{ "ticker": { "uuid": "8815c91c-7635-42e5-b09e-0c6236321964", "symbol": "SAH", "name": "Sonic Automotive Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/8815c91c-7635-42e5-b09e-0c6236321964/", "api_url": "https://sharemaestro.com/factors/api/tickers/8815c91c-7635-42e5-b09e-0c6236321964/" }, "ticker_metadata": { "id": 3493, "uuid": "8815c91c-7635-42e5-b09e-0c6236321964", "symbol": "SAH", "name": "Sonic Automotive Inc", "asset_type": "equity", "market_cap": 2611131000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Sonic Automotive, Inc. is an automobile retailer in the United States. The company is headquartered in Charlotte, North Carolina.", "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": "8815c91c-7635-42e5-b09e-0c6236321964", "symbol": "SAH", "name": "Sonic Automotive Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/8815c91c-7635-42e5-b09e-0c6236321964/", "api_url": "https://sharemaestro.com/factors/api/tickers/8815c91c-7635-42e5-b09e-0c6236321964/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.29, "quality": 0.2, "momentum": 0.63, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 82.16, "market_cap": 2793440000, "pe_ratio": 25.6514, "earnings_yield": 0.039, "ebitda_to_ev": 0.0775, "shareholder_yield": 0.0178, "roe": 0.111, "piotroski_f_score": 6, "momentum_12_1": 0.1363, "volatility_252d": 0.3828 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:38.098210+00:00", "batch_id": "" }, "size": { "price_close": 82.16, "market_cap": 2793440000, "market_cap_usd": 2793440000, "enterprise_value": 6601340000, "shares_outstanding": 34000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.6514, "pb_ratio": 2.8467, "ptbv_ratio": 22.2408, "ps_ratio": 0.1839, "pcf_ratio": 6.894, "pfcf_ratio": 5.1059, "ev_ebitda": 12.8983, "ev_ebit": 18.8826, "ev_sales": 0.4346, "ev_fcf": 12.0661, "earnings_yield": 0.039, "fcf_yield": 0.0829, "price_to_sales": 0.1839, "price_to_book": 2.8467, "price_to_cashflow": 6.894, "ebitda_to_ev": 0.0775, "sales_yield": 2.3012 }, "yield": { "dividend_yield": 0.0178, "buyback_yield": 0, "shareholder_yield": 0.0178, "debt_paydown_yield": null, "total_yield": 0.0178 }, "quality": { "gross_margin": 0.159, "operating_margin": 0.023, "net_margin": 0.0072, "ebitda_margin": 0.0337, "fcf_margin": 0.036, "roe": 0.111, "roa": 0.0178, "roic": 0.0496, "roc_greenblatt": null, "asset_turnover": 2.4831, "cash_conversion": 5.0239, "accruals_ratio": -0.0484, "sbc_to_revenue": 0.0015, "piotroski_f_score": 6, "altman_z_score": 3.3656, "earnings_stability_5y": 0.8625, "revenue_stability_5y": 0.1621, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3948, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.2342, "net_debt_to_ebitda": 7.4402, "debt_to_assets": 0.6234, "interest_coverage": 1.7947, "current_ratio": 1.0311, "quick_ratio": 0.2924, "net_debt": 3807900000, "local_beta": 0.0013, "volatility_252d": 0.3828, "volatility_60d": 0.8132, "max_drawdown_12m": -0.3133, "risk_adjusted_momentum": 0.3559 }, "growth": { "revenue_growth_1y": 0.0482, "revenue_growth_3y_cagr": 0.0267, "revenue_growth_5y_cagr": 0.0918, "eps_growth_1y": -0.5548, "eps_growth_3y_cagr": 0.1028, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3085, "book_value_growth_1y": 0.0142, "revenue_growth": 0.0482, "earnings_growth": -0.5548 }, "momentum": { "price_return_1m": 0.0118, "price_return_3m": 0.3497, "price_return_6m": 0.2919, "price_return_9m": 0.0052, "price_return_12m": 0.1497, "price_return_12m_ex1m": 0.1363, "momentum_6m": 0.2919, "momentum_12m": 0.1497, "momentum_12_1": 0.1363, "distance_from_52w_high": -0.0531, "distance_from_52w_low": 0.3789, "relative_strength": 0.0497 }, "raw_ttm": { "revenue_ttm": 15190800000, "gross_profit_ttm": 2415200000, "ebit_ttm": 349600000, "ebitda_ttm": 511800000, "net_income_ttm": 108900000, "eps_diluted_ttm": 3.2029, "operating_cash_flow_ttm": 405200000, "capital_expenditure_ttm": 141900000, "fcf_ttm": 547100000, "dividends_paid_ttm": 49700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194800000, "cash_and_equivalents": 5700000, "total_current_assets": 2964300000, "total_current_liabilities": 2874900000, "net_ppe": null, "total_assets": 6117600000, "total_debt": 3813600000, "total_equity": 981300000, "net_working_capital": 2362200000, "book_value_per_share": 28.8618, "retained_earnings": 1529400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 125600000, "tangible_book_per_share": 3.6941 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 62, "rank_ptbv": 92, "rank_ps": 5, "rank_pcf": 28, "rank_ev_ebitda": 55, "rank_ev_ebit": 66, "rank_earnings_yield": 63, "rank_fcf_yield": 49, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 40, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 87, "rank_fcf_margin": 82, "rank_piotroski": 41, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 48 }, "composites": { "value_composite": 71, "quality_composite": 80, "momentum_composite": 37, "growth_composite": 91, "yield_composite": 26, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.2408, "os_score": 0.21, "value_percentile": 0.29, "quality_percentile": 0.2, "momentum_percentile": 0.63, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 31, "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": false } } }, "latest_snapshot_fields": { "id": 4966, "ticker_id": 3493, "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": "2026-06-07T06:54:38.098210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.16, "market_cap": 2793440000, "market_cap_usd": 2793440000, "enterprise_value": 6601340000, "shares_outstanding": 34000000, "fx_rate_to_usd": null, "pe_ratio": 25.65142332, "pb_ratio": 2.84667278, "ptbv_ratio": 22.24076433, "ps_ratio": 0.18389025, "pcf_ratio": 6.89397828, "pfcf_ratio": 5.10590386, "ev_ebitda": 12.89828058, "ev_ebit": 18.88255149, "ev_sales": 0.43456171, "ev_fcf": 12.06605739, "earnings_yield": 0.03898419, "fcf_yield": 0.08287711, "dividend_yield": 0.01779168, "buyback_yield": 0, "shareholder_yield": 0.01779168, "debt_paydown_yield": null, "total_yield": 0.01779168, "gross_margin": 0.15899097, "operating_margin": 0.02301393, "net_margin": 0.00716881, "ebitda_margin": 0.03369144, "fcf_margin": 0.03601522, "roe": 0.11097524, "roa": 0.0178011, "roic": 0.04956008, "roc_greenblatt": null, "asset_turnover": 2.48313064, "cash_conversion": 5.02387511, "accruals_ratio": -0.04843403, "sbc_to_revenue": 0.00146799, "debt_to_equity": 5.23417915, "net_debt_to_ebitda": 7.44021102, "debt_to_assets": 0.62338172, "interest_coverage": 1.79466119, "current_ratio": 1.03109673, "quick_ratio": 0.29242756, "net_debt": 3807900000, "revenue_growth_1y": 0.04824864, "revenue_growth_3y_cagr": 0.02671811, "revenue_growth_5y_cagr": 0.0918197, "eps_growth_1y": -0.55478332, "eps_growth_3y_cagr": 0.10281454, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30853863, "book_value_growth_1y": 0.01415259, "piotroski_f_score": 6, "altman_z_score": 3.36556807, "earnings_stability_5y": 