fcf": 12.27005573, "earnings_yield": 0.04283257, "fcf_yield": 0.08149922, "dividend_yield": 0.0109322, "buyback_yield": 0, "shareholder_yield": 0.0109322, "debt_paydown_yield": null, "total_yield": 0.0109322, "gross_margin": 0.27785948, "operating_margin": 0.09810382, "net_margin": 0.06656439, "ebitda_margin": 0.14671738, "fcf_margin": 0.1585809, "roe": 0.1078638, "roa": 0.04932651, "roic": 0.07957554, "roc_greenblatt": null, "asset_turnover": 0.74103452, "cash_conversion": 2.38236856, "accruals_ratio": -0.04568531, "sbc_to_revenue": 0.00881633, "debt_to_equity": 1.18479481, "net_debt_to_ebitda": 2.67000771, "debt_to_assets": 0.34169151, "interest_coverage": 6.21684588, "current_ratio": 1.72616433, "quick_ratio": 1.53771299, "net_debt": 5540800000, "revenue_growth_1y": 0.07336804, "revenue_growth_3y_cagr": 0.0555202, "revenue_growth_5y_cagr": -0.00038374, "eps_growth_1y": 0.28831418, "eps_growth_3y_cagr": -0.11837789, "eps_growth_5y_cagr": -0.10845579, "fcf_growth_1y": 0.05991872, "book_value_growth_1y": 0.07815466, "piotroski_f_score": 7, "altman_z_score": 3.02112046, "earnings_stability_5y": 0.229803, "revenue_stability_5y": 0.076138, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0462934, "price_return_3m": -0.0140392, "price_return_6m": 0.03156556, "price_return_9m": -0.04093887, "price_return_12m": 0.0550878, "price_return_12m_ex1m": 0.00840529, "distance_from_52w_high": -0.08036784, "distance_from_52w_low": 0.09946066, "relative_strength": -0.04487578, "local_beta": 0.0009, "volatility_252d": 0.230183, "volatility_60d": 0.515357, "max_drawdown_12m": -0.13392362, "revenue_ttm": 14144200000, "gross_profit_ttm": 3930100000, "ebit_ttm": 1387600000, "ebitda_ttm": 2075200000, "net_income_ttm": 941500000, "eps_diluted_ttm": 11.35705669, "operating_cash_flow_ttm": 1813500000, "capital_expenditure_ttm": 429500000, "fcf_ttm": 2243000000, "dividends_paid_ttm": 240300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 223200000, "cash_and_equivalents": 981100000, "total_current_assets": 4558800000, "total_current_liabilities": 2641000000, "net_ppe": null, "total_assets": 19087100000, "total_debt": 6521900000, "total_equity": 8728600000, "net_working_capital": 1624900000, "book_value_per_share": 105.2907117, "retained_earnings": 8784400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1862700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 60, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 39, "rank_pcf": 54, "rank_ev_ebitda": 57, "rank_ev_ebit": 68, "rank_earnings_yield": 60, "rank_fcf_yield": 49, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 41, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 74, "rank_fcf_margin": 57, "rank_piotroski": 18, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 64, "rank_relative_strength": 57, "value_composite": 73, "quality_composite": 30, "momentum_composite": 74, "growth_composite": 76, "yield_composite": 30, "svqf_composite": 80, "vc1_composite": 71, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 13951700000, "cost_of_revenue": 10219200000, "gross_profit": 3732500000, "ebit": 1331600000, "ebitda": 2012700000, "pretax_income": 1107500000, "tax_provision": 229800000, "net_income": 876500000, "net_income_to_common": 876500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532299999, "total_current_assets": 4020500000, "total_assets": 18392700000, "short_term_debt": 695800000, "long_term_debt": 5084600000, "total_debt": 5780400000, "total_liabilities": 9756000000, "total_equity": 8619800000, "shares_outstanding": 83800000, "goodwill_and_intangibles": 10385500000 }, "cash_flow": { "operating_cash_flow": 1640500000, "capital_expenditure": 434500000, "free_cash_flow": 2075000000, "dividends_paid": 240700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289437, "ticker_id": 2488, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1331600000", "ebitda": "2012700000", "netIncome": "876500000", "grossProfit": "3732500000", "depreciation": "None", "totalRevenue": "13951700000", "costOfRevenue": "10219200000", "interestIncome": "222200000", "incomeBeforeTax": "1107500000", "interestExpense": "224100000", "operatingIncome": "1516200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "229800000", "reportedCurrency": "USD", "netInterestIncome": "-224100000", "nonInterestIncome": "None", "operatingExpenses": "2216300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10219200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "681100000", "sellingGeneralAndAdministrative": "2216300000", "netIncomeFromContinuingOperations": "877700000" }, "balance": { "goodwill": "6789500000", "inventory": "534700000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18392700000", "longTermDebt": "5084600000", "shortTermDebt": "695800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "8639900000", "totalLiabilities": "9756000000", "otherCurrentAssets": "692800000", "totalCurrentAssets": "4020500000", "currentLongTermDebt": "500100000", "longTermInvestments": "153900000", "shortTermInvestments": "None", "currentNetReceivables": "2260700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14372200000", "currentAccountsPayable": "840800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3081500000", "shortLongTermDebtTotal": "7204000000", "totalShareholderEquity": "8619800000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "847800000", "totalCurrentLiabilities": "2823500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "6932500000", "cashAndShortTermInvestments": "532299999", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "532299999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877700000", "profitLoss": "None", "dividendPayout": "240700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30200000", "operatingCashflow": "1640500000", "capitalExpenditures": "434500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1457000000", "cashflowFromInvestment": "-1194000000", "stockBasedCompensation": "125800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13951700000, "cost_of_revenue": 10219200000, "gross_profit": 3732500000, "research_and_development": null, "selling_general_admin": 2216300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1331600000, "depreciation_amortisation": 681100000, "ebitda": 2012700000, "interest_expense": 224100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1107500000, "tax_provision": 229800000, "effective_tax_rate": null, "net_income": 876500000, "net_income_continuing_ops": 877700000, "net_income_to_common": 876500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532299999, "short_term_investments": null, "net_receivables": 2260700000, "inventory": 534700000, "other_current_assets": null, "total_current_assets": 4020500000, "net_ppe": null, "goodwill": 6789500000, "intangible_assets": 3596000000, "goodwill_and_intangibles": 10385500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14372200000, "total_assets": 18392700000, "short_term_debt": 695800000, "accounts_payable": 840800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2823500000, "long_term_debt": 5084600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6932500000, "total_liabilities": 9756000000, "total_debt": 5780400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8639900000, "total_equity": 8619800000, "shares_outstanding": 83800000, "operating_cash_flow": 1640500000, "stock_based_compensation": 125800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 434500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1194000000, "dividends_paid": 240700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1457000000, "free_cash_flow": 2075000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1331600000", "ebitda": "2012700000", "netIncome": "876500000", "grossProfit": "3732500000", "depreciation": "None", "totalRevenue": "13951700000", "costOfRevenue": "10219200000", "interestIncome": "222200000", "incomeBeforeTax": "1107500000", "interestExpense": "224100000", "operatingIncome": "1516200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "229800000", "reportedCurrency": "USD", "netInterestIncome": "-224100000", "nonInterestIncome": "None", "operatingExpenses": "2216300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10219200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "681100000", "sellingGeneralAndAdministrative": "2216300000", "netIncomeFromContinuingOperations": "877700000" }, "balance": { "goodwill": "6789500000", "inventory": "534700000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18392700000", "longTermDebt": "5084600000", "shortTermDebt": "695800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "8639900000", "totalLiabilities": "9756000000", "otherCurrentAssets": "692800000", "totalCurrentAssets": "4020500000", "currentLongTermDebt": "500100000", "longTermInvestments": "153900000", "shortTermInvestments": "None", "currentNetReceivables": "2260700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14372200000", "currentAccountsPayable": "840800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3081500000", "shortLongTermDebtTotal": "7204000000", "totalShareholderEquity": "8619800000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "847800000", "totalCurrentLiabilities": "2823500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "6932500000", "cashAndShortTermInvestments": "532299999", "commonStockSharesOutstanding": "83800000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "532299999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877700000", "profitLoss": "None", "dividendPayout": "240700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30200000", "operatingCashflow": "1640500000", "capitalExpenditures": "434500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1457000000", "cashflowFromInvestment": "-1194000000", "stockBasedCompensation": "125800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "240700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 13008900000, "cost_of_revenue": 9384500000, "gross_profit": 3624400000, "ebit": 1167800000, "ebitda": 1811300000, "pretax_income": 959500000, "tax_provision": 212400000, "net_income": 746000000, "net_income_to_common": 746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1518700000, "total_current_assets": 4806500000, "total_assets": 18379000000, "short_term_debt": 1191000000, "long_term_debt": 5331200000, "total_debt": 6522200000, "total_liabilities": 10312500000, "total_equity": 8052200000, "shares_outstanding": 84400000, "goodwill_and_intangibles": 9858600000 }, "cash_flow": { "operating_cash_flow": 1585800000, "capital_expenditure": 489900000, "free_cash_flow": 2075700000, "dividends_paid": 243100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289442, "ticker_id": 2488, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1167800000", "ebitda": "1811300000", "netIncome": "746000000", "grossProfit": "3624400000", "depreciation": "None", "totalRevenue": "13008900000", "costOfRevenue": "9384500000", "interestIncome": "202700000", "incomeBeforeTax": "959500000", "interestExpense": "208300000", "operatingIncome": "1086700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "212400000", "reportedCurrency": "USD", "netInterestIncome": "-208300000", "nonInterestIncome": "None", "operatingExpenses": "2537700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9384500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "643500000", "sellingGeneralAndAdministrative": "2230000000", "netIncomeFromContinuingOperations": "747100000" }, "balance": { "goodwill": "6369700000", "inventory": "493200000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18379000000", "longTermDebt": "5331200000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3488900000", "reportedCurrency": "USD", "retainedEarnings": "8303400000", "totalLiabilities": "10312500000", "otherCurrentAssets": "697600000", "totalCurrentAssets": "4806500000", "currentLongTermDebt": "1000300000", "longTermInvestments": "16300000", "shortTermInvestments": "None", "currentNetReceivables": "2097000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13572500000", "currentAccountsPayable": "875800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3045400000", "shortLongTermDebtTotal": "7272800000", "totalShareholderEquity": "8052200000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "718500000", "totalCurrentLiabilities": "3330200000", "otherNonCurrentLiabilities": "136200000", "totalNonCurrentLiabilities": "6982300000", "cashAndShortTermInvestments": "1518700000", "commonStockSharesOutstanding": "84400000", "intangibleAssetsExcludingGoodwill": "3488900000", "cashAndCashEquivalentsAtCarryingValue": "1518700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "746000000", "profitLoss": "None", "dividendPayout": "243100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14600000", "operatingCashflow": "1585800000", "capitalExpenditures": "489900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "779900000", "cashflowFromInvestment": "-1366800000", "stockBasedCompensation": "116700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "643500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13008900000, "cost_of_revenue": 9384500000, "gross_profit": 3624400000, "research_and_development": null, "selling_general_admin": 2230000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1167800000, "depreciation_amortisation": 643500000, "ebitda": 1811300000, "interest_expense": 208300000, "interest_income": null, "other_non_operating": null, "pretax_income": 959500000, "tax_provision": 212400000, "effective_tax_rate": null, "net_income": 746000000, "net_income_continuing_ops": 747100000, "net_income_to_common": 746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1518700000, "short_term_investments": null, "net_receivables": 2097000000, "inventory": 493200000, "other_current_assets": null, "total_current_assets": 4806500000, "net_ppe": null, "goodwill": 6369700000, "intangible_assets": 3488900000, "goodwill_and_intangibles": 9858600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13572500000, "total_assets": 18379000000, "short_term_debt": 1191000000, "accounts_payable": 875800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3330200000, "long_term_debt": 5331200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6982300000, "total_liabilities": 10312500000, "total_debt": 6522200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8303400000, "total_equity": 8052200000, "shares_outstanding": 84400000, "operating_cash_flow": 1585800000, "stock_based_compensation": 116700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 489900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1366800000, "dividends_paid": 243100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 779900000, "free_cash_flow": 2075700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1167800000", "ebitda": "1811300000", "netIncome": "746000000", "grossProfit": "3624400000", "depreciation": "None", "totalRevenue": "13008900000", "costOfRevenue": "9384500000", "interestIncome": "202700000", "incomeBeforeTax": "959500000", "interestExpense": "208300000", "operatingIncome": "1086700000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "212400000", "reportedCurrency": "USD", "netInterestIncome": "-208300000", "nonInterestIncome": "None", "operatingExpenses": "2537700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9384500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "643500000", "sellingGeneralAndAdministrative": "2230000000", "netIncomeFromContinuingOperations": "747100000" }, "balance": { "goodwill": "6369700000", "inventory": "493200000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18379000000", "longTermDebt": "5331200000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3488900000", "reportedCurrency": "USD", "retainedEarnings": "8303400000", "totalLiabilities": "10312500000", "otherCurrentAssets": "697600000", "totalCurrentAssets": "4806500000", "currentLongTermDebt": "1000300000", "longTermInvestments": "16300000", "shortTermInvestments": "None", "currentNetReceivables": "2097000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13572500000", "currentAccountsPayable": "875800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3045400000", "shortLongTermDebtTotal": "7272800000", "totalShareholderEquity": "8052200000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "718500000", "totalCurrentLiabilities": "3330200000", "otherNonCurrentLiabilities": "136200000", "totalNonCurrentLiabilities": "6982300000", "cashAndShortTermInvestments": "1518700000", "commonStockSharesOutstanding": "84400000", "intangibleAssetsExcludingGoodwill": "3488900000", "cashAndCashEquivalentsAtCarryingValue": "1518700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "746000000", "profitLoss": "None", "dividendPayout": "243100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14600000", "operatingCashflow": "1585800000", "capitalExpenditures": "489900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "779900000", "cashflowFromInvestment": "-1366800000", "stockBasedCompensation": "116700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "643500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 12161600000, "cost_of_revenue": 8796700000, "gross_profit": 3364900000, "ebit": 772100000, "ebitda": 1349400000, "pretax_income": 568900000, "tax_provision": 188500000, "net_income": 418000000, "net_income_to_common": 418000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536800000, "total_current_assets": 3765400000, "total_assets": 16725100000, "short_term_debt": 1172000000, "long_term_debt": 4054700000, "total_debt": 5226700000, "total_liabilities": 8834600000, "total_equity": 7875000000, "shares_outstanding": 87600000, "goodwill_and_intangibles": 9484500000 }, "cash_flow": { "operating_cash_flow": 1327700000, "capital_expenditure": 453600000, "free_cash_flow": 