0.862477, "revenue_stability_5y": 0.162059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01182266, "price_return_3m": 0.34967753, "price_return_6m": 0.29190109, "price_return_9m": 0.00517882, "price_return_12m": 0.14968585, "price_return_12m_ex1m": 0.13625233, "distance_from_52w_high": -0.05313769, "distance_from_52w_low": 0.37893995, "relative_strength": 0.04972227, "local_beta": 0.0013, "volatility_252d": 0.38283, "volatility_60d": 0.813172, "max_drawdown_12m": -0.31334043, "revenue_ttm": 15190800000, "gross_profit_ttm": 2415200000, "ebit_ttm": 349600000, "ebitda_ttm": 511800000, "net_income_ttm": 108900000, "eps_diluted_ttm": 3.20294118, "operating_cash_flow_ttm": 405200000, "capital_expenditure_ttm": 141900000, "fcf_ttm": 547100000, "dividends_paid_ttm": 49700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194800000, "cash_and_equivalents": 5700000, "total_current_assets": 2964300000, "total_current_liabilities": 2874900000, "net_ppe": null, "total_assets": 6117600000, "total_debt": 3813600000, "total_equity": 981300000, "net_working_capital": 2362200000, "book_value_per_share": 28.86176471, "retained_earnings": 1529400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 125600000, "tangible_book_per_share": 3.69411765, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 64, "rank_pb": 62, "rank_ptbv": 92, "rank_ps": 5, "rank_pcf": 28, "rank_ev_ebitda": 55, "rank_ev_ebit": 66, "rank_earnings_yield": 63, "rank_fcf_yield": 49, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 40, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 87, "rank_fcf_margin": 82, "rank_piotroski": 41, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 48, "value_composite": 71, "quality_composite": 80, "momentum_composite": 37, "growth_composite": 91, "yield_composite": 26, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 31, "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": 82.16, "os": 0.21, "value": 0.29, "quality": 0.2, "momentum": 0.63, "confidence": 1, "coverage": 1, "pe_ratio": 25.6514, "earnings_yield": 0.039, "shareholder_yield": 0.0178, "roe": 0.111, "momentum_12_1": 0.1363, "complete_fields": { "id": 4966, "ticker_id": 3493, "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": "2026-06-07T06:54:38.098210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.16, "market_cap": 2793440000, "market_cap_usd": 2793440000, "enterprise_value": 6601340000, "shares_outstanding": 34000000, "fx_rate_to_usd": null, "pe_ratio": 25.65142332, "pb_ratio": 2.84667278, "ptbv_ratio": 22.24076433, "ps_ratio": 0.18389025, "pcf_ratio": 6.89397828, "pfcf_ratio": 5.10590386, "ev_ebitda": 12.89828058, "ev_ebit": 18.88255149, "ev_sales": 0.43456171, "ev_fcf": 12.06605739, "earnings_yield": 0.03898419, "fcf_yield": 0.08287711, "dividend_yield": 0.01779168, "buyback_yield": 0, "shareholder_yield": 0.01779168, "debt_paydown_yield": null, "total_yield": 0.01779168, "gross_margin": 0.15899097, "operating_margin": 0.02301393, "net_margin": 0.00716881, "ebitda_margin": 0.03369144, "fcf_margin": 0.03601522, "roe": 0.11097524, "roa": 0.0178011, "roic": 0.04956008, "roc_greenblatt": null, "asset_turnover": 2.48313064, "cash_conversion": 5.02387511, "accruals_ratio": -0.04843403, "sbc_to_revenue": 0.00146799, "debt_to_equity": 5.23417915, "net_debt_to_ebitda": 7.44021102, "debt_to_assets": 0.62338172, "interest_coverage": 1.79466119, "current_ratio": 1.03109673, "quick_ratio": 0.29242756, "net_debt": 3807900000, "revenue_growth_1y": 0.04824864, "revenue_growth_3y_cagr": 0.02671811, "revenue_growth_5y_cagr": 0.0918197, "eps_growth_1y": -0.55478332, "eps_growth_3y_cagr": 0.10281454, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30853863, "book_value_growth_1y": 0.01415259, "piotroski_f_score": 6, "altman_z_score": 3.36556807, "earnings_stability_5y": 0.862477, "revenue_stability_5y": 0.162059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01182266, "price_return_3m": 0.34967753, "price_return_6m": 0.29190109, "price_return_9m": 0.00517882, "price_return_12m": 0.14968585, "price_return_12m_ex1m": 0.13625233, "distance_from_52w_high": -0.05313769, "distance_from_52w_low": 0.37893995, "relative_strength": 0.04972227, "local_beta": 0.0013, "volatility_252d": 0.38283, "volatility_60d": 0.813172, "max_drawdown_12m": -0.31334043, "revenue_ttm": 15190800000, "gross_profit_ttm": 2415200000, "ebit_ttm": 349600000, "ebitda_ttm": 511800000, "net_income_ttm": 108900000, "eps_diluted_ttm": 3.20294118, "operating_cash_flow_ttm": 405200000, "capital_expenditure_ttm": 141900000, "fcf_ttm": 547100000, "dividends_paid_ttm": 49700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194800000, "cash_and_equivalents": 5700000, "total_current_assets": 2964300000, "total_current_liabilities": 2874900000, "net_ppe": null, "total_assets": 6117600000, "total_debt": 3813600000, "total_equity": 981300000, "net_working_capital": 2362200000, "book_value_per_share": 28.86176471, "retained_earnings": 1529400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 125600000, "tangible_book_per_share": 3.69411765, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 64, "rank_pb": 62, "rank_ptbv": 92, "rank_ps": 5, "rank_pcf": 28, "rank_ev_ebitda": 55, "rank_ev_ebit": 66, "rank_earnings_yield": 63, "rank_fcf_yield": 49, "rank_dividend_yield": 37, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 40, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 87, "rank_fcf_margin": 82, "rank_piotroski": 41, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 48, "value_composite": 71, "quality_composite": 80, "momentum_composite": 37, "growth_composite": 91, "yield_composite": 26, "svqf_composite": 82, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 15153600000, "cost_of_revenue": 12770700000, "gross_profit": 2382900000, "ebit": 361900000, "ebitda": 525300000, "pretax_income": 172800000, "tax_provision": 54100000, "net_income": 118700000, "net_income_to_common": 118700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 2832500000, "total_assets": 5970700000, "short_term_debt": 2037800000, "long_term_debt": 1563000000, "total_debt": 3600800000, "total_liabilities": 4902600000, "total_equity": 1068100000, "shares_outstanding": 34700000, "goodwill_and_intangibles": 875900000 }, "cash_flow": { "operating_cash_flow": 567400000, "capital_expenditure": 149900000, "free_cash_flow": 717300000, "dividends_paid": 48800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325530, "ticker_id": 