1781300000, "dividends_paid": 254000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289447, "ticker_id": 2488, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "772100000", "ebitda": "1349400000", "netIncome": "418000000", "grossProfit": "3364900000", "depreciation": "None", "totalRevenue": "12161600000", "costOfRevenue": "8796700000", "interestIncome": "172200000", "incomeBeforeTax": "568900000", "interestExpense": "199600000", "operatingIncome": "725600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "188500000", "reportedCurrency": "USD", "netInterestIncome": "-200400000", "nonInterestIncome": "None", "operatingExpenses": "2639300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8796700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577300000", "sellingGeneralAndAdministrative": "2177500000", "netIncomeFromContinuingOperations": "861400000" }, "balance": { "goodwill": "6142500000", "inventory": "474600000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16725100000", "longTermDebt": "4054700000", "shortTermDebt": "1172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3342000000", "reportedCurrency": "USD", "retainedEarnings": "7888200000", "totalLiabilities": "8834600000", "otherCurrentAssets": "655300000", "totalCurrentAssets": "3765400000", "currentLongTermDebt": "999800000", "longTermInvestments": "26900000", "shortTermInvestments": "None", "currentNetReceivables": "2098700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12959700000", "currentAccountsPayable": "827500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2981300000", "shortLongTermDebtTotal": "5954200000", "totalShareholderEquity": "7875000000", "capitalLeaseObligations": "899700000", "otherCurrentLiabilities": "676500000", "totalCurrentLiabilities": "3225200000", "otherNonCurrentLiabilities": "142300000", "totalNonCurrentLiabilities": "5609400000", "cashAndShortTermInvestments": "536800000", "commonStockSharesOutstanding": "87600000", "intangibleAssetsExcludingGoodwill": "3342000000", "cashAndCashEquivalentsAtCarryingValue": "536800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379200000", "profitLoss": "None", "dividendPayout": "254000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "1327700000", "capitalExpenditures": "453600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-1171500000", "stockBasedCompensation": "128700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "254000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1039800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12161600000, "cost_of_revenue": 8796700000, "gross_profit": 3364900000, "research_and_development": 2000000, "selling_general_admin": 2177500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 772100000, "depreciation_amortisation": 577300000, "ebitda": 1349400000, "interest_expense": 199600000, "interest_income": null, "other_non_operating": null, "pretax_income": 568900000, "tax_provision": 188500000, "effective_tax_rate": null, "net_income": 418000000, "net_income_continuing_ops": 861400000, "net_income_to_common": 418000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536800000, "short_term_investments": null, "net_receivables": 2098700000, "inventory": 474600000, "other_current_assets": null, "total_current_assets": 3765400000, "net_ppe": null, "goodwill": 6142500000, "intangible_assets": 3342000000, "goodwill_and_intangibles": 9484500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12959700000, "total_assets": 16725100000, "short_term_debt": 1172000000, "accounts_payable": 827500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3225200000, "long_term_debt": 4054700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5609400000, "total_liabilities": 8834600000, "total_debt": 5226700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7888200000, "total_equity": 7875000000, "shares_outstanding": 87600000, "operating_cash_flow": 1327700000, "stock_based_compensation": 128700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 453600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1171500000, "dividends_paid": 254000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59300000, "free_cash_flow": 1781300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "772100000", "ebitda": "1349400000", "netIncome": "418000000", "grossProfit": "3364900000", "depreciation": "None", "totalRevenue": "12161600000", "costOfRevenue": "8796700000", "interestIncome": "172200000", "incomeBeforeTax": "568900000", "interestExpense": "199600000", "operatingIncome": "725600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "188500000", "reportedCurrency": "USD", "netInterestIncome": "-200400000", "nonInterestIncome": "None", "operatingExpenses": "2639300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8796700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577300000", "sellingGeneralAndAdministrative": "2177500000", "netIncomeFromContinuingOperations": "861400000" }, "balance": { "goodwill": "6142500000", "inventory": "474600000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16725100000", "longTermDebt": "4054700000", "shortTermDebt": "1172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3342000000", "reportedCurrency": "USD", "retainedEarnings": "7888200000", "totalLiabilities": "8834600000", "otherCurrentAssets": "655300000", "totalCurrentAssets": "3765400000", "currentLongTermDebt": "999800000", "longTermInvestments": "26900000", "shortTermInvestments": "None", "currentNetReceivables": "2098700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12959700000", "currentAccountsPayable": "827500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2981300000", "shortLongTermDebtTotal": "5954200000", "totalShareholderEquity": "7875000000", "capitalLeaseObligations": "899700000", "otherCurrentLiabilities": "676500000", "totalCurrentLiabilities": "3225200000", "otherNonCurrentLiabilities": "142300000", "totalNonCurrentLiabilities": "5609400000", "cashAndShortTermInvestments": "536800000", "commonStockSharesOutstanding": "87600000", "intangibleAssetsExcludingGoodwill": "3342000000", "cashAndCashEquivalentsAtCarryingValue": "536800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379200000", "profitLoss": "None", "dividendPayout": "254000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "1327700000", "capitalExpenditures": "453600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-1171500000", "stockBasedCompensation": "128700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "254000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1039800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 11863900000, "cost_of_revenue": 8155000000, "gross_profit": 3708900000, "ebit": 1417200000, "ebitda": 1954400000, "pretax_income": 1237400000, "tax_provision": 233900000, "net_income": 1279100000, "net_income_to_common": 1279100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320600000, "total_current_assets": 4625000000, "total_assets": 20155100000, "short_term_debt": 471100000, "long_term_debt": 5038800000, "total_debt": 5509900000, "total_liabilities": 10039600000, "total_equity": 10096600000, "shares_outstanding": 91600000, "goodwill_and_intangibles": 9246600000 }, "cash_flow": { "operating_cash_flow": 1955900000, "capital_expenditure": 481900000, "free_cash_flow": 2437800000, "dividends_paid": 195200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289452, "ticker_id": 2488, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1417200000", "ebitda": "1954400000", "netIncome": "1279100000", "grossProfit": "3708900000", "depreciation": "None", "totalRevenue": "11863900000", "costOfRevenue": "8155000000", "interestIncome": "166000000", "incomeBeforeTax": "1237400000", "interestExpense": "179800000", "operatingIncome": "1436500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "233900000", "reportedCurrency": "USD", "netInterestIncome": "-180300000", "nonInterestIncome": "None", "operatingExpenses": "2272400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8155000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537200000", "sellingGeneralAndAdministrative": "1996600000", "netIncomeFromContinuingOperations": "1280600000" }, "balance": { "goodwill": "6123700000", "inventory": "470600000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "20155100000", "longTermDebt": "5038800000", "shortTermDebt": "471100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3122900000", "reportedCurrency": "USD", "retainedEarnings": "10581700000", "totalLiabilities": "10039600000", "otherCurrentAssets": "1836500000", "totalCurrentAssets": "4625000000", "currentLongTermDebt": "301300000", "longTermInvestments": "65700000", "shortTermInvestments": "None", "currentNetReceivables": "1997300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15529400000", "currentAccountsPayable": "852200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2956200000", "shortLongTermDebtTotal": "6246400000", "totalShareholderEquity": "10096600000", "capitalLeaseObligations": "954800000", "otherCurrentLiabilities": "1298500000", "totalCurrentLiabilities": "3078500000", "otherNonCurrentLiabilities": "422800000", "totalNonCurrentLiabilities": "6961100000", "cashAndShortTermInvestments": "320600000", "commonStockSharesOutstanding": "91600000", "intangibleAssetsExcludingGoodwill": "3122900000", "cashAndCashEquivalentsAtCarryingValue": "320600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1280600000", "profitLoss": "None", "dividendPayout": "195200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45500000", "operatingCashflow": "1955900000", "capitalExpenditures": "481900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1322200000", "cashflowFromInvestment": "-1652200000", "stockBasedCompensation": "144100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11863900000, "cost_of_revenue": 8155000000, "gross_profit": 3708900000, "research_and_development": null, "selling_general_admin": 1996600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1417200000, "depreciation_amortisation": 537200000, "ebitda": 1954400000, "interest_expense": 179800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1237400000, "tax_provision": 233900000, "effective_tax_rate": null, "net_income": 1279100000, "net_income_continuing_ops": 1280600000, "net_income_to_common": 1279100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320600000, "short_term_investments": null, "net_receivables": 1997300000, "inventory": 470600000, "other_current_assets": null, "total_current_assets": 4625000000, "net_ppe": null, "goodwill": 6123700000, "intangible_assets": 3122900000, "goodwill_and_intangibles": 9246600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15529400000, "total_assets": 20155100000, "short_term_debt": 471100000, "accounts_payable": 852200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3078500000, "long_term_debt": 5038800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6961100000, "total_liabilities": 10039600000, "total_debt": 5509900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10581700000, "total_equity": 10096600000, "shares_outstanding": 91600000, "operating_cash_flow": 1955900000, "stock_based_compensation": 144100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 481900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1652200000, "dividends_paid": 195200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1322200000, "free_cash_flow": 2437800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1417200000", "ebitda": "1954400000", "netIncome": "1279100000", "grossProfit": "3708900000", "depreciation": "None", "totalRevenue": "11863900000", "costOfRevenue": "8155000000", "interestIncome": "166000000", "incomeBeforeTax": "1237400000", "interestExpense": "179800000", "operatingIncome": "1436500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "233900000", "reportedCurrency": "USD", "netInterestIncome": "-180300000", "nonInterestIncome": "None", "operatingExpenses": "2272400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8155000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "537200000", "sellingGeneralAndAdministrative": "1996600000", "netIncomeFromContinuingOperations": "1280600000" }, "balance": { "goodwill": "6123700000", "inventory": "470600000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "20155100000", "longTermDebt": "5038800000", "shortTermDebt": "471100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3122900000", "reportedCurrency": "USD", "retainedEarnings": "10581700000", "totalLiabilities": "10039600000", "otherCurrentAssets": "1836500000", "totalCurrentAssets": "4625000000", "currentLongTermDebt": "301300000", "longTermInvestments": "65700000", "shortTermInvestments": "None", "currentNetReceivables": "1997300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15529400000", "currentAccountsPayable": "852200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2956200000", "shortLongTermDebtTotal": "6246400000", "totalShareholderEquity": "10096600000", "capitalLeaseObligations": "954800000", "otherCurrentLiabilities": "1298500000", "totalCurrentLiabilities": "3078500000", "otherNonCurrentLiabilities": "422800000", "totalNonCurrentLiabilities": "6961100000", "cashAndShortTermInvestments": "320600000", "commonStockSharesOutstanding": "91600000", "intangibleAssetsExcludingGoodwill": "3122900000", "cashAndCashEquivalentsAtCarryingValue": "320600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1280600000", "profitLoss": "None", "dividendPayout": "195200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-45500000", "operatingCashflow": "1955900000", "capitalExpenditures": "481900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1322200000", "cashflowFromInvestment": "-1652200000", "stockBasedCompensation": "144100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "633900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 13136100000, "cost_of_revenue": 8143700000, "gross_profit": 4992400000, "ebit": 3099400000, "ebitda": 3676400000, "pretax_income": 2887600000, "tax_provision": 690000000, "net_income": 2377300000, "net_income_to_common": 2377300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1472700000, "total_current_assets": 5330500000, "total_assets": 20385400000, "short_term_debt": 199000000, "long_term_debt": 5416500000, "total_debt": 5615500000, "total_liabilities": 10091400000, "total_equity": 10273400000, "shares_outstanding": 97500000, "goodwill_and_intangibles": 11694400000 }, "cash_flow": { "operating_cash_flow": 3109600000, "capital_expenditure": 460400000, "free_cash_flow": 3570000000, "dividends_paid": 1000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289457, "ticker_id": 2488, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3099400000", "ebitda": "3676400000", "netIncome": "2377300000", "grossProfit": "4992400000", "depreciation": "None", "totalRevenue": "13136100000", "costOfRevenue": "8143700000", "interestIncome": "175400000", "incomeBeforeTax": "2887600000", "interestExpense": "211800000", "operatingIncome": "3048600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "690000000", "reportedCurrency": "USD", "netInterestIncome": "-212100000", "nonInterestIncome": "None", "operatingExpenses": "1943800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "79200000", "costofGoodsAndServicesSold": "8143700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577000000", "sellingGeneralAndAdministrative": "1952100000", "netIncomeFromContinuingOperations": "2379500000" }, "balance": { "goodwill": "7958900000", "inventory": "401400000", "commonStock": "8500000", "currentDebt": "None", "investments": "None", "totalAssets": "20385400000", "longTermDebt": "5416500000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3735500000", "reportedCurrency": "USD", "retainedEarnings": "10456400000", "totalLiabilities": "10091400000", "otherCurrentAssets": "478100000", "totalCurrentAssets": "5330500000", "currentLongTermDebt": "1500000", "longTermInvestments": "60900000", "shortTermInvestments": "10900000", "currentNetReceivables": "2978300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15054900000", "currentAccountsPayable": "621300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2815400000", "shortLongTermDebtTotal": "6342600000", "totalShareholderEquity": "10273400000", "capitalLeaseObligations": "924600000", "otherCurrentLiabilities": "1164500000", "totalCurrentLiabilities": "2782900000", "otherNonCurrentLiabilities": "402000000", "totalNonCurrentLiabilities": "7308500000", "cashAndShortTermInvestments": "1472700000", "commonStockSharesOutstanding": "97500000", "intangibleAssetsExcludingGoodwill": "3735500000", "cashAndCashEquivalentsAtCarryingValue": "1472700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2379500000", "profitLoss": "None", "dividendPayout": "1000000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "3109600000", "capitalExpenditures": "460400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2065800000", "cashflowFromInvestment": "-884600000", "stockBasedCompensation": "153700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1668500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "745100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13136100000, "cost_of_revenue": 8143700000, "gross_profit": 4992400000, "research_and_development": null, "selling_general_admin": 1952100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3099400000, "depreciation_amortisation": 577000000, "ebitda": 3676400000, "interest_expense": 211800000, "interest_income": null, "other_non_operating": null, "pretax_income": 2887600000, "tax_provision": 690000000, "effective_tax_rate": null, "net_income": 2377300000, "net_income_continuing_ops": 2379500000, "net_income_to_common": 2377300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1472700000, "short_term_investments": 10900000, "net_receivables": 2978300000, "inventory": 401400000, "other_current_assets": null, "total_current_assets": 5330500000, "net_ppe": null, "goodwill": 7958900000, "intangible_assets": 3735500000, "goodwill_and_intangibles": 11694400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15054900000, "total_assets": 20385400000, "short_term_debt": 199000000, "accounts_payable": 621300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2782900000, "long_term_debt": 5416500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7308500000, "total_liabilities": 10091400000, "total_debt": 5615500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10456400000, "total_equity": 10273400000, "shares_outstanding": 97500000, "operating_cash_flow": 3109600000, "stock_based_compensation": 153700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 460400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -884600000, "dividends_paid": 1000000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2065800000, "free_cash_flow": 3570000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3099400000", "ebitda": "3676400000", "netIncome": "2377300000", "grossProfit": "4992400000", "depreciation": "None", "totalRevenue": "13136100000", "costOfRevenue": "8143700000", "interestIncome": "175400000", "incomeBeforeTax": "2887600000", "interestExpense": "211800000", "operatingIncome": "3048600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "690000000", "reportedCurrency": "USD", "netInterestIncome": "-212100000", "nonInterestIncome": "None", "operatingExpenses": "1943800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "79200000", "costofGoodsAndServicesSold": "8143700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577000000", "sellingGeneralAndAdministrative": "1952100000", "netIncomeFromContinuingOperations": "2379500000" }, "balance": { "goodwill": "7958900000", "inventory": "401400000", "commonStock": "8500000", "currentDebt": "None", "investments": "None", "totalAssets": "20385400000", "longTermDebt": "5416500000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3735500000", "reportedCurrency": "USD", "retainedEarnings": "10456400000", "totalLiabilities": "10091400000", "otherCurrentAssets": "478100000", "totalCurrentAssets": "5330500000", "currentLongTermDebt": "1500000", "longTermInvestments": "60900000", "shortTermInvestments": "10900000", "currentNetReceivables": "2978300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15054900000", "currentAccountsPayable": "621300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2815400000", "shortLongTermDebtTotal": "6342600000", "totalShareholderEquity": "10273400000", "capitalLeaseObligations": "924600000", "otherCurrentLiabilities": "1164500000", "totalCurrentLiabilities": "2782900000", "otherNonCurrentLiabilities": "402000000", "totalNonCurrentLiabilities": "7308500000", "cashAndShortTermInvestments": "1472700000", "commonStockSharesOutstanding": "97500000", "intangibleAssetsExcludingGoodwill": "3735500000", "cashAndCashEquivalentsAtCarryingValue": "1472700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2379500000", "profitLoss": "None", "dividendPayout": "1000000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "3109600000", "capitalExpenditures": "460400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2065800000", "cashflowFromInvestment": "-884600000", "stockBasedCompensation": "153700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1668500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "745100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 13978500000, "cost_of_revenue": 9025700000, "gross_profit": 4952800000, "ebit": 2426500000, "ebitda": 3251500000, "pretax_income": 2219100000, "tax_provision": 662100000, "net_income": 1556100000, "net_income_to_common": 1556100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1320800000, "total_current_assets": 5125400000, "total_assets": 20071700000, "short_term_debt": 575400000, "long_term_debt": 5419000000, "total_debt": 5994400000, "total_liabilities": 10614400000, "total_equity": 9436600000, "shares_outstanding": 98000000, "goodwill_and_intangibles": 11712600000 }, "cash_flow": { "operating_cash_flow": 2135300000, "capital_expenditure": 381700000, "free_cash_flow": 2517000000, "dividends_paid": 151700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289462, "ticker_id": 2488, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2426500000", "ebitda": "3251500000", "netIncome": "1556100000", "grossProfit": "4952800000", "depreciation": "None", "totalRevenue": "13978500000", "costOfRevenue": "9025700000", "interestIncome": "194200000", "incomeBeforeTax": "2219100000", "interestExpense": "207400000", "operatingIncome": "2445400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "662100000", "reportedCurrency": "USD", "netInterestIncome": "-207400000", "nonInterestIncome": "None", "operatingExpenses": "2507400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9025700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "825000000", "sellingGeneralAndAdministrative": "1729000000", "netIncomeFromContinuingOperations": "-900000" }, "balance": { "goodwill": "7751500000", "inventory": "423200000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "20071700000", "longTermDebt": "5419000000", "shortTermDebt": "575400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3961100000", "reportedCurrency": "USD", "retainedEarnings": "9479200000", "totalLiabilities": "10614400000", "otherCurrentAssets": "364800000", "totalCurrentAssets": "5125400000", "currentLongTermDebt": "376700000", "longTermInvestments": "73500000", "shortTermInvestments": "73000000", "currentNetReceivables": "3016600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14946300000", "currentAccountsPayable": "638900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2809300000", "shortLongTermDebtTotal": "6756400000", "totalShareholderEquity": "9436600000", "capitalLeaseObligations": "960700000", "otherCurrentLiabilities": "982900000", "totalCurrentLiabilities": "3078500000", "otherNonCurrentLiabilities": "526400000", "totalNonCurrentLiabilities": "7535900000", "cashAndShortTermInvestments": "1320800000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "3961100000", "cashAndCashEquivalentsAtCarryingValue": "1320800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1557000000", "profitLoss": "None", "dividendPayout": "151700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-196600000", "operatingCashflow": "2135300000", "capitalExpenditures": "381700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-517400000", "cashflowFromInvestment": "-643200000", "stockBasedCompensation": "111700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13978500000, "cost_of_revenue": 9025700000, "gross_profit": 4952800000, "research_and_development": null, "selling_general_admin": 1729000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2426500000, "depreciation_amortisation": 825000000, "ebitda": 3251500000, "interest_expense": 207400000, "interest_income": null, "other_non_operating": null, "pretax_income": 2219100000, "tax_provision": 662100000, "effective_tax_rate": null, "net_income": 1556100000, "net_income_continuing_ops": -900000, "net_income_to_common": 1556100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1320800000, "short_term_investments": 73000000, "net_receivables": 3016600000, "inventory": 423200000, "other_current_assets": null, "total_current_assets": 5125400000, "net_ppe": null, "goodwill": 7751500000, "intangible_assets": 3961100000, "goodwill_and_intangibles": 11712600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14946300000, "total_assets": 20071700000, "short_term_debt": 575400000, "accounts_payable": 638900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3078500000, "long_term_debt": 5419000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7535900000, "total_liabilities": 10614400000, "total_debt": 5994400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9479200000, "total_equity": 9436600000, "shares_outstanding": 98000000, "operating_cash_flow": 2135300000, "stock_based_compensation": 111700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -643200000, "dividends_paid": 151700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -517400000, "free_cash_flow": 2517000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2426500000", "ebitda": "3251500000", "netIncome": "1556100000", "grossProfit": "4952800000", "depreciation": "None", "totalRevenue": "13978500000", "costOfRevenue": "9025700000", "interestIncome": "194200000", "incomeBeforeTax": "2219100000", "interestExpense": "207400000", "operatingIncome": "2445400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "662100000", "reportedCurrency": "USD", "netInterestIncome": "-207400000", "nonInterestIncome": "None", "operatingExpenses": "2507400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9025700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "825000000", "sellingGeneralAndAdministrative": "1729000000", "netIncomeFromContinuingOperations": "-900000" }, "balance": { "goodwill": "7751500000", "inventory": "423200000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "20071700000", "longTermDebt": "5419000000", "shortTermDebt": "575400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3961100000", "reportedCurrency": "USD", "retainedEarnings": "9479200000", "totalLiabilities": "10614400000", "otherCurrentAssets": "364800000", "totalCurrentAssets": "5125400000", "currentLongTermDebt": "376700000", "longTermInvestments": "73500000", "shortTermInvestments": "73000000", "currentNetReceivables": "3016600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14946300000", "currentAccountsPayable": "638900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2809300000", "shortLongTermDebtTotal": "6756400000", "totalShareholderEquity": "9436600000", "capitalLeaseObligations": "960700000", "otherCurrentLiabilities": "982900000", "totalCurrentLiabilities": "3078500000", "otherNonCurrentLiabilities": "526400000", "totalNonCurrentLiabilities": "7535900000", "cashAndShortTermInvestments": "1320800000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "3961100000", "cashAndCashEquivalentsAtCarryingValue": "1320800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1557000000", "profitLoss": "None", "dividendPayout": "151700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-196600000", "operatingCashflow": "2135300000", "capitalExpenditures": "381700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-517400000", "cashflowFromInvestment": "-643200000", "stockBasedCompensation": "111700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "624700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 11554800000, "cost_of_revenue": 8302300000, "gross_profit": 3252500000, "ebit": 1345600000, "ebitda": 2116900000, "pretax_income": 1104900000, "tax_provision": 280000000, "net_income": 823800000, "net_income_to_common": 823800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337500000, "total_current_assets": 2981200000, "total_assets": 18021400000, "short_term_debt": 630100000, "long_term_debt": 5789800000, "total_debt": 6419900000, "total_liabilities": 10459300000, "total_equity": 7567000000, "shares_outstanding": 98600000, "goodwill_and_intangibles": 11899500000 }, "cash_flow": { "operating_cash_flow": 1444700000, "capital_expenditure": 400200000, "free_cash_flow": 1844900000, "dividends_paid": 2395000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289467, "ticker_id": 2488, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1345600000", "ebitda": "2116900000", "netIncome": "823800000", "grossProfit": "3252500000", "depreciation": "None", "totalRevenue": "11554800000", "costOfRevenue": "8302300000", "interestIncome": "212300000", "incomeBeforeTax": "1104900000", "interestExpense": "240700000", "operatingIncome": "1330200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "280000000", "reportedCurrency": "USD", "netInterestIncome": "-240700000", "nonInterestIncome": "None", "operatingExpenses": "1867700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8302300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "771300000", "sellingGeneralAndAdministrative": "1624500000", "netIncomeFromContinuingOperations": "824900000" }, "balance": { "goodwill": "7865000000", "inventory": "244700000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "18021400000", "longTermDebt": "5789800000", "shortTermDebt": "630100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4034500000", "reportedCurrency": "USD", "retainedEarnings": "7903600000", "totalLiabilities": "10459300000", "otherCurrentAssets": "373700000", "totalCurrentAssets": "2981200000", "currentLongTermDebt": "415200000", "longTermInvestments": "84900000", "shortTermInvestments": "9100000", "currentNetReceivables": "2025300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15040200000", "currentAccountsPayable": "632300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2724300000", "shortLongTermDebtTotal": "7107600000", "totalShareholderEquity": "7567000000", "capitalLeaseObligations": "902600000", "otherCurrentLiabilities": "785700000", "totalCurrentLiabilities": "2655800000", "otherNonCurrentLiabilities": "118100000", "totalNonCurrentLiabilities": "7803500000", "cashAndShortTermInvestments": "337500000", "commonStockSharesOutstanding": "98600000", "intangibleAssetsExcludingGoodwill": "4034500000", "cashAndCashEquivalentsAtCarryingValue": "337500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824900000", "profitLoss": "None", "dividendPayout": "2395000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21900000", "operatingCashflow": "1444700000", "capitalExpenditures": "400200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252700000", "cashflowFromInvestment": "-1283100000", "stockBasedCompensation": "107000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2395000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11554800000, "cost_of_revenue": 8302300000, "gross_profit": 3252500000, "research_and_development": null, "selling_general_admin": 1624500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1345600000, "depreciation_amortisation": 771300000, "ebitda": 2116900000, "interest_expense": 240700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1104900000, "tax_provision": 280000000, "effective_tax_rate": null, "net_income": 823800000, "net_income_continuing_ops": 824900000, "net_income_to_common": 823800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337500000, "short_term_investments": 9100000, "net_receivables": 2025300000, "inventory": 244700000, "other_current_assets": null, "total_current_assets": 2981200000, "net_ppe": null, "goodwill": 7865000000, "intangible_assets": 4034500000, "goodwill_and_intangibles": 11899500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15040200000, "total_assets": 18021400000, "short_term_debt": 630100000, "accounts_payable": 632300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2655800000, "long_term_debt": 5789800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7803500000, "total_liabilities": 10459300000, "total_debt": 6419900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7903600000, "total_equity": 7567000000, "shares_outstanding": 98600000, "operating_cash_flow": 1444700000, "stock_based_compensation": 107000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1283100000, "dividends_paid": 2395000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252700000, "free_cash_flow": 1844900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1345600000", "ebitda": "2116900000", "netIncome": "823800000", "grossProfit": "3252500000", "depreciation": "None", "totalRevenue": "11554800000", "costOfRevenue": "8302300000", "interestIncome": "212300000", "incomeBeforeTax": "1104900000", "interestExpense": "240700000", "operatingIncome": "1330200000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "280000000", "reportedCurrency": "USD", "netInterestIncome": "-240700000", "nonInterestIncome": "None", "operatingExpenses": "1867700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8302300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "771300000", "sellingGeneralAndAdministrative": "1624500000", "netIncomeFromContinuingOperations": "824900000" }, "balance": { "goodwill": "7865000000", "inventory": "244700000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "18021400000", "longTermDebt": "5789800000", "shortTermDebt": "630100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4034500000", "reportedCurrency": "USD", "retainedEarnings": "7903600000", "totalLiabilities": "10459300000", "otherCurrentAssets": "373700000", "totalCurrentAssets": "2981200000", "currentLongTermDebt": "415200000", "longTermInvestments": "84900000", "shortTermInvestments": "9100000", "currentNetReceivables": "2025300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15040200000", "currentAccountsPayable": "632300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2724300000", "shortLongTermDebtTotal": "7107600000", "totalShareholderEquity": "7567000000", "capitalLeaseObligations": "902600000", "otherCurrentLiabilities": "785700000", "totalCurrentLiabilities": "2655800000", "otherNonCurrentLiabilities": "118100000", "totalNonCurrentLiabilities": "7803500000", "cashAndShortTermInvestments": "337500000", "commonStockSharesOutstanding": "98600000", "intangibleAssetsExcludingGoodwill": "4034500000", "cashAndCashEquivalentsAtCarryingValue": "337500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824900000", "profitLoss": "None", "dividendPayout": "2395000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21900000", "operatingCashflow": "1444700000", "capitalExpenditures": "400200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252700000", "cashflowFromInvestment": "-1283100000", "stockBasedCompensation": "107000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2395000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-450000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "577200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 