3493, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361900000", "ebitda": "525300000", "netIncome": "118700000", "grossProfit": "2382900000", "depreciation": "None", "totalRevenue": "15153600000", "costOfRevenue": "12770700000", "interestIncome": "194800000", "incomeBeforeTax": "172800000", "interestExpense": "194800000", "operatingIncome": "541300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54100000", "reportedCurrency": "USD", "netInterestIncome": "-194700000", "nonInterestIncome": "None", "operatingExpenses": "1841600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12770700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163400000", "sellingGeneralAndAdministrative": "1577000000", "netIncomeFromContinuingOperations": "118700000" }, "balance": { "goodwill": "421800000", "inventory": "2012900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5970700000", "longTermDebt": "1563000000", "shortTermDebt": "2037800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "454100000", "reportedCurrency": "USD", "retainedEarnings": "1481100000", "totalLiabilities": "4902600000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "2832500000", "currentLongTermDebt": "1985100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3138200000", "currentAccountsPayable": "151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2172400000", "shortLongTermDebtTotal": "4228100000", "totalShareholderEquity": "1068100000", "capitalLeaseObligations": "680000000", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "2597900000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2304700000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "454100000", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118700000", "profitLoss": "None", "dividendPayout": "48800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "104600000", "operatingCashflow": "567400000", "capitalExpenditures": "149900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106100000", "cashflowFromInvestment": "-499000000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15153600000, "cost_of_revenue": 12770700000, "gross_profit": 2382900000, "research_and_development": null, "selling_general_admin": 1577000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361900000, "depreciation_amortisation": 163400000, "ebitda": 525300000, "interest_expense": 194800000, "interest_income": null, "other_non_operating": null, "pretax_income": 172800000, "tax_provision": 54100000, "effective_tax_rate": null, "net_income": 118700000, "net_income_continuing_ops": 118700000, "net_income_to_common": 118700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 469000000, "inventory": 2012900000, "other_current_assets": null, "total_current_assets": 2832500000, "net_ppe": null, "goodwill": 421800000, "intangible_assets": 454100000, "goodwill_and_intangibles": 875900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3138200000, "total_assets": 5970700000, "short_term_debt": 2037800000, "accounts_payable": 151000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2597900000, "long_term_debt": 1563000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2304700000, "total_liabilities": 4902600000, "total_debt": 3600800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1481100000, "total_equity": 1068100000, "shares_outstanding": 34700000, "operating_cash_flow": 567400000, "stock_based_compensation": 23100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -499000000, "dividends_paid": 48800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106100000, "free_cash_flow": 717300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361900000", "ebitda": "525300000", "netIncome": "118700000", "grossProfit": "2382900000", "depreciation": "None", "totalRevenue": "15153600000", "costOfRevenue": "12770700000", "interestIncome": "194800000", "incomeBeforeTax": "172800000", "interestExpense": "194800000", "operatingIncome": "541300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54100000", "reportedCurrency": "USD", "netInterestIncome": "-194700000", "nonInterestIncome": "None", "operatingExpenses": "1841600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12770700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163400000", "sellingGeneralAndAdministrative": "1577000000", "netIncomeFromContinuingOperations": "118700000" }, "balance": { "goodwill": "421800000", "inventory": "2012900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5970700000", "longTermDebt": "1563000000", "shortTermDebt": "2037800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "454100000", "reportedCurrency": "USD", "retainedEarnings": "1481100000", "totalLiabilities": "4902600000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "2832500000", "currentLongTermDebt": "1985100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3138200000", "currentAccountsPayable": "151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2172400000", "shortLongTermDebtTotal": "4228100000", "totalShareholderEquity": "1068100000", "capitalLeaseObligations": "680000000", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "2597900000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2304700000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "34700000", "intangibleAssetsExcludingGoodwill": "454100000", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118700000", "profitLoss": "None", "dividendPayout": "48800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "104600000", "operatingCashflow": "567400000", "capitalExpenditures": "149900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106100000", "cashflowFromInvestment": "-499000000", "stockBasedCompensation": "23100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 14224300000, "cost_of_revenue": 12031500000, "gross_profit": 2192800000, "ebit": 454700000, "ebitda": 605100000, "pretax_income": 256100000, "tax_provision": 40100000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44000000, "total_current_assets": 2885500000, "total_assets": 5895700000, "short_term_debt": 2052900000, "long_term_debt": 1511900000, "total_debt": 3564800000, "total_liabilities": 4833400000, "total_equity": 1062300000, "shares_outstanding": 35000000, "goodwill_and_intangibles": 788800000 }, "cash_flow": { "operating_cash_flow": 97700000, "capital_expenditure": 187300000, "free_cash_flow": 285000000, "dividends_paid": 40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325535, "ticker_id": 3493, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "454700000", "ebitda": "605100000", "netIncome": "216000000", "grossProfit": "2192800000", "depreciation": "None", "totalRevenue": "14224300000", "costOfRevenue": "12031500000", "interestIncome": "204000000", "incomeBeforeTax": "256100000", "interestExpense": "204300000", "operatingIncome": "465400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40100000", "reportedCurrency": "USD", "netInterestIncome": "-204300000", "nonInterestIncome": "None", "operatingExpenses": "1727400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12031500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150400000", "sellingGeneralAndAdministrative": "1492500000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "358500000", "inventory": "1957700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5895700000", "longTermDebt": "1511900000", "shortTermDebt": "2052900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430300000", "reportedCurrency": "USD", "retainedEarnings": "1412000000", "totalLiabilities": "4833400000", "otherCurrentAssets": "387900000", "totalCurrentAssets": "2885500000", "currentLongTermDebt": "2015400000", "longTermInvestments": "None", "shortTermInvestments": "340000000", "currentNetReceivables": "495900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010200000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171800000", "shortLongTermDebtTotal": "4128900000", "totalShareholderEquity": "1062300000", "capitalLeaseObligations": "601600000", "otherCurrentLiabilities": "412800000", "totalCurrentLiabilities": "2637700000", "otherNonCurrentLiabilities": "119700000", "totalNonCurrentLiabilities": "2195700000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "35000000", "intangibleAssetsExcludingGoodwill": "430300000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "40800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-358300000", "operatingCashflow": "97700000", "capitalExpenditures": "187300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95800000", "cashflowFromInvestment": "-178300000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14224300000, "cost_of_revenue": 12031500000, "gross_profit": 2192800000, "research_and_development": null, "selling_general_admin": 1492500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 454700000, "depreciation_amortisation": 150400000, "ebitda": 605100000, "interest_expense": 204300000, "interest_income": null, "other_non_operating": null, "pretax_income": 256100000, "tax_provision": 40100000, "effective_tax_rate": null, "net_income": 216000000, "net_income_continuing_ops": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44000000, "short_term_investments": 340000000, "net_receivables": 495900000, "inventory": 1957700000, "other_current_assets": null, "total_current_assets": 2885500000, "net_ppe": null, "goodwill": 358500000, "intangible_assets": 430300000, "goodwill_and_intangibles": 788800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3010200000, "total_assets": 5895700000, "short_term_debt": 2052900000, "accounts_payable": 172000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2637700000, "long_term_debt": 1511900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2195700000, "total_liabilities": 4833400000, "total_debt": 3564800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1412000000, "total_equity": 1062300000, "shares_outstanding": 35000000, "operating_cash_flow": 97700000, "stock_based_compensation": 23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178300000, "dividends_paid": 40800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95800000, "free_cash_flow": 285000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "454700000", "ebitda": "605100000", "netIncome": "216000000", "grossProfit": "2192800000", "depreciation": "None", "totalRevenue": "14224300000", "costOfRevenue": "12031500000", "interestIncome": "204000000", "incomeBeforeTax": "256100000", "interestExpense": "204300000", "operatingIncome": "465400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40100000", "reportedCurrency": "USD", "netInterestIncome": "-204300000", "nonInterestIncome": "None", "operatingExpenses": "1727400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12031500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150400000", "sellingGeneralAndAdministrative": "1492500000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "358500000", "inventory": "1957700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5895700000", "longTermDebt": "1511900000", "shortTermDebt": "2052900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430300000", "reportedCurrency": "USD", "retainedEarnings": "1412000000", "totalLiabilities": "4833400000", "otherCurrentAssets": "387900000", "totalCurrentAssets": "2885500000", "currentLongTermDebt": "2015400000", "longTermInvestments": "None", "shortTermInvestments": "340000000", "currentNetReceivables": "495900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010200000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171800000", "shortLongTermDebtTotal": "4128900000", "totalShareholderEquity": "1062300000", "capitalLeaseObligations": "601600000", "otherCurrentLiabilities": "412800000", "totalCurrentLiabilities": "2637700000", "otherNonCurrentLiabilities": "119700000", "totalNonCurrentLiabilities": "2195700000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "35000000", "intangibleAssetsExcludingGoodwill": "430300000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "40800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-358300000", "operatingCashflow": "97700000", "capitalExpenditures": "187300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95800000", "cashflowFromInvestment": "-178300000", "stockBasedCompensation": "23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 14372400000, "cost_of_revenue": 12126700000, "gross_profit": 2245700000, "ebit": 423700000, "ebitda": 566000000, "pretax_income": 241900000, "tax_provision": 63700000, "net_income": 178200000, "net_income_to_common": 178200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 2520400000, "total_assets": 5364600000, "short_term_debt": 1772900000, "long_term_debt": 1616500000, "total_debt": 3389400000, "total_liabilities": 4472700000, "total_equity": 891900000, "shares_outstanding": 35900000, "goodwill_and_intangibles": 671200000 }, "cash_flow": { "operating_cash_flow": -52900000, "capital_expenditure": 203600000, "free_cash_flow": 150700000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325540, "ticker_id": 3493, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "423700000", "ebitda": "566000000", "netIncome": "178200000", "grossProfit": "2245700000", "depreciation": "None", "totalRevenue": "14372400000", "costOfRevenue": "12126700000", "interestIncome": "100000", "incomeBeforeTax": "241900000", "interestExpense": "180800000", "operatingIncome": "502900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63700000", "reportedCurrency": "USD", "netInterestIncome": "-172700000", "nonInterestIncome": "None", "operatingExpenses": "1742800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12126700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142300000", "sellingGeneralAndAdministrative": "1508300000", "netIncomeFromContinuingOperations": "-51400000" }, "balance": { "goodwill": "253800000", "inventory": "1578300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5364600000", "longTermDebt": "1616500000", "shortTermDebt": "1772900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1238600000", "totalLiabilities": "4472700000", "otherCurrentAssets": "385100000", "totalCurrentAssets": "2520400000", "currentLongTermDebt": "1732800000", "longTermInvestments": "None", "shortTermInvestments": "-999999", "currentNetReceivables": "528100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2844200000", "currentAccountsPayable": "149800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2074900000", "shortLongTermDebtTotal": "3863100000", "totalShareholderEquity": "891900000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "2292900000", "otherNonCurrentLiabilities": "89600000", "totalNonCurrentLiabilities": "2179799999", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178200000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-375200000", "operatingCashflow": "-52900000", "capitalExpenditures": "203600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71300000", "cashflowFromInvestment": "-218700000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14372400000, "cost_of_revenue": 12126700000, "gross_profit": 2245700000, "research_and_development": null, "selling_general_admin": 1508300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 423700000, "depreciation_amortisation": 142300000, "ebitda": 566000000, "interest_expense": 180800000, "interest_income": null, "other_non_operating": null, "pretax_income": 241900000, "tax_provision": 63700000, "effective_tax_rate": null, "net_income": 178200000, "net_income_continuing_ops": -51400000, "net_income_to_common": 178200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28900000, "short_term_investments": -999999, "net_receivables": 528100000, "inventory": 1578300000, "other_current_assets": null, "total_current_assets": 2520400000, "net_ppe": null, "goodwill": 253800000, "intangible_assets": 417400000, "goodwill_and_intangibles": 671200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2844200000, "total_assets": 5364600000, "short_term_debt": 1772900000, "accounts_payable": 149800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2292900000, "long_term_debt": 1616500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2179799999, "total_liabilities": 4472700000, "total_debt": 3389400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1238600000, "total_equity": 891900000, "shares_outstanding": 35900000, "operating_cash_flow": -52900000, "stock_based_compensation": 23300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218700000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71300000, "free_cash_flow": 150700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "423700000", "ebitda": "566000000", "netIncome": "178200000", "grossProfit": "2245700000", "depreciation": "None", "totalRevenue": "14372400000", "costOfRevenue": "12126700000", "interestIncome": "100000", "incomeBeforeTax": "241900000", "interestExpense": "180800000", "operatingIncome": "502900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63700000", "reportedCurrency": "USD", "netInterestIncome": "-172700000", "nonInterestIncome": "None", "operatingExpenses": "1742800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12126700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142300000", "sellingGeneralAndAdministrative": "1508300000", "netIncomeFromContinuingOperations": "-51400000" }, "balance": { "goodwill": "253800000", "inventory": "1578300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5364600000", "longTermDebt": "1616500000", "shortTermDebt": "1772900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1238600000", "totalLiabilities": "4472700000", "otherCurrentAssets": "385100000", "totalCurrentAssets": "2520400000", "currentLongTermDebt": "1732800000", "longTermInvestments": "None", "shortTermInvestments": "-999999", "currentNetReceivables": "528100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2844200000", "currentAccountsPayable": "149800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2074900000", "shortLongTermDebtTotal": "3863100000", "totalShareholderEquity": "891900000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "2292900000", "otherNonCurrentLiabilities": "89600000", "totalNonCurrentLiabilities": "2179799999", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "35900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178200000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-375200000", "operatingCashflow": "-52900000", "capitalExpenditures": "203600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71300000", "cashflowFromInvestment": "-218700000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 14001100000, "cost_of_revenue": 11684100000, "gross_profit": 2317000000, "ebit": 314200000, "ebitda": 441700000, "pretax_income": 190000000, "tax_provision": 101500000, "net_income": 88500000, "net_income_to_common": 88500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229200000, "total_current_assets": 2206300000, "total_assets": 4978300000, "short_term_debt": 1354600000, "long_term_debt": 1672200000, "total_debt": 3026800000, "total_liabilities": 4083100000, "total_equity": 895200000, "shares_outstanding": 39700000, "goodwill_and_intangibles": 627700000 }, "cash_flow": { "operating_cash_flow": 406100000, "capital_expenditure": 227100000, "free_cash_flow": 633200000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325545, "ticker_id": 3493, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314200000", "ebitda": "441700000", "netIncome": "88500000", "grossProfit": "2317000000", "depreciation": "None", "totalRevenue": "14001100000", "costOfRevenue": "11684100000", "interestIncome": "124200000", "incomeBeforeTax": "190000000", "interestExpense": "123500000", "operatingIncome": "634400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101500000", "reportedCurrency": "USD", "netInterestIncome": "-124200000", "nonInterestIncome": "None", "operatingExpenses": "1682600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "11684100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127500000", "sellingGeneralAndAdministrative": "1459700000", "netIncomeFromContinuingOperations": "88500000" }, "balance": { "goodwill": "231000000", "inventory": "1216800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4978300000", "longTermDebt": "1672200000", "shortTermDebt": "1354600000", "treasuryStock": "-1026900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "396700000", "reportedCurrency": "USD", "retainedEarnings": "1100300000", "totalLiabilities": "4083100000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2206300000", "currentLongTermDebt": "1307100000", "longTermInvestments": "None", "shortTermInvestments": "272000000", "currentNetReceivables": "462400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772000000", "currentAccountsPayable": "138400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1561700000", "shortLongTermDebtTotal": "3486800000", "totalShareholderEquity": "895200000", "capitalLeaseObligations": "507500000", "otherCurrentLiabilities": "352400000", "totalCurrentLiabilities": "1845400000", "otherNonCurrentLiabilities": "105500000", "totalNonCurrentLiabilities": "2237700000", "cashAndShortTermInvestments": "229200000", "commonStockSharesOutstanding": "39700000", "intangibleAssetsExcludingGoodwill": "396700000", "cashAndCashEquivalentsAtCarryingValue": "229200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88500000", "profitLoss": "None", "dividendPayout": "34500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "81400000", "operatingCashflow": "406100000", "capitalExpenditures": "227100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176600000", "cashflowFromInvestment": "-299700000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14001100000, "cost_of_revenue": 11684100000, "gross_profit": 2317000000, "research_and_development": null, "selling_general_admin": 1459700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314200000, "depreciation_amortisation": 127500000, "ebitda": 441700000, "interest_expense": 123500000, "interest_income": null, "other_non_operating": null, "pretax_income": 190000000, "tax_provision": 101500000, "effective_tax_rate": null, "net_income": 88500000, "net_income_continuing_ops": 88500000, "net_income_to_common": 88500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229200000, "short_term_investments": 272000000, "net_receivables": 462400000, "inventory": 1216800000, "other_current_assets": null, "total_current_assets": 2206300000, "net_ppe": null, "goodwill": 231000000, "intangible_assets": 396700000, "goodwill_and_intangibles": 627700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2772000000, "total_assets": 4978300000, "short_term_debt": 1354600000, "accounts_payable": 138400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1845400000, "long_term_debt": 1672200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2237700000, "total_liabilities": 4083100000, "total_debt": 3026800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1100300000, "total_equity": 895200000, "shares_outstanding": 39700000, "operating_cash_flow": 406100000, "stock_based_compensation": 20500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299700000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176600000, "free_cash_flow": 633200000, "net_change_in_cash": -70200000 }, "raw_data": { "income": { "ebit": "314200000", "ebitda": "441700000", "netIncome": "88500000", "grossProfit": "2317000000", "depreciation": "None", "totalRevenue": "14001100000", "costOfRevenue": "11684100000", "interestIncome": "124200000", "incomeBeforeTax": "190000000", "interestExpense": "123500000", "operatingIncome": "634400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101500000", "reportedCurrency": "USD", "netInterestIncome": "-124200000", "nonInterestIncome": "None", "operatingExpenses": "1682600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "11684100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127500000", "sellingGeneralAndAdministrative": "1459700000", "netIncomeFromContinuingOperations": "88500000" }, "balance": { "goodwill": "231000000", "inventory": "1216800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4978300000", "longTermDebt": "1672200000", "shortTermDebt": "1354600000", "treasuryStock": "-1026900000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "396700000", "reportedCurrency": "USD", "retainedEarnings": "1100300000", "totalLiabilities": "4083100000", "otherCurrentAssets": "297900000", "totalCurrentAssets": "2206300000", "currentLongTermDebt": "1307100000", "longTermInvestments": "None", "shortTermInvestments": "272000000", "currentNetReceivables": "462400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2772000000", "currentAccountsPayable": "138400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1561700000", "shortLongTermDebtTotal": "3486800000", "totalShareholderEquity": "895200000", "capitalLeaseObligations": "507500000", "otherCurrentLiabilities": "352400000", "totalCurrentLiabilities": "1845400000", "otherNonCurrentLiabilities": "105500000", "totalNonCurrentLiabilities": "2237700000", "cashAndShortTermInvestments": "229200000", "commonStockSharesOutstanding": "39700000", "intangibleAssetsExcludingGoodwill": "396700000", "cashAndCashEquivalentsAtCarryingValue": "229200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88500000", "profitLoss": "None", "dividendPayout": "34500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "81400000", "operatingCashflow": "406100000", "capitalExpenditures": "227100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176600000", "cashflowFromInvestment": "-299700000", "stockBasedCompensation": "20500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 12396400000, "cost_of_revenue": 10482100000, "gross_profit": 1914300000, "ebit": 518100000, "ebitda": 619200000, "pretax_income": 458200000, "tax_provision": 109300000, "net_income": 348900000, "net_income_to_common": 348900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299400000, "total_current_assets": 2084100000, "total_assets": 4975100000, "short_term_debt": 1407900000, "long_term_debt": 1510700000, "total_debt": 2918600000, "total_liabilities": 3898700000, "total_equity": 1076400000, "shares_outstanding": 43280000, "goodwill_and_intangibles": 896600000 }, "cash_flow": { "operating_cash_flow": 306300000, "capital_expenditure": 298200000, "free_cash_flow": 604500000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325550, "ticker_id": 3493, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "518100000", "ebitda": "619200000", "netIncome": "348900000", "grossProfit": "1914300000", "depreciation": "None", "totalRevenue": "12396400000", "costOfRevenue": "10482100000", "interestIncome": "64700000", "incomeBeforeTax": "458200000", "interestExpense": "63200000", "operatingIncome": "538400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109300000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "1375900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15500000", "costofGoodsAndServicesSold": "10482100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "1213100000", "netIncomeFromContinuingOperations": "348900000" }, "balance": { "goodwill": "416400000", "inventory": "1261200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4975100000", "longTermDebt": "1510700000", "shortTermDebt": "1407900000", "treasuryStock": "-765000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "480200000", "reportedCurrency": "USD", "retainedEarnings": "1051700000", "totalLiabilities": "3898700000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "2084100000", "currentLongTermDebt": "1229200000", "longTermInvestments": "None", "shortTermInvestments": "99800000", "currentNetReceivables": "401100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891000000", "currentAccountsPayable": "133300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458800000", "shortLongTermDebtTotal": "3318900000", "totalShareholderEquity": "1076400000", "capitalLeaseObligations": "489200000", "otherCurrentLiabilities": "350500000", "totalCurrentLiabilities": "1891700000", "otherNonCurrentLiabilities": "96000000", "totalNonCurrentLiabilities": "2006999999", "cashAndShortTermInvestments": "299400000", "commonStockSharesOutstanding": "43280000", "intangibleAssetsExcludingGoodwill": "480200000", "cashAndCashEquivalentsAtCarryingValue": "299400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348900000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "252400000", "operatingCashflow": "306300000", "capitalExpenditures": "298200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120200000", "cashflowFromInvestment": "-1297400000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12396400000, "cost_of_revenue": 