11333400000, "cost_of_revenue": 8157000000, "gross_profit": 3176400000, "ebit": 1512500000, "ebitda": 2064600000, "pretax_income": 1268300000, "tax_provision": 384400000, "net_income": 883700000, "net_income_to_common": 883700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426800000, "total_current_assets": 2835400000, "total_assets": 16185300000, "short_term_debt": 17900000, "long_term_debt": 6041900000, "total_debt": 6059800000, "total_liabilities": 9194800000, "total_equity": 6971400000, "shares_outstanding": 102600000, "goodwill_and_intangibles": 11271400000 }, "cash_flow": { "operating_cash_flow": 1305400000, "capital_expenditure": 379800000, "free_cash_flow": 1685200000, "dividends_paid": 467200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289472, "ticker_id": 2488, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1512500000", "ebitda": "2064600000", "netIncome": "883700000", "grossProfit": "3176400000", "depreciation": "None", "totalRevenue": "11333400000", "costOfRevenue": "8157000000", "interestIncome": "225100000", "incomeBeforeTax": "1268300000", "interestExpense": "244200000", "operatingIncome": "1325700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "384400000", "reportedCurrency": "USD", "netInterestIncome": "-244200000", "nonInterestIncome": "None", "operatingExpenses": "1802600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "186800000", "costofGoodsAndServicesSold": "8157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "552100000", "sellingGeneralAndAdministrative": "1570900000", "netIncomeFromContinuingOperations": "883900000" }, "balance": { "goodwill": "7360300000", "inventory": "237300000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "16185300000", "longTermDebt": "6041900000", "shortTermDebt": "17900000", "treasuryStock": "-1108100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3911100000", "reportedCurrency": "USD", "retainedEarnings": "7079800000", "totalLiabilities": "9194800000", "otherCurrentAssets": "309000000", "totalCurrentAssets": "2835400000", "currentLongTermDebt": "10000000", "longTermInvestments": "60500000", "shortTermInvestments": "None", "currentNetReceivables": "1862300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13349900000", "currentAccountsPayable": "634600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1784700000", "shortLongTermDebtTotal": "6059800000", "totalShareholderEquity": "6971400000", "capitalLeaseObligations": "58900000", "otherCurrentLiabilities": "745200000", "totalCurrentLiabilities": "1878900000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "7315900000", "cashAndShortTermInvestments": "426800000", "commonStockSharesOutstanding": "102600000", "intangibleAssetsExcludingGoodwill": "3911100000", "cashAndCashEquivalentsAtCarryingValue": "426800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "883900000", "profitLoss": "None", "dividendPayout": "467200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18900000", "operatingCashflow": "1305400000", "capitalExpenditures": "379800000", "changeInReceivables": "-30800000", "changeInExchangeRate": "-12000000", "cashflowFromFinancing": "-1389900000", "cashflowFromInvestment": "206700000", "stockBasedCompensation": "91600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11333400000, "cost_of_revenue": 8157000000, "gross_profit": 3176400000, "research_and_development": 0, "selling_general_admin": 1570900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1512500000, "depreciation_amortisation": 552100000, "ebitda": 2064600000, "interest_expense": 244200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1268300000, "tax_provision": 384400000, "effective_tax_rate": null, "net_income": 883700000, "net_income_continuing_ops": 883900000, "net_income_to_common": 883700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426800000, "short_term_investments": null, "net_receivables": 1862300000, "inventory": 237300000, "other_current_assets": null, "total_current_assets": 2835400000, "net_ppe": null, "goodwill": 7360300000, "intangible_assets": 3911100000, "goodwill_and_intangibles": 11271400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13349900000, "total_assets": 16185300000, "short_term_debt": 17900000, "accounts_payable": 634600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1878900000, "long_term_debt": 6041900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7315900000, "total_liabilities": 9194800000, "total_debt": 6059800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7079800000, "total_equity": 6971400000, "shares_outstanding": 102600000, "operating_cash_flow": 1305400000, "stock_based_compensation": 91600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 379800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 206700000, "dividends_paid": 467200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1389900000, "free_cash_flow": 1685200000, "net_change_in_cash": 110200000 }, "raw_data": { "income": { "ebit": "1512500000", "ebitda": "2064600000", "netIncome": "883700000", "grossProfit": "3176400000", "depreciation": "None", "totalRevenue": "11333400000", "costOfRevenue": "8157000000", "interestIncome": "225100000", "incomeBeforeTax": "1268300000", "interestExpense": "244200000", "operatingIncome": "1325700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "384400000", "reportedCurrency": "USD", "netInterestIncome": "-244200000", "nonInterestIncome": "None", "operatingExpenses": "1802600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "186800000", "costofGoodsAndServicesSold": "8157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "552100000", "sellingGeneralAndAdministrative": "1570900000", "netIncomeFromContinuingOperations": "883900000" }, "balance": { "goodwill": "7360300000", "inventory": "237300000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "16185300000", "longTermDebt": "6041900000", "shortTermDebt": "17900000", "treasuryStock": "-1108100000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3911100000", "reportedCurrency": "USD", "retainedEarnings": "7079800000", "totalLiabilities": "9194800000", "otherCurrentAssets": "309000000", "totalCurrentAssets": "2835400000", "currentLongTermDebt": "10000000", "longTermInvestments": "60500000", "shortTermInvestments": "None", "currentNetReceivables": "1862300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13349900000", "currentAccountsPayable": "634600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1784700000", "shortLongTermDebtTotal": "6059800000", "totalShareholderEquity": "6971400000", "capitalLeaseObligations": "58900000", "otherCurrentLiabilities": "745200000", "totalCurrentLiabilities": "1878900000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "7315900000", "cashAndShortTermInvestments": "426800000", "commonStockSharesOutstanding": "102600000", "intangibleAssetsExcludingGoodwill": "3911100000", "cashAndCashEquivalentsAtCarryingValue": "426800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "883900000", "profitLoss": "None", "dividendPayout": "467200000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18900000", "operatingCashflow": "1305400000", "capitalExpenditures": "379800000", "changeInReceivables": "-30800000", "changeInExchangeRate": "-12000000", "cashflowFromFinancing": "-1389900000", "cashflowFromInvestment": "206700000", "stockBasedCompensation": "91600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "110200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "552100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3537600000, "cost_of_revenue": 2599400000, "gross_profit": 938200000, "ebit": 387200000, "ebitda": 560500000, "pretax_income": 319700000, "tax_provision": 41700000, "net_income": 277800000, "net_income_to_common": 277800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 981100000, "total_current_assets": 4558800000, "total_assets": 19087100000, "short_term_debt": 688200000, "long_term_debt": 5833700000, "total_debt": 6521900000, "total_liabilities": 10341600000, "total_equity": 8728600000, "shares_outstanding": 82900000, "goodwill_and_intangibles": 10591300000 }, "cash_flow": { "operating_cash_flow": 191500000, "capital_expenditure": 121000000, "free_cash_flow": 312500000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289435, "ticker_id": 2488, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387200000", "ebitda": "560500000", "netIncome": "277800000", "grossProfit": "938200000", "depreciation": "None", "totalRevenue": "3537600000", "costOfRevenue": "2599400000", "interestIncome": "None", "incomeBeforeTax": "319700000", "interestExpense": "55100000", "operatingIncome": "387200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "41700000", "reportedCurrency": "USD", "netInterestIncome": "-55100000", "nonInterestIncome": "None", "operatingExpenses": "551000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2599400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173300000", "sellingGeneralAndAdministrative": "551000000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "6955200000", "inventory": "497700000", "commonStock": "7400000", "currentDebt": "None", "investments": "None", "totalAssets": "19087100000", "longTermDebt": "5833700000", "shortTermDebt": "688200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3636100000", "reportedCurrency": "USD", "retainedEarnings": "8784400000", "totalLiabilities": "10341600000", "otherCurrentAssets": "791400000", "totalCurrentAssets": "4558800000", "currentLongTermDebt": "500400000", "longTermInvestments": "146600000", "shortTermInvestments": "None", "currentNetReceivables": "2288600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14528300000", "currentAccountsPayable": "695700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7240600000", "totalShareholderEquity": "8728600000", "capitalLeaseObligations": "906500000", "otherCurrentLiabilities": "851900000", "totalCurrentLiabilities": "2641000000", "otherNonCurrentLiabilities": "691800000", "totalNonCurrentLiabilities": "7700600000", "cashAndShortTermInvestments": "981100000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "3636100000", "cashAndCashEquivalentsAtCarryingValue": "981100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278000000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "35400000", "operatingCashflow": "191500000", "capitalExpenditures": "121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580500000", "cashflowFromInvestment": "-322100000", "stockBasedCompensation": "31700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3537600000, "cost_of_revenue": 2599400000, "gross_profit": 938200000, "research_and_development": null, "selling_general_admin": 551000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387200000, "depreciation_amortisation": 173300000, "ebitda": 560500000, "interest_expense": 55100000, "interest_income": null, "other_non_operating": null, "pretax_income": 319700000, "tax_provision": 41700000, "effective_tax_rate": null, "net_income": 277800000, "net_income_continuing_ops": 278000000, "net_income_to_common": 277800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 981100000, "short_term_investments": null, "net_receivables": 2288600000, "inventory": 497700000, "other_current_assets": null, "total_current_assets": 4558800000, "net_ppe": null, "goodwill": 6955200000, "intangible_assets": 3636100000, "goodwill_and_intangibles": 10591300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14528300000, "total_assets": 19087100000, "short_term_debt": 688200000, "accounts_payable": 695700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2641000000, "long_term_debt": 5833700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7700600000, "total_liabilities": 10341600000, "total_debt": 6521900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8784400000, "total_equity": 8728600000, "shares_outstanding": 82900000, "operating_cash_flow": 191500000, "stock_based_compensation": 31700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322100000, "dividends_paid": 61200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 580500000, "free_cash_flow": 312500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387200000", "ebitda": "560500000", "netIncome": "277800000", "grossProfit": "938200000", "depreciation": "None", "totalRevenue": "3537600000", "costOfRevenue": "2599400000", "interestIncome": "None", "incomeBeforeTax": "319700000", "interestExpense": "55100000", "operatingIncome": "387200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "41700000", "reportedCurrency": "USD", "netInterestIncome": "-55100000", "nonInterestIncome": "None", "operatingExpenses": "551000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2599400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173300000", "sellingGeneralAndAdministrative": "551000000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "6955200000", "inventory": "497700000", "commonStock": "7400000", "currentDebt": "None", "investments": "None", "totalAssets": "19087100000", "longTermDebt": "5833700000", "shortTermDebt": "688200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3636100000", "reportedCurrency": "USD", "retainedEarnings": "8784400000", "totalLiabilities": "10341600000", "otherCurrentAssets": "791400000", "totalCurrentAssets": "4558800000", "currentLongTermDebt": "500400000", "longTermInvestments": "146600000", "shortTermInvestments": "None", "currentNetReceivables": "2288600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14528300000", "currentAccountsPayable": "695700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7240600000", "totalShareholderEquity": "8728600000", "capitalLeaseObligations": "906500000", "otherCurrentLiabilities": "851900000", "totalCurrentLiabilities": "2641000000", "otherNonCurrentLiabilities": "691800000", "totalNonCurrentLiabilities": "7700600000", "cashAndShortTermInvestments": "981100000", "commonStockSharesOutstanding": "82900000", "intangibleAssetsExcludingGoodwill": "3636100000", "cashAndCashEquivalentsAtCarryingValue": "981100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278000000", "profitLoss": "None", "dividendPayout": "61200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "35400000", "operatingCashflow": "191500000", "capitalExpenditures": "121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580500000", "cashflowFromInvestment": "-322100000", "stockBasedCompensation": "31700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3515800000, "cost_of_revenue": 2595200000, "gross_profit": 920600000, "ebit": 245600000, "ebitda": 418600000, "pretax_income": 190600000, "tax_provision": 25700000, "net_income": 164700000, "net_income_to_common": 164700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532299999, "total_current_assets": 4020500000, "total_assets": 18392700000, "short_term_debt": 695800000, "long_term_debt": 5084600000, "total_debt": 5780400000, "total_liabilities": 9756000000, "total_equity": 8619800000, "shares_outstanding": 83200000, "goodwill_and_intangibles": 10385500000 }, "cash_flow": { "operating_cash_flow": 614200000, "capital_expenditure": 123900000, "free_cash_flow": 738100000, "dividends_paid": 59300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289436, "ticker_id": 2488, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245600000", "ebitda": "418600000", "netIncome": "164700000", "grossProfit": "920600000", "depreciation": "None", "totalRevenue": "3515800000", "costOfRevenue": "2595200000", "interestIncome": "57600000", "incomeBeforeTax": "190600000", "interestExpense": "55000000", "operatingIncome": "382000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25700000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "538600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2595200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "538600000", "netIncomeFromContinuingOperations": "164900000" }, "balance": { "goodwill": "6789500000", "inventory": "534700000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18392700000", "longTermDebt": "5084600000", "shortTermDebt": "695800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "8639900000", "totalLiabilities": "9756000000", "otherCurrentAssets": "692800000", "totalCurrentAssets": "4020500000", "currentLongTermDebt": "500100000", "longTermInvestments": "153900000", "shortTermInvestments": "None", "currentNetReceivables": "2260700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14372200000", "currentAccountsPayable": "840800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3081500000", "shortLongTermDebtTotal": "7208600000", "totalShareholderEquity": "8619800000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "847800000", "totalCurrentLiabilities": "2823500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "6932500000", "cashAndShortTermInvestments": "532299999", "commonStockSharesOutstanding": "83200000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "532299999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164900000", "profitLoss": "None", "dividendPayout": "59300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12300000", "operatingCashflow": "614200000", "capitalExpenditures": "123900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290400000", "cashflowFromInvestment": "-389900000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3515800000, "cost_of_revenue": 2595200000, "gross_profit": 920600000, "research_and_development": null, "selling_general_admin": 538600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245600000, "depreciation_amortisation": 173000000, "ebitda": 418600000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 190600000, "tax_provision": 25700000, "effective_tax_rate": null, "net_income": 164700000, "net_income_continuing_ops": 164900000, "net_income_to_common": 164700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532299999, "short_term_investments": null, "net_receivables": 2260700000, "inventory": 534700000, "other_current_assets": null, "total_current_assets": 4020500000, "net_ppe": null, "goodwill": 6789500000, "intangible_assets": 3596000000, "goodwill_and_intangibles": 10385500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14372200000, "total_assets": 18392700000, "short_term_debt": 695800000, "accounts_payable": 840800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2823500000, "long_term_debt": 5084600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6932500000, "total_liabilities": 9756000000, "total_debt": 5780400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8639900000, "total_equity": 8619800000, "shares_outstanding": 83200000, "operating_cash_flow": 614200000, "stock_based_compensation": 29700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389900000, "dividends_paid": 59300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290400000, "free_cash_flow": 738100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245600000", "ebitda": "418600000", "netIncome": "164700000", "grossProfit": "920600000", "depreciation": "None", "totalRevenue": "3515800000", "costOfRevenue": "2595200000", "interestIncome": "57600000", "incomeBeforeTax": "190600000", "interestExpense": "55000000", "operatingIncome": "382000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25700000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "538600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2595200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "538600000", "netIncomeFromContinuingOperations": "164900000" }, "balance": { "goodwill": "6789500000", "inventory": "534700000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18392700000", "longTermDebt": "5084600000", "shortTermDebt": "695800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "8639900000", "totalLiabilities": "9756000000", "otherCurrentAssets": "692800000", "totalCurrentAssets": "4020500000", "currentLongTermDebt": "500100000", "longTermInvestments": "153900000", "shortTermInvestments": "None", "currentNetReceivables": "2260700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14372200000", "currentAccountsPayable": "840800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3081500000", "shortLongTermDebtTotal": "7208600000", "totalShareholderEquity": "8619800000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "847800000", "totalCurrentLiabilities": "2823500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "6932500000", "cashAndShortTermInvestments": "532299999", "commonStockSharesOutstanding": "83200000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "532299999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164900000", "profitLoss": "None", "dividendPayout": "59300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12300000", "operatingCashflow": "614200000", "capitalExpenditures": "123900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290400000", "cashflowFromInvestment": "-389900000", "stockBasedCompensation": "29700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3563500000, "cost_of_revenue": 2538400000, "gross_profit": 1025100000, "ebit": 393000000, "ebitda": 564000000, "pretax_income": 337000000, "tax_provision": 75500000, "net_income": 261100000, "net_income_to_common": 261100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598100000, "total_current_assets": 4078800000, "total_assets": 18261600000, "short_term_debt": 691100000, "long_term_debt": 5082500000, "total_debt": 5773600000, "total_liabilities": 9548600000, "total_equity": 8696900000, "shares_outstanding": 83700000, "goodwill_and_intangibles": 10253700000 }, "cash_flow": { "operating_cash_flow": 387200000, "capital_expenditure": 106700000, "free_cash_flow": 493900000, "dividends_paid": 59900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289438, "ticker_id": 2488, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393000000", "ebitda": "564000000", "netIncome": "261100000", "grossProfit": "1025100000", "depreciation": "None", "totalRevenue": "3563500000", "costOfRevenue": "2538400000", "interestIncome": "60300000", "incomeBeforeTax": "337000000", "interestExpense": "56000000", "operatingIncome": "396600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "75500000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "628500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2538400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171000000", "sellingGeneralAndAdministrative": "552400000", "netIncomeFromContinuingOperations": "261500000" }, "balance": { "goodwill": "6682300000", "inventory": "521500000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18261600000", "longTermDebt": "5082500000", "shortTermDebt": "691100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3571400000", "reportedCurrency": "USD", "retainedEarnings": "8698400000", "totalLiabilities": "9548600000", "otherCurrentAssets": "694000000", "totalCurrentAssets": "4078800000", "currentLongTermDebt": "499900000", "longTermInvestments": "168200000", "shortTermInvestments": "None", "currentNetReceivables": "2265200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14182800000", "currentAccountsPayable": "668500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3112800000", "shortLongTermDebtTotal": "7221900000", "totalShareholderEquity": "8696900000", "capitalLeaseObligations": "947500000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "2629200000", "otherNonCurrentLiabilities": "639100000", "totalNonCurrentLiabilities": "6919400000", "cashAndShortTermInvestments": "598100000", "commonStockSharesOutstanding": "83700000", "intangibleAssetsExcludingGoodwill": "3571400000", "cashAndCashEquivalentsAtCarryingValue": "598100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261100000", "profitLoss": "None", "dividendPayout": "59900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14400000", "operatingCashflow": "387200000", "capitalExpenditures": "106700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59500000", "cashflowFromInvestment": "-374000000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3563500000, "cost_of_revenue": 2538400000, "gross_profit": 1025100000, "research_and_development": null, "selling_general_admin": 552400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393000000, "depreciation_amortisation": 171000000, "ebitda": 564000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 337000000, "tax_provision": 75500000, "effective_tax_rate": null, "net_income": 261100000, "net_income_continuing_ops": 261500000, "net_income_to_common": 261100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598100000, "short_term_investments": null, "net_receivables": 2265200000, "inventory": 521500000, "other_current_assets": null, "total_current_assets": 4078800000, "net_ppe": null, "goodwill": 6682300000, "intangible_assets": 3571400000, "goodwill_and_intangibles": 10253700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14182800000, "total_assets": 18261600000, "short_term_debt": 691100000, "accounts_payable": 668500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2629200000, "long_term_debt": 5082500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6919400000, "total_liabilities": 9548600000, "total_debt": 5773600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8698400000, "total_equity": 8696900000, "shares_outstanding": 83700000, "operating_cash_flow": 387200000, "stock_based_compensation": 29200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374000000, "dividends_paid": 59900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59500000, "free_cash_flow": 493900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393000000", "ebitda": "564000000", "netIncome": "261100000", "grossProfit": "1025100000", "depreciation": "None", "totalRevenue": "3563500000", "costOfRevenue": "2538400000", "interestIncome": "60300000", "incomeBeforeTax": "337000000", "interestExpense": "56000000", "operatingIncome": "396600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "75500000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "628500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2538400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171000000", "sellingGeneralAndAdministrative": "552400000", "netIncomeFromContinuingOperations": "261500000" }, "balance": { "goodwill": "6682300000", "inventory": "521500000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18261600000", "longTermDebt": "5082500000", "shortTermDebt": "691100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3571400000", "reportedCurrency": "USD", "retainedEarnings": "8698400000", "totalLiabilities": "9548600000", "otherCurrentAssets": "694000000", "totalCurrentAssets": "4078800000", "currentLongTermDebt": "499900000", "longTermInvestments": "168200000", "shortTermInvestments": "None", "currentNetReceivables": "2265200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14182800000", "currentAccountsPayable": "668500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3112800000", "shortLongTermDebtTotal": "7221900000", "totalShareholderEquity": "8696900000", "capitalLeaseObligations": "947500000", "otherCurrentLiabilities": "878000000", "totalCurrentLiabilities": "2629200000", "otherNonCurrentLiabilities": "639100000", "totalNonCurrentLiabilities": "6919400000", "cashAndShortTermInvestments": "598100000", "commonStockSharesOutstanding": "83700000", "intangibleAssetsExcludingGoodwill": "3571400000", "cashAndCashEquivalentsAtCarryingValue": "598100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261100000", "profitLoss": "None", "dividendPayout": "59900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14400000", "operatingCashflow": "387200000", "capitalExpenditures": "106700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59500000", "cashflowFromInvestment": "-374000000", "stockBasedCompensation": "29200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3527300000, "cost_of_revenue": 2481100000, "gross_profit": 1046200000, "ebit": 361800000, "ebitda": 532100000, "pretax_income": 304700000, "tax_provision": 66400000, "net_income": 237900000, "net_income_to_common": 237900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 647300000, "total_current_assets": 4087200000, "total_assets": 18059900000, "short_term_debt": 690000000, "long_term_debt": 5077300000, "total_debt": 5767300000, "total_liabilities": 9570500000, "total_equity": 8472700000, "shares_outstanding": 84100000, "goodwill_and_intangibles": 10045500000 }, "cash_flow": { "operating_cash_flow": 620600000, "capital_expenditure": 77900000, "free_cash_flow": 698500000, "dividends_paid": 59900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289439, "ticker_id": 2488, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361800000", "ebitda": "532100000", "netIncome": "237900000", "grossProfit": "1046200000", "depreciation": "None", "totalRevenue": "3527300000", "costOfRevenue": "2481100000", "interestIncome": "57100000", "incomeBeforeTax": "304700000", "interestExpense": "57100000", "operatingIncome": "394500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "66400000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "651700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2481100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "579300000", "netIncomeFromContinuingOperations": "238300000" }, "balance": { "goodwill": "6551100000", "inventory": "508100000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18059900000", "longTermDebt": "5077300000", "shortTermDebt": "690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3494400000", "reportedCurrency": "USD", "retainedEarnings": "8498000000", "totalLiabilities": "9570500000", "otherCurrentAssets": "655100000", "totalCurrentAssets": "4087200000", "currentLongTermDebt": "499600000", "longTermInvestments": "160400000", "shortTermInvestments": "None", "currentNetReceivables": "2276700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13972700000", "currentAccountsPayable": "793000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3133800000", "shortLongTermDebtTotal": "6546000000", "totalShareholderEquity": "8472700000", "capitalLeaseObligations": "969100000", "otherCurrentLiabilities": "835800000", "totalCurrentLiabilities": "2716800000", "otherNonCurrentLiabilities": "643200000", "totalNonCurrentLiabilities": "6853700000", "cashAndShortTermInvestments": "647300000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "3494400000", "cashAndCashEquivalentsAtCarryingValue": "647300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238300000", "profitLoss": "None", "dividendPayout": "59900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11900000", "operatingCashflow": "620600000", "capitalExpenditures": "77900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267400000", "cashflowFromInvestment": "-94100000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3527300000, "cost_of_revenue": 2481100000, "gross_profit": 1046200000, "research_and_development": null, "selling_general_admin": 579300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361800000, "depreciation_amortisation": 170300000, "ebitda": 532100000, "interest_expense": 57100000, "interest_income": null, "other_non_operating": null, "pretax_income": 304700000, "tax_provision": 66400000, "effective_tax_rate": null, "net_income": 237900000, "net_income_continuing_ops": 238300000, "net_income_to_common": 237900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 647300000, "short_term_investments": null, "net_receivables": 2276700000, "inventory": 508100000, "other_current_assets": null, "total_current_assets": 4087200000, "net_ppe": null, "goodwill": 6551100000, "intangible_assets": 3494400000, "goodwill_and_intangibles": 10045500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13972700000, "total_assets": 18059900000, "short_term_debt": 690000000, "accounts_payable": 793000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2716800000, "long_term_debt": 5077300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6853700000, "total_liabilities": 9570500000, "total_debt": 5767300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8498000000, "total_equity": 8472700000, "shares_outstanding": 84100000, "operating_cash_flow": 620600000, "stock_based_compensation": 34100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94100000, "dividends_paid": 59900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -267400000, "free_cash_flow": 698500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361800000", "ebitda": "532100000", "netIncome": "237900000", "grossProfit": "1046200000", "depreciation": "None", "totalRevenue": "3527300000", "costOfRevenue": "2481100000", "interestIncome": "57100000", "incomeBeforeTax": "304700000", "interestExpense": "57100000", "operatingIncome": "394500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "66400000", "reportedCurrency": "USD", "netInterestIncome": "-57100000", "nonInterestIncome": "None", "operatingExpenses": "651700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2481100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170300000", "sellingGeneralAndAdministrative": "579300000", "netIncomeFromContinuingOperations": "238300000" }, "balance": { "goodwill": "6551100000", "inventory": "508100000", "commonStock": "7500000", "currentDebt": "None", "investments": "None", "totalAssets": "18059900000", "longTermDebt": "5077300000", "shortTermDebt": "690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3494400000", "reportedCurrency": "USD", "retainedEarnings": "8498000000", "totalLiabilities": "9570500000", "otherCurrentAssets": "655100000", "totalCurrentAssets": "4087200000", "currentLongTermDebt": "499600000", "longTermInvestments": "160400000", "shortTermInvestments": "None", "currentNetReceivables": "2276700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13972700000", "currentAccountsPayable": "793000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3133800000", "shortLongTermDebtTotal": "6546000000", "totalShareholderEquity": "8472700000", "capitalLeaseObligations": "969100000", "otherCurrentLiabilities": "835800000", "totalCurrentLiabilities": "2716800000", "otherNonCurrentLiabilities": "643200000", "totalNonCurrentLiabilities": "6853700000", "cashAndShortTermInvestments": "647300000", "commonStockSharesOutstanding": "84100000", "intangibleAssetsExcludingGoodwill": "3494400000", "cashAndCashEquivalentsAtCarryingValue": "647300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238300000", "profitLoss": "None", "dividendPayout": "59900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11900000", "operatingCashflow": "620600000", "capitalExpenditures": "77900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267400000", "cashflowFromInvestment": "-94100000", "stockBasedCompensation": "34100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3345100000, "cost_of_revenue": 2397100000, "gross_profit": 948000000, "ebit": 331200000, "ebitda": 498000000, "pretax_income": 275200000, "tax_provision": 62200000, "net_income": 212800000, "net_income_to_common": 212800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369400000, "total_current_assets": 3789700000, "total_assets": 17603800000, "short_term_debt": 188000000, "long_term_debt": 5568700000, "total_debt": 5756700000, "total_liabilities": 9282100000, "total_equity": 8307400000, "shares_outstanding": 84300000, "goodwill_and_intangibles": 9908300000 }, "cash_flow": { "operating_cash_flow": 18500000, "capital_expenditure": 126000000, "free_cash_flow": 144500000, "dividends_paid": 61600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289440, "ticker_id": 