10482100000, "gross_profit": 1914300000, "research_and_development": null, "selling_general_admin": 1213100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518100000, "depreciation_amortisation": 101100000, "ebitda": 619200000, "interest_expense": 63200000, "interest_income": null, "other_non_operating": null, "pretax_income": 458200000, "tax_provision": 109300000, "effective_tax_rate": null, "net_income": 348900000, "net_income_continuing_ops": 348900000, "net_income_to_common": 348900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299400000, "short_term_investments": 99800000, "net_receivables": 401100000, "inventory": 1261200000, "other_current_assets": null, "total_current_assets": 2084100000, "net_ppe": null, "goodwill": 416400000, "intangible_assets": 480200000, "goodwill_and_intangibles": 896600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2891000000, "total_assets": 4975100000, "short_term_debt": 1407900000, "accounts_payable": 133300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1891700000, "long_term_debt": 1510700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2006999999, "total_liabilities": 3898700000, "total_debt": 2918600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1051700000, "total_equity": 1076400000, "shares_outstanding": 43280000, "operating_cash_flow": 306300000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1297400000, "dividends_paid": 18300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1120200000, "free_cash_flow": 604500000, "net_change_in_cash": 129100000 }, "raw_data": { "income": { "ebit": "518100000", "ebitda": "619200000", "netIncome": "348900000", "grossProfit": "1914300000", "depreciation": "None", "totalRevenue": "12396400000", "costOfRevenue": "10482100000", "interestIncome": "64700000", "incomeBeforeTax": "458200000", "interestExpense": "63200000", "operatingIncome": "538400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109300000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "1375900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15500000", "costofGoodsAndServicesSold": "10482100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101100000", "sellingGeneralAndAdministrative": "1213100000", "netIncomeFromContinuingOperations": "348900000" }, "balance": { "goodwill": "416400000", "inventory": "1261200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "4975100000", "longTermDebt": "1510700000", "shortTermDebt": "1407900000", "treasuryStock": "-765000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "480200000", "reportedCurrency": "USD", "retainedEarnings": "1051700000", "totalLiabilities": "3898700000", "otherCurrentAssets": "122400000", "totalCurrentAssets": "2084100000", "currentLongTermDebt": "1229200000", "longTermInvestments": "None", "shortTermInvestments": "99800000", "currentNetReceivables": "401100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891000000", "currentAccountsPayable": "133300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458800000", "shortLongTermDebtTotal": "3318900000", "totalShareholderEquity": "1076400000", "capitalLeaseObligations": "489200000", "otherCurrentLiabilities": "350500000", "totalCurrentLiabilities": "1891700000", "otherNonCurrentLiabilities": "96000000", "totalNonCurrentLiabilities": "2006999999", "cashAndShortTermInvestments": "299400000", "commonStockSharesOutstanding": "43280000", "intangibleAssetsExcludingGoodwill": "480200000", "cashAndCashEquivalentsAtCarryingValue": "299400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348900000", "profitLoss": "None", "dividendPayout": "18300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "252400000", "operatingCashflow": "306300000", "capitalExpenditures": "298200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120200000", "cashflowFromInvestment": "-1297400000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "129100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 9767000000, "cost_of_revenue": 8343400000, "gross_profit": 1423600000, "ebit": 31400000, "ebitda": 119000000, "pretax_income": -34800000, "tax_provision": 15900000, "net_income": -51400000, "net_income_to_common": -51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170313000, "total_current_assets": 1882567000, "total_assets": 3745993000, "short_term_debt": 1438342000, "long_term_debt": 651823000, "total_debt": 2090165000, "total_liabilities": 2931188000, "total_equity": 814805000, "shares_outstanding": 42483000, "goodwill_and_intangibles": 278277000 }, "cash_flow": { "operating_cash_flow": 281079000, "capital_expenditure": 127183000, "free_cash_flow": 408262000, "dividends_paid": 17133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325555, "ticker_id": 3493, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31400000", "ebitda": "119000000", "netIncome": "-51400000", "grossProfit": "1423600000", "depreciation": "None", "totalRevenue": "9767000000", "costOfRevenue": "8343400000", "interestIncome": "68800000", "incomeBeforeTax": "-34800000", "interestExpense": "69139000", "operatingIncome": "33900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "1389700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "97000", "costofGoodsAndServicesSold": "8343400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87600000", "sellingGeneralAndAdministrative": "986500000", "netIncomeFromContinuingOperations": "-50664000" }, "balance": { "goodwill": "213977000", "inventory": "1247254000", "commonStock": "777000", "currentDebt": "None", "investments": "None", "totalAssets": "3745993000", "longTermDebt": "651823000", "shortTermDebt": "1438342000", "treasuryStock": "-671725000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "721770000", "totalLiabilities": "2931188000", "otherCurrentAssets": "93334000", "totalCurrentAssets": "1882567000", "currentLongTermDebt": "807263000", "longTermInvestments": "None", "shortTermInvestments": "73200000", "currentNetReceivables": "371666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863426000", "currentAccountsPayable": "105100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1120526000", "shortLongTermDebtTotal": "2449019000", "totalShareholderEquity": "814805000", "capitalLeaseObligations": "404708000", "otherCurrentLiabilities": "287973000", "totalCurrentLiabilities": "1831413000", "otherNonCurrentLiabilities": "88753000", "totalNonCurrentLiabilities": "1099775000", "cashAndShortTermInvestments": "170313000", "commonStockSharesOutstanding": "42483000", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "170313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51385000", "profitLoss": "None", "dividendPayout": "17133000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "278098000", "operatingCashflow": "281079000", "capitalExpenditures": "127183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39685000", "cashflowFromInvestment": "-100184000", "stockBasedCompensation": "11704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9767000000, "cost_of_revenue": 8343400000, "gross_profit": 1423600000, "research_and_development": null, "selling_general_admin": 986500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31400000, "depreciation_amortisation": 87600000, "ebitda": 119000000, "interest_expense": 69139000, "interest_income": null, "other_non_operating": null, "pretax_income": -34800000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": -51400000, "net_income_continuing_ops": -50664000, "net_income_to_common": -51400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170313000, "short_term_investments": 73200000, "net_receivables": 371666000, "inventory": 1247254000, "other_current_assets": null, "total_current_assets": 1882567000, "net_ppe": null, "goodwill": 213977000, "intangible_assets": 64300000, "goodwill_and_intangibles": 278277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1863426000, "total_assets": 3745993000, "short_term_debt": 1438342000, "accounts_payable": 105100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1831413000, "long_term_debt": 651823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099775000, "total_liabilities": 2931188000, "total_debt": 2090165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 721770000, "total_equity": 814805000, "shares_outstanding": 42483000, "operating_cash_flow": 281079000, "stock_based_compensation": 11704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100184000, "dividends_paid": 17133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39685000, "free_cash_flow": 408262000, "net_change_in_cash": 141210000 }, "raw_data": { "income": { "ebit": "31400000", "ebitda": "119000000", "netIncome": "-51400000", "grossProfit": "1423600000", "depreciation": "None", "totalRevenue": "9767000000", "costOfRevenue": "8343400000", "interestIncome": "68800000", "incomeBeforeTax": "-34800000", "interestExpense": "69139000", "operatingIncome": "33900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-68800000", "nonInterestIncome": "None", "operatingExpenses": "1389700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "97000", "costofGoodsAndServicesSold": "8343400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87600000", "sellingGeneralAndAdministrative": "986500000", "netIncomeFromContinuingOperations": "-50664000" }, "balance": { "goodwill": "213977000", "inventory": "1247254000", "commonStock": "777000", "currentDebt": "None", "investments": "None", "totalAssets": "3745993000", "longTermDebt": "651823000", "shortTermDebt": "1438342000", "treasuryStock": "-671725000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "721770000", "totalLiabilities": "2931188000", "otherCurrentAssets": "93334000", "totalCurrentAssets": "1882567000", "currentLongTermDebt": "807263000", "longTermInvestments": "None", "shortTermInvestments": "73200000", "currentNetReceivables": "371666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863426000", "currentAccountsPayable": "105100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1120526000", "shortLongTermDebtTotal": "2449019000", "totalShareholderEquity": "814805000", "capitalLeaseObligations": "404708000", "otherCurrentLiabilities": "287973000", "totalCurrentLiabilities": "1831413000", "otherNonCurrentLiabilities": "88753000", "totalNonCurrentLiabilities": "1099775000", "cashAndShortTermInvestments": "170313000", "commonStockSharesOutstanding": "42483000", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "170313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51385000", "profitLoss": "None", "dividendPayout": "17133000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "278098000", "operatingCashflow": "281079000", "capitalExpenditures": "127183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39685000", "cashflowFromInvestment": "-100184000", "stockBasedCompensation": "11704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141210000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 10454300000, "cost_of_revenue": 8933300000, "gross_profit": 1521000000, "ebit": 301100000, "ebitda": 391000000, "pretax_income": 199600000, "tax_provision": 55100000, "net_income": 144100000, "net_income_to_common": 144100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29103000, "total_current_assets": 2017610000, "total_assets": 4071035000, "short_term_debt": 1653898000, "long_term_debt": 636978000, "total_debt": 2290876000, "total_liabilities": 3126271000, "total_equity": 944764000, "shares_outstanding": 43710000, "goodwill_and_intangibles": 540091000 }, "cash_flow": { "operating_cash_flow": 170914000, "capital_expenditure": 125576000, "free_cash_flow": 296490000, "dividends_paid": 15493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325560, "ticker_id": 3493, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301100000", "ebitda": "391000000", "netIncome": "144100000", "grossProfit": "1521000000", "depreciation": "None", "totalRevenue": "10454300000", "costOfRevenue": "8933300000", "interestIncome": "100926000", "incomeBeforeTax": "199600000", "interestExpense": "104348000", "operatingIncome": "307700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-104348000", "nonInterestIncome": "None", "operatingExpenses": "1213300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6589000", "costofGoodsAndServicesSold": "8933300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89900000", "sellingGeneralAndAdministrative": "1038543000", "netIncomeFromContinuingOperations": "144537000" }, "balance": { "goodwill": "475791000", "inventory": "1517875000", "commonStock": "768000", "currentDebt": "None", "investments": "None", "totalAssets": "4071035000", "longTermDebt": "636978000", "shortTermDebt": "1653898000", "treasuryStock": "-600004000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "790158000", "totalLiabilities": "3126271000", "otherCurrentAssets": "37890000", "totalCurrentAssets": "2017610000", "currentLongTermDebt": "748131000", "longTermInvestments": "97000", "shortTermInvestments": "None", "currentNetReceivables": "432742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053425000", "currentAccountsPayable": "135217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1097247000", "shortLongTermDebtTotal": "2631340000", "totalShareholderEquity": "944764000", "capitalLeaseObligations": "385360