2488, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "331200000", "ebitda": "498000000", "netIncome": "212800000", "grossProfit": "948000000", "depreciation": "None", "totalRevenue": "3345100000", "costOfRevenue": "2397100000", "interestIncome": "49800000", "incomeBeforeTax": "275200000", "interestExpense": "56000000", "operatingIncome": "326000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "62200000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "622000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2397100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166800000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "213000000" }, "balance": { "goodwill": "6421100000", "inventory": "488300000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "17603800000", "longTermDebt": "5568700000", "shortTermDebt": "188000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3487200000", "reportedCurrency": "USD", "retainedEarnings": "8455600000", "totalLiabilities": "9282100000", "otherCurrentAssets": "657500000", "totalCurrentAssets": "3789700000", "currentLongTermDebt": "400000", "longTermInvestments": "168000000", "shortTermInvestments": "None", "currentNetReceivables": "2274500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13814100000", "currentAccountsPayable": "717900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3090800000", "shortLongTermDebtTotal": "6519600000", "totalShareholderEquity": "8307400000", "capitalLeaseObligations": "950500000", "otherCurrentLiabilities": "770400000", "totalCurrentLiabilities": "2064600000", "otherNonCurrentLiabilities": "497900000", "totalNonCurrentLiabilities": "7217500000", "cashAndShortTermInvestments": "369400000", "commonStockSharesOutstanding": "84300000", "intangibleAssetsExcludingGoodwill": "3487200000", "cashAndCashEquivalentsAtCarryingValue": "369400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213000000", "profitLoss": "None", "dividendPayout": "61600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8400000", "operatingCashflow": "18500000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-839700000", "cashflowFromInvestment": "-336000000", "stockBasedCompensation": "32800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3345100000, "cost_of_revenue": 2397100000, "gross_profit": 948000000, "research_and_development": null, "selling_general_admin": 546000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331200000, "depreciation_amortisation": 166800000, "ebitda": 498000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 275200000, "tax_provision": 62200000, "effective_tax_rate": null, "net_income": 212800000, "net_income_continuing_ops": 213000000, "net_income_to_common": 212800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369400000, "short_term_investments": null, "net_receivables": 2274500000, "inventory": 488300000, "other_current_assets": null, "total_current_assets": 3789700000, "net_ppe": null, "goodwill": 6421100000, "intangible_assets": 3487200000, "goodwill_and_intangibles": 9908300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13814100000, "total_assets": 17603800000, "short_term_debt": 188000000, "accounts_payable": 717900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2064600000, "long_term_debt": 5568700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7217500000, "total_liabilities": 9282100000, "total_debt": 5756700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8455600000, "total_equity": 8307400000, "shares_outstanding": 84300000, "operating_cash_flow": 18500000, "stock_based_compensation": 32800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336000000, "dividends_paid": 61600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -839700000, "free_cash_flow": 144500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "331200000", "ebitda": "498000000", "netIncome": "212800000", "grossProfit": "948000000", "depreciation": "None", "totalRevenue": "3345100000", "costOfRevenue": "2397100000", "interestIncome": "49800000", "incomeBeforeTax": "275200000", "interestExpense": "56000000", "operatingIncome": "326000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "62200000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "622000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2397100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166800000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "213000000" }, "balance": { "goodwill": "6421100000", "inventory": "488300000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "17603800000", "longTermDebt": "5568700000", "shortTermDebt": "188000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3487200000", "reportedCurrency": "USD", "retainedEarnings": "8455600000", "totalLiabilities": "9282100000", "otherCurrentAssets": "657500000", "totalCurrentAssets": "3789700000", "currentLongTermDebt": "400000", "longTermInvestments": "168000000", "shortTermInvestments": "None", "currentNetReceivables": "2274500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13814100000", "currentAccountsPayable": "717900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3090800000", "shortLongTermDebtTotal": "6519600000", "totalShareholderEquity": "8307400000", "capitalLeaseObligations": "950500000", "otherCurrentLiabilities": "770400000", "totalCurrentLiabilities": "2064600000", "otherNonCurrentLiabilities": "497900000", "totalNonCurrentLiabilities": "7217500000", "cashAndShortTermInvestments": "369400000", "commonStockSharesOutstanding": "84300000", "intangibleAssetsExcludingGoodwill": "3487200000", "cashAndCashEquivalentsAtCarryingValue": "369400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213000000", "profitLoss": "None", "dividendPayout": "61600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "8400000", "operatingCashflow": "18500000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-839700000", "cashflowFromInvestment": "-336000000", "stockBasedCompensation": "32800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3329400000, "cost_of_revenue": 2433100000, "gross_profit": 896300000, "ebit": 247200000, "ebitda": 417800000, "pretax_income": 183800000, "tax_provision": 40200000, "net_income": 143400000, "net_income_to_common": 143400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1518700000, "total_current_assets": 4806500000, "total_assets": 18379000000, "short_term_debt": 1191000000, "long_term_debt": 5331200000, "total_debt": 6522200000, "total_liabilities": 10312500000, "total_equity": 8052200000, "shares_outstanding": 84200000, "goodwill_and_intangibles": 9858600000 }, "cash_flow": { "operating_cash_flow": 777200000, "capital_expenditure": 112100000, "free_cash_flow": 889300000, "dividends_paid": 60100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289441, "ticker_id": 2488, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247200000", "ebitda": "417800000", "netIncome": "143400000", "grossProfit": "896300000", "depreciation": "None", "totalRevenue": "3329400000", "costOfRevenue": "2433100000", "interestIncome": "49200000", "incomeBeforeTax": "183800000", "interestExpense": "63400000", "operatingIncome": "216500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40200000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "679800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170600000", "sellingGeneralAndAdministrative": "595200000", "netIncomeFromContinuingOperations": "143600000" }, "balance": { "goodwill": "6369700000", "inventory": "493200000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18379000000", "longTermDebt": "5331200000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3488900000", "reportedCurrency": "USD", "retainedEarnings": "8303400000", "totalLiabilities": "10312500000", "otherCurrentAssets": "697600000", "totalCurrentAssets": "4806500000", "currentLongTermDebt": "1000300000", "longTermInvestments": "16300000", "shortTermInvestments": "None", "currentNetReceivables": "2097000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13572500000", "currentAccountsPayable": "875800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3045400000", "shortLongTermDebtTotal": "7272800000", "totalShareholderEquity": "8052200000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "718500000", "totalCurrentLiabilities": "3330200000", "otherNonCurrentLiabilities": "136200000", "totalNonCurrentLiabilities": "6982300000", "cashAndShortTermInvestments": "1518700000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "3488900000", "cashAndCashEquivalentsAtCarryingValue": "1518700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143600000", "profitLoss": "None", "dividendPayout": "60100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14600000", "operatingCashflow": "777200000", "capitalExpenditures": "112100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546700000", "cashflowFromInvestment": "-209600000", "stockBasedCompensation": "27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3329400000, "cost_of_revenue": 2433100000, "gross_profit": 896300000, "research_and_development": null, "selling_general_admin": 595200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247200000, "depreciation_amortisation": 170600000, "ebitda": 417800000, "interest_expense": 63400000, "interest_income": null, "other_non_operating": null, "pretax_income": 183800000, "tax_provision": 40200000, "effective_tax_rate": null, "net_income": 143400000, "net_income_continuing_ops": 143600000, "net_income_to_common": 143400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1518700000, "short_term_investments": null, "net_receivables": 2097000000, "inventory": 493200000, "other_current_assets": null, "total_current_assets": 4806500000, "net_ppe": null, "goodwill": 6369700000, "intangible_assets": 3488900000, "goodwill_and_intangibles": 9858600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13572500000, "total_assets": 18379000000, "short_term_debt": 1191000000, "accounts_payable": 875800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3330200000, "long_term_debt": 5331200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6982300000, "total_liabilities": 10312500000, "total_debt": 6522200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8303400000, "total_equity": 8052200000, "shares_outstanding": 84200000, "operating_cash_flow": 777200000, "stock_based_compensation": 27300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209600000, "dividends_paid": 60100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -546700000, "free_cash_flow": 889300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247200000", "ebitda": "417800000", "netIncome": "143400000", "grossProfit": "896300000", "depreciation": "None", "totalRevenue": "3329400000", "costOfRevenue": "2433100000", "interestIncome": "49200000", "incomeBeforeTax": "183800000", "interestExpense": "63400000", "operatingIncome": "216500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40200000", "reportedCurrency": "USD", "netInterestIncome": "-63400000", "nonInterestIncome": "None", "operatingExpenses": "679800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170600000", "sellingGeneralAndAdministrative": "595200000", "netIncomeFromContinuingOperations": "143600000" }, "balance": { "goodwill": "6369700000", "inventory": "493200000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18379000000", "longTermDebt": "5331200000", "shortTermDebt": "1191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3488900000", "reportedCurrency": "USD", "retainedEarnings": "8303400000", "totalLiabilities": "10312500000", "otherCurrentAssets": "697600000", "totalCurrentAssets": "4806500000", "currentLongTermDebt": "1000300000", "longTermInvestments": "16300000", "shortTermInvestments": "None", "currentNetReceivables": "2097000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13572500000", "currentAccountsPayable": "875800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3045400000", "shortLongTermDebtTotal": "7272800000", "totalShareholderEquity": "8052200000", "capitalLeaseObligations": "941300000", "otherCurrentLiabilities": "718500000", "totalCurrentLiabilities": "3330200000", "otherNonCurrentLiabilities": "136200000", "totalNonCurrentLiabilities": "6982300000", "cashAndShortTermInvestments": "1518700000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "3488900000", "cashAndCashEquivalentsAtCarryingValue": "1518700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143600000", "profitLoss": "None", "dividendPayout": "60100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14600000", "operatingCashflow": "777200000", "capitalExpenditures": "112100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-546700000", "cashflowFromInvestment": "-209600000", "stockBasedCompensation": "27300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3282000000, "cost_of_revenue": 2377600000, "gross_profit": 904400000, "ebit": 261000000, "ebitda": 422500000, "pretax_income": 210600000, "tax_provision": 41000000, "net_income": 169300000, "net_income_to_common": 169300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1517300000, "total_current_assets": 4909900000, "total_assets": 18612500000, "short_term_debt": 1590500000, "long_term_debt": 5352100000, "total_debt": 6942600000, "total_liabilities": 10427100000, "total_equity": 8170200000, "shares_outstanding": 84400000, "goodwill_and_intangibles": 10023100000 }, "cash_flow": { "operating_cash_flow": 277300000, "capital_expenditure": 115800000, "free_cash_flow": 393100000, "dividends_paid": 60500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289443, "ticker_id": 2488, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "261000000", "ebitda": "422500000", "netIncome": "169300000", "grossProfit": "904400000", "depreciation": "None", "totalRevenue": "3282000000", "costOfRevenue": "2377600000", "interestIncome": "59400000", "incomeBeforeTax": "210600000", "interestExpense": "50400000", "operatingIncome": "254100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-50400000", "nonInterestIncome": "None", "operatingExpenses": "650300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2377600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161500000", "sellingGeneralAndAdministrative": "568600000", "netIncomeFromContinuingOperations": "169600000" }, "balance": { "goodwill": "6482400000", "inventory": "483100000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18612500000", "longTermDebt": "5352100000", "shortTermDebt": "1590500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3540700000", "reportedCurrency": "USD", "retainedEarnings": "8275800000", "totalLiabilities": "10427100000", "otherCurrentAssets": "684700000", "totalCurrentAssets": "4909900000", "currentLongTermDebt": "1399900000", "longTermInvestments": "16900000", "shortTermInvestments": "None", "currentNetReceivables": "2224800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13702600000", "currentAccountsPayable": "660900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3050000000", "shortLongTermDebtTotal": "7719100000", "totalShareholderEquity": "8170200000", "capitalLeaseObligations": "967100000", "otherCurrentLiabilities": "757500000", "totalCurrentLiabilities": "3412000000", "otherNonCurrentLiabilities": "528200000", "totalNonCurrentLiabilities": "7015100000", "cashAndShortTermInvestments": "1517300000", "commonStockSharesOutstanding": "84400000", "intangibleAssetsExcludingGoodwill": "3540700000", "cashAndCashEquivalentsAtCarryingValue": "1517300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169600000", "profitLoss": "None", "dividendPayout": "60500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-25700000", "operatingCashflow": "277300000", "capitalExpenditures": "115800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1548300000", "cashflowFromInvestment": "-579100000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3282000000, "cost_of_revenue": 2377600000, "gross_profit": 904400000, "research_and_development": null, "selling_general_admin": 568600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 261000000, "depreciation_amortisation": 161500000, "ebitda": 422500000, "interest_expense": 50400000, "interest_income": null, "other_non_operating": null, "pretax_income": 210600000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 169300000, "net_income_continuing_ops": 169600000, "net_income_to_common": 169300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1517300000, "short_term_investments": null, "net_receivables": 2224800000, "inventory": 483100000, "other_current_assets": null, "total_current_assets": 4909900000, "net_ppe": null, "goodwill": 6482400000, "intangible_assets": 3540700000, "goodwill_and_intangibles": 10023100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13702600000, "total_assets": 18612500000, "short_term_debt": 1590500000, "accounts_payable": 660900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3412000000, "long_term_debt": 5352100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7015100000, "total_liabilities": 10427100000, "total_debt": 6942600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8275800000, "total_equity": 8170200000, "shares_outstanding": 84400000, "operating_cash_flow": 277300000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -579100000, "dividends_paid": 60500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1548300000, "free_cash_flow": 393100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "261000000", "ebitda": "422500000", "netIncome": "169300000", "grossProfit": "904400000", "depreciation": "None", "totalRevenue": "3282000000", "costOfRevenue": "2377600000", "interestIncome": "59400000", "incomeBeforeTax": "210600000", "interestExpense": "50400000", "operatingIncome": "254100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-50400000", "nonInterestIncome": "None", "operatingExpenses": "650300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2377600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161500000", "sellingGeneralAndAdministrative": "568600000", "netIncomeFromContinuingOperations": "169600000" }, "balance": { "goodwill": "6482400000", "inventory": "483100000", "commonStock": "7600000", "currentDebt": "None", "investments": "None", "totalAssets": "18612500000", "longTermDebt": "5352100000", "shortTermDebt": "1590500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3540700000", "reportedCurrency": "USD", "retainedEarnings": "8275800000", "totalLiabilities": "10427100000", "otherCurrentAssets": "684700000", "totalCurrentAssets": "4909900000", "currentLongTermDebt": "1399900000", "longTermInvestments": "16900000", "shortTermInvestments": "None", "currentNetReceivables": "2224800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13702600000", "currentAccountsPayable": "660900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3050000000", "shortLongTermDebtTotal": "7719100000", "totalShareholderEquity": "8170200000", "capitalLeaseObligations": "967100000", "otherCurrentLiabilities": "757500000", "totalCurrentLiabilities": "3412000000", "otherNonCurrentLiabilities": "528200000", "totalNonCurrentLiabilities": "7015100000", "cashAndShortTermInvestments": "1517300000", "commonStockSharesOutstanding": "84400000", "intangibleAssetsExcludingGoodwill": "3540700000", "cashAndCashEquivalentsAtCarryingValue": "1517300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169600000", "profitLoss": "None", "dividendPayout": "60500000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-25700000", "operatingCashflow": "277300000", "capitalExpenditures": "115800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1548300000", "cashflowFromInvestment": "-579100000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3220900000, "cost_of_revenue": 2294500000, "gross_profit": 926400000, "ebit": 315300000, "ebitda": 472200000, "pretax_income": 267700000, "tax_provision": 62100000, "net_income": 205300000, "net_income_to_common": 205300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265100000, "total_current_assets": 3571300000, "total_assets": 16712300000, "short_term_debt": 2208300000, "long_term_debt": 3047300000, "total_debt": 5255600000, "total_liabilities": 8691500000, "total_equity": 8005800000, "shares_outstanding": 84300000, "goodwill_and_intangibles": 9552200000 }, "cash_flow": { "operating_cash_flow": 561100000, "capital_expenditure": 128200000, "free_cash_flow": 689300000, "dividends_paid": 60400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289444, "ticker_id": 2488, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315300000", "ebitda": "472200000", "netIncome": "205300000", "grossProfit": "926400000", "depreciation": "None", "totalRevenue": "3220900000", "costOfRevenue": "2294500000", "interestIncome": "None", "incomeBeforeTax": "267700000", "interestExpense": "47600000", "operatingIncome": "294800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "62100000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "631600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156900000", "sellingGeneralAndAdministrative": "557800000", "netIncomeFromContinuingOperations": "205600000" }, "balance": { "goodwill": "6220200000", "inventory": "441800000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16712300000", "longTermDebt": "3047300000", "shortTermDebt": "2208300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3332000000", "reportedCurrency": "USD", "retainedEarnings": "8177600000", "totalLiabilities": "8691500000", "otherCurrentAssets": "618000000", "totalCurrentAssets": "3571300000", "currentLongTermDebt": "2019500000", "longTermInvestments": "17500000", "shortTermInvestments": "None", "currentNetReceivables": "2246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13141000000", "currentAccountsPayable": "760600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5975100000", "totalShareholderEquity": "8005800000", "capitalLeaseObligations": "908300000", "otherCurrentLiabilities": "707500000", "totalCurrentLiabilities": "4064700000", "otherNonCurrentLiabilities": "483900000", "totalNonCurrentLiabilities": "4626800000", "cashAndShortTermInvestments": "265100000", "commonStockSharesOutstanding": "84300000", "intangibleAssetsExcludingGoodwill": "3332000000", "cashAndCashEquivalentsAtCarryingValue": "265100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205300000", "profitLoss": "None", "dividendPayout": "60400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "28300000", "operatingCashflow": "561100000", "capitalExpenditures": "128200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210000000", "cashflowFromInvestment": "-185000000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3220900000, "cost_of_revenue": 2294500000, "gross_profit": 926400000, "research_and_development": null, "selling_general_admin": 557800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315300000, "depreciation_amortisation": 156900000, "ebitda": 472200000, "interest_expense": 47600000, "interest_income": null, "other_non_operating": null, "pretax_income": 267700000, "tax_provision": 62100000, "effective_tax_rate": null, "net_income": 205300000, "net_income_continuing_ops": 205600000, "net_income_to_common": 205300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265100000, "short_term_investments": null, "net_receivables": 2246400000, "inventory": 441800000, "other_current_assets": null, "total_current_assets": 3571300000, "net_ppe": null, "goodwill": 6220200000, "intangible_assets": 3332000000, "goodwill_and_intangibles": 9552200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13141000000, "total_assets": 16712300000, "short_term_debt": 2208300000, "accounts_payable": 760600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4064700000, "long_term_debt": 3047300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4626800000, "total_liabilities": 8691500000, "total_debt": 5255600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8177600000, "total_equity": 8005800000, "shares_outstanding": 84300000, "operating_cash_flow": 561100000, "stock_based_compensation": 30800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185000000, "dividends_paid": 60400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -210000000, "free_cash_flow": 689300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315300000", "ebitda": "472200000", "netIncome": "205300000", "grossProfit": "926400000", "depreciation": "None", "totalRevenue": "3220900000", "costOfRevenue": "2294500000", "interestIncome": "None", "incomeBeforeTax": "267700000", "interestExpense": "47600000", "operatingIncome": "294800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "62100000", "reportedCurrency": "USD", "netInterestIncome": "-47600000", "nonInterestIncome": "None", "operatingExpenses": "631600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156900000", "sellingGeneralAndAdministrative": "557800000", "netIncomeFromContinuingOperations": "205600000" }, "balance": { "goodwill": "6220200000", "inventory": "441800000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16712300000", "longTermDebt": "3047300000", "shortTermDebt": "2208300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3332000000", "reportedCurrency": "USD", "retainedEarnings": "8177600000", "totalLiabilities": "8691500000", "otherCurrentAssets": "618000000", "totalCurrentAssets": "3571300000", "currentLongTermDebt": "2019500000", "longTermInvestments": "17500000", "shortTermInvestments": "None", "currentNetReceivables": "2246400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13141000000", "currentAccountsPayable": "760600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5975100000", "totalShareholderEquity": "8005800000", "capitalLeaseObligations": "908300000", "otherCurrentLiabilities": "707500000", "totalCurrentLiabilities": "4064700000", "otherNonCurrentLiabilities": "483900000", "totalNonCurrentLiabilities": "4626800000", "cashAndShortTermInvestments": "265100000", "commonStockSharesOutstanding": "84300000", "intangibleAssetsExcludingGoodwill": "3332000000", "cashAndCashEquivalentsAtCarryingValue": "265100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205300000", "profitLoss": "None", "dividendPayout": "60400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "28300000", "operatingCashflow": "561100000", "capitalExpenditures": "128200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-210000000", "cashflowFromInvestment": "-185000000", "stockBasedCompensation": "30800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3176600000, "cost_of_revenue": 2279300000, "gross_profit": 897300000, "ebit": 344300000, "ebitda": 498800000, "pretax_income": 297400000, "tax_provision": 69100000, "net_income": 228000000, "net_income_to_common": 228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99300000, "total_current_assets": 3456500000, "total_assets": 16531000000, "short_term_debt": 2219200000, "long_term_debt": 3047600000, "total_debt": 5266800000, "total_liabilities": 8556200000, "total_equity": 7959600000, "shares_outstanding": 84700000, "goodwill_and_intangibles": 9613000000 }, "cash_flow": { "operating_cash_flow": -29800000, "capital_expenditure": 133800000, "free_cash_flow": 104000000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289445, "ticker_id": 2488, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344300000", "ebitda": "498800000", "netIncome": "228000000", "grossProfit": "897300000", "depreciation": "None", "totalRevenue": "3176600000", "costOfRevenue": "2279300000", "interestIncome": "None", "incomeBeforeTax": "297400000", "interestExpense": "46900000", "operatingIncome": "321300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2279300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154500000", "sellingGeneralAndAdministrative": "508400000", "netIncomeFromContinuingOperations": "228300000" }, "balance": { "goodwill": "6218900000", "inventory": "475000000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16531000000", "longTermDebt": "3047600000", "shortTermDebt": "2219200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3394100000", "reportedCurrency": "USD", "retainedEarnings": "8055300000", "totalLiabilities": "8556200000", "otherCurrentAssets": "678100000", "totalCurrentAssets": "3456500000", "currentLongTermDebt": "2041500000", "longTermInvestments": "17700000", "shortTermInvestments": "None", "currentNetReceivables": "2204100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13074500000", "currentAccountsPayable": "695500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5968500000", "totalShareholderEquity": "7959600000", "capitalLeaseObligations": "879400000", "otherCurrentLiabilities": "649300000", "totalCurrentLiabilities": "3941500000", "otherNonCurrentLiabilities": "468200000", "totalNonCurrentLiabilities": "4614700000", "cashAndShortTermInvestments": "99300000", "commonStockSharesOutstanding": "84700000", "intangibleAssetsExcludingGoodwill": "3394100000", "cashAndCashEquivalentsAtCarryingValue": "99300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228000000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "-29800000", "capitalExpenditures": "133800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-393100000", "stockBasedCompensation": "31600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3176600000, "cost_of_revenue": 2279300000, "gross_profit": 897300000, "research_and_development": null, "selling_general_admin": 508400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344300000, "depreciation_amortisation": 154500000, "ebitda": 498800000, "interest_expense": 46900000, "interest_income": null, "other_non_operating": null, "pretax_income": 297400000, "tax_provision": 69100000, "effective_tax_rate": null, "net_income": 228000000, "net_income_continuing_ops": 228300000, "net_income_to_common": 228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99300000, "short_term_investments": null, "net_receivables": 2204100000, "inventory": 475000000, "other_current_assets": null, "total_current_assets": 3456500000, "net_ppe": null, "goodwill": 6218900000, "intangible_assets": 3394100000, "goodwill_and_intangibles": 9613000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13074500000, "total_assets": 16531000000, "short_term_debt": 2219200000, "accounts_payable": 695500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3941500000, "long_term_debt": 3047600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4614700000, "total_liabilities": 8556200000, "total_debt": 5266800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8055300000, "total_equity": 7959600000, "shares_outstanding": 84700000, "operating_cash_flow": -29800000, "stock_based_compensation": 31600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -393100000, "dividends_paid": 62100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11700000, "free_cash_flow": 104000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344300000", "ebitda": "498800000", "netIncome": "228000000", "grossProfit": "897300000", "depreciation": "None", "totalRevenue": "3176600000", "costOfRevenue": "2279300000", "interestIncome": "None", "incomeBeforeTax": "297400000", "interestExpense": "46900000", "operatingIncome": "321300000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "69100000", "reportedCurrency": "USD", "netInterestIncome": "-46900000", "nonInterestIncome": "None", "operatingExpenses": "576000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2279300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154500000", "sellingGeneralAndAdministrative": "508400000", "netIncomeFromContinuingOperations": "228300000" }, "balance": { "goodwill": "6218900000", "inventory": "475000000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16531000000", "longTermDebt": "3047600000", "shortTermDebt": "2219200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3394100000", "reportedCurrency": "USD", "retainedEarnings": "8055300000", "totalLiabilities": "8556200000", "otherCurrentAssets": "678100000", "totalCurrentAssets": "3456500000", "currentLongTermDebt": "2041500000", "longTermInvestments": "17700000", "shortTermInvestments": "None", "currentNetReceivables": "2204100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13074500000", "currentAccountsPayable": "695500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5968500000", "totalShareholderEquity": "7959600000", "capitalLeaseObligations": "879400000", "otherCurrentLiabilities": "649300000", "totalCurrentLiabilities": "3941500000", "otherNonCurrentLiabilities": "468200000", "totalNonCurrentLiabilities": "4614700000", "cashAndShortTermInvestments": "99300000", "commonStockSharesOutstanding": "84700000", "intangibleAssetsExcludingGoodwill": "3394100000", "cashAndCashEquivalentsAtCarryingValue": "99300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228000000", "profitLoss": "None", "dividendPayout": "62100000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "-29800000", "capitalExpenditures": "133800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-393100000", "stockBasedCompensation": "31600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3033300000, "cost_of_revenue": 2211900000, "gross_profit": 821400000, "ebit": 218400000, "ebitda": 295300000, "pretax_income": -147100000, "tax_provision": 19700000, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536800000, "total_current_assets": 3765400000, "total_assets": 16725100000, "short_term_debt": 1172000000, "long_term_debt": 4054700000, "total_debt": 5226700000, "total_liabilities": 8834600000, "total_equity": 7875000000, "shares_outstanding": 84900000, "goodwill_and_intangibles": 9484500000 }, "cash_flow": { "operating_cash_flow": 579600000, "capital_expenditure": 167200000, "free_cash_flow": 746800000, "dividends_paid": 61100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289446, "ticker_id": 2488, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218400000", "ebitda": "295300000", "netIncome": "-167100000", "grossProfit": "821400000", "depreciation": "None", "totalRevenue": "3033300000", "costOfRevenue": "2211900000", "interestIncome": "None", "incomeBeforeTax": "-147100000", "interestExpense": "48800000", "operatingIncome": "-122800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19700000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "944200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "532900000", "netIncomeFromContinuingOperations": "-166800000" }, "balance": { "goodwill": "6142500000", "inventory": "474600000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16725100000", "longTermDebt": "4054700000", "shortTermDebt": "1172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3342000000", "reportedCurrency": "USD", "retainedEarnings": "7888200000", "totalLiabilities": "8834600000", "otherCurrentAssets": "655300000", "totalCurrentAssets": "3765400000", "currentLongTermDebt": "999800000", "longTermInvestments": "26900000", "shortTermInvestments": "None", "currentNetReceivables": "2098700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12959700000", "currentAccountsPayable": "827500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5954200000", "totalShareholderEquity": "7875000000", "capitalLeaseObligations": "899700000", "otherCurrentLiabilities": "676500000", "totalCurrentLiabilities": "3225200000", "otherNonCurrentLiabilities": "142300000", "totalNonCurrentLiabilities": "5609400000", "cashAndShortTermInvestments": "536800000", "commonStockSharesOutstanding": "84900000", "intangibleAssetsExcludingGoodwill": "3342000000", "cashAndCashEquivalentsAtCarryingValue": "536800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "61100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "579600000", "capitalExpenditures": "167200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446500000", "cashflowFromInvestment": "-330600000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3033300000, "cost_of_revenue": 2211900000, "gross_profit": 821400000, "research_and_development": 2000000, "selling_general_admin": 532900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218400000, "depreciation_amortisation": 76900000, "ebitda": 295300000, "interest_expense": 48800000, "interest_income": null, "other_non_operating": null, "pretax_income": -147100000, "tax_provision": 19700000, "effective_tax_rate": null, "net_income": -167100000, "net_income_continuing_ops": -166800000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536800000, "short_term_investments": null, "net_receivables": 2098700000, "inventory": 474600000, "other_current_assets": null, "total_current_assets": 3765400000, "net_ppe": null, "goodwill": 6142500000, "intangible_assets": 3342000000, "goodwill_and_intangibles": 9484500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12959700000, "total_assets": 16725100000, "short_term_debt": 1172000000, "accounts_payable": 827500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3225200000, "long_term_debt": 4054700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5609400000, "total_liabilities": 8834600000, "total_debt": 5226700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7888200000, "total_equity": 7875000000, "shares_outstanding": 84900000, "operating_cash_flow": 579600000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330600000, "dividends_paid": 61100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -446500000, "free_cash_flow": 746800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218400000", "ebitda": "295300000", "netIncome": "-167100000", "grossProfit": "821400000", "depreciation": "None", "totalRevenue": "3033300000", "costOfRevenue": "2211900000", "interestIncome": "None", "incomeBeforeTax": "-147100000", "interestExpense": "48800000", "operatingIncome": "-122800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19700000", "reportedCurrency": "USD", "netInterestIncome": "-48800000", "nonInterestIncome": "None", "operatingExpenses": "944200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76900000", "sellingGeneralAndAdministrative": "532900000", "netIncomeFromContinuingOperations": "-166800000" }, "balance": { "goodwill": "6142500000", "inventory": "474600000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16725100000", "longTermDebt": "4054700000", "shortTermDebt": "1172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3342000000", "reportedCurrency": "USD", "retainedEarnings": "7888200000", "totalLiabilities": "8834600000", "otherCurrentAssets": "655300000", "totalCurrentAssets": "3765400000", "currentLongTermDebt": "999800000", "longTermInvestments": "26900000", "shortTermInvestments": "None", "currentNetReceivables": "2098700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12959700000", "currentAccountsPayable": "827500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5954200000", "totalShareholderEquity": "7875000000", "capitalLeaseObligations": "899700000", "otherCurrentLiabilities": "676500000", "totalCurrentLiabilities": "3225200000", "otherNonCurrentLiabilities": "142300000", "totalNonCurrentLiabilities": "5609400000", "cashAndShortTermInvestments": "536800000", "commonStockSharesOutstanding": "84900000", "intangibleAssetsExcludingGoodwill": "3342000000", "cashAndCashEquivalentsAtCarryingValue": "536800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-167100000", "profitLoss": "None", "dividendPayout": "61100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "579600000", "capitalExpenditures": "167200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446500000", "cashflowFromInvestment": "-330600000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3056800000, "cost_of_revenue": 2205600000, "gross_profit": 851200000, "ebit": 289000000, "ebitda": 478300000, "pretax_income": 238700000, "tax_provision": 55100000, "net_income": 183300000, "net_income_to_common": 183300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 727900000, "total_current_assets": 3954200000, "total_assets": 16886000000, "short_term_debt": 1159700000, "long_term_debt": 4427600000, "total_debt": 5587300000, "total_liabilities": 8993500000, "total_equity": 7873100000, "shares_outstanding": 87000000, "goodwill_and_intangibles": 9607500000 }, "cash_flow": { "operating_cash_flow": 275500000, "capital_expenditure": 104900000, "free_cash_flow": 380400000, "dividends_paid": 63900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289448, "ticker_id": 2488, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289000000", "ebitda": "478300000", "netIncome": "183300000", "grossProfit": "851200000", "depreciation": "None", "totalRevenue": "3056800000", "costOfRevenue": "2205600000", "interestIncome": "34700000", "incomeBeforeTax": "238700000", "interestExpense": "50300000", "operatingIncome": "252300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "598900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2205600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189300000", "sellingGeneralAndAdministrative": "525500000", "netIncomeFromContinuingOperations": "183600000" }, "balance": { "goodwill": "6331900000", "inventory": "461100000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16886000000", "longTermDebt": "4427600000", "shortTermDebt": "1159700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3275600000", "reportedCurrency": "USD", "retainedEarnings": "8069500000", "totalLiabilities": "8993500000", "otherCurrentAssets": "700200000", "totalCurrentAssets": "3954200000", "currentLongTermDebt": "991000000", "longTermInvestments": "39500000", "shortTermInvestments": "None", "currentNetReceivables": "2065000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931800000", "currentAccountsPayable": "690600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820500000", "shortLongTermDebtTotal": "6329900000", "totalShareholderEquity": "7873100000", "capitalLeaseObligations": "911300000", "otherCurrentLiabilities": "689700000", "totalCurrentLiabilities": "2900800000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "6092700000", "cashAndShortTermInvestments": "727900000", "commonStockSharesOutstanding": "87000000", "intangibleAssetsExcludingGoodwill": "3275600000", "cashAndCashEquivalentsAtCarryingValue": "727900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183600000", "profitLoss": "None", "dividendPayout": "63900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25800000", "operatingCashflow": "275500000", "capitalExpenditures": "104900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-987800000", "cashflowFromInvestment": "-840900000", "stockBasedCompensation": "34400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1009000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3056800000, "cost_of_revenue": 2205600000, "gross_profit": 851200000, "research_and_development": null, "selling_general_admin": 525500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289000000, "depreciation_amortisation": 189300000, "ebitda": 478300000, "interest_expense": 50300000, "interest_income": null, "other_non_operating": null, "pretax_income": 238700000, "tax_provision": 55100000, "effective_tax_rate": null, "net_income": 183300000, "net_income_continuing_ops": 183600000, "net_income_to_common": 183300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 727900000, "short_term_investments": null, "net_receivables": 2065000000, "inventory": 461100000, "other_current_assets": null, "total_current_assets": 3954200000, "net_ppe": null, "goodwill": 6331900000, "intangible_assets": 3275600000, "goodwill_and_intangibles": 9607500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12931800000, "total_assets": 16886000000, "short_term_debt": 1159700000, "accounts_payable": 690600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2900800000, "long_term_debt": 4427600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6092700000, "total_liabilities": 8993500000, "total_debt": 5587300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8069500000, "total_equity": 7873100000, "shares_outstanding": 87000000, "operating_cash_flow": 275500000, "stock_based_compensation": 34400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -840900000, "dividends_paid": 63900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -987800000, "free_cash_flow": 380400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289000000", "ebitda": "478300000", "netIncome": "183300000", "grossProfit": "851200000", "depreciation": "None", "totalRevenue": "3056800000", "costOfRevenue": "2205600000", "interestIncome": "34700000", "incomeBeforeTax": "238700000", "interestExpense": "50300000", "operatingIncome": "252300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-50300000", "nonInterestIncome": "None", "operatingExpenses": "598900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2205600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189300000", "sellingGeneralAndAdministrative": "525500000", "netIncomeFromContinuingOperations": "183600000" }, "balance": { "goodwill": "6331900000", "inventory": "461100000", "commonStock": "7700000", "currentDebt": "None", "investments": "None", "totalAssets": "16886000000", "longTermDebt": "4427600000", "shortTermDebt": "1159700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3275600000", "reportedCurrency": "USD", "retainedEarnings": "8069500000", "totalLiabilities": "8993500000", "otherCurrentAssets": "700200000", "totalCurrentAssets": "3954200000", "currentLongTermDebt": "991000000", "longTermInvestments": "39500000", "shortTermInvestments": "None", "currentNetReceivables": "2065000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12931800000", "currentAccountsPayable": "690600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2820500000", "shortLongTermDebtTotal": "6329900000", "totalShareholderEquity": "7873100000", "capitalLeaseObligations": "911300000", "otherCurrentLiabilities": "689700000", "totalCurrentLiabilities": "2900800000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "6092700000", "cashAndShortTermInvestments": "727900000", "commonStockSharesOutstanding": "87000000", "intangibleAssetsExcludingGoodwill": "3275600000", "cashAndCashEquivalentsAtCarryingValue": "727900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183600000", "profitLoss": "None", "dividendPayout": "63900000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "25800000", "operatingCashflow": "275500000", "capitalExpenditures": "104900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-987800000", "cashflowFromInvestment": "-840900000", "stockBasedCompensation": "34400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1009000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "income_statement": { "revenue": 3033700000, "cost_of_revenue": 2191500000, "gross_profit": 842200000, "ebit": 254800000, "ebitda": 411200000, "pretax_income": 205000000, "tax_provision": 49800000, "net_income": 188900000, "net_income_to_common": 188900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1930600000, "total_current_assets": 5120900000, "total_assets": 17705700000, "short_term_debt": 462700000, "long_term_debt": 5042400000, "total_debt": 5505100000, "total_liabilities": 8913900000, "total_equity": 8785000000, "shares_outstanding": 89000000, "goodwill_and_intangibles": 9323300000 }, "cash_flow": { "operating_cash_flow": 351400000, "capital_expenditure": 102600000, "free_cash_flow": 454000000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 289449, "ticker_id": 2488, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:27:15.354456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254800000", "ebitda": "411200000", "netIncome": "188900000", "grossProfit": "842200000", "depreciation": "None", "totalRevenue": "3033700000", "costOfRevenue": "2191500000", "interestIncome": "44400000", "incomeBeforeTax": "205000000", "interestExpense": "49800000", "operatingIncome": "266300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49800000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "575900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11500000", "costofGoodsAndServicesSold": "2191500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "505800000", "netIncomeFromContinuingOperations": "155200000" }, "balance": { "goodwill": "6169200000", "inventory": "487800000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "17705700000", "longTermDebt": "5042400000", "shortTermDebt": "462700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3154100000", "reportedCurrency": "USD", "retainedEarnings": "8823200000", "totalLiabilities": "8913900000", "otherCurrentAssets": "659900000", "totalCurrentAssets": "5120900000", "currentLongTermDebt": "301400000", "longTermInvestments": "67200000", "shortTermInvestments": "None", "currentNetReceivables": "2042600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12584800000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2762100000", "shortLongTermDebtTotal": "6210300000", "totalShareholderEquity": "8785000000", "capitalLeaseObligations": "866500000", "otherCurrentLiabilities": "657800000", "totalCurrentLiabilities": "2183300000", "otherNonCurrentLiabilities": "418500000", "totalNonCurrentLiabilities": "6730600000", "cashAndShortTermInvestments": "1930600000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "3154100000", "cashAndCashEquivalentsAtCarryingValue": "1930600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155000000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-19500000", "operatingCashflow": "351400000", "capitalExpenditures": "102600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545000000", "cashflowFromInvestment": "-353300000", "stockBasedCompensation": "34400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3033700000, "cost_of_revenue": 2191500000, "gross_profit": 842200000, "research_and_development": null, "selling_general_admin": 505800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254800000, "depreciation_amortisation": 156400000, "ebitda": 411200000, "interest_expense": 49800000, "interest_income": null, "other_non_operating": null, "pretax_income": 205000000, "tax_provision": 49800000, "effective_tax_rate": null, "net_income": 188900000, "net_income_continuing_ops": 155200000, "net_income_to_common": 188900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1930600000, "short_term_investments": null, "net_receivables": 2042600000, "inventory": 487800000, "other_current_assets": null, "total_current_assets": 5120900000, "net_ppe": null, "goodwill": 6169200000, "intangible_assets": 3154100000, "goodwill_and_intangibles": 9323300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12584800000, "total_assets": 17705700000, "short_term_debt": 462700000, "accounts_payable": 713100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183300000, "long_term_debt": 5042400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6730600000, "total_liabilities": 8913900000, "total_debt": 5505100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8823200000, "total_equity": 8785000000, "shares_outstanding": 89000000, "operating_cash_flow": 351400000, "stock_based_compensation": 34400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353300000, "dividends_paid": 64600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1545000000, "free_cash_flow": 454000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254800000", "ebitda": "411200000", "netIncome": "188900000", "grossProfit": "842200000", "depreciation": "None", "totalRevenue": "3033700000", "costOfRevenue": "2191500000", "interestIncome": "44400000", "incomeBeforeTax": "205000000", "interestExpense": "49800000", "operatingIncome": "266300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49800000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "575900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11500000", "costofGoodsAndServicesSold": "2191500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156400000", "sellingGeneralAndAdministrative": "505800000", "netIncomeFromContinuingOperations": "155200000" }, "balance": { "goodwill": "6169200000", "inventory": "487800000", "commonStock": "8100000", "currentDebt": "None", "investments": "None", "totalAssets": "17705700000", "longTermDebt": "5042400000", "shortTermDebt": "462700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3154100000", "reportedCurrency": "USD", "retainedEarnings": "8823200000", "totalLiabilities": "8913900000", "otherCurrentAssets": "659900000", "totalCurrentAssets": "5120900000", "currentLongTermDebt": "301400000", "longTermInvestments": "67200000", "shortTermInvestments": "None", "currentNetReceivables": "2042600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12584800000", "currentAccountsPayable": "713100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2762100000", "shortLongTermDebtTotal": "6210300000", "totalShareholderEquity": "8785000000", "capitalLeaseObligations": "866500000", "otherCurrentLiabilities": "657800000", "totalCurrentLiabilities": "2183300000", "otherNonCurrentLiabilities": "418500000", "totalNonCurrentLiabilities": "6730600000", "cashAndShortTermInvestments": "1930600000", "commonStockSharesOutstanding": "89000000", "intangibleAssetsExcludingGoodwill": "3154100000", "cashAndCashEquivalentsAtCarryingValue": "1930600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155000000", "profitLoss": "None", "dividendPayout": "64600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-19500000", "operatingCashflow": "351400000", "capitalExpenditures": "102600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545000000", "cashflowFromInvestment": "-353300000", "stockBasedCompensation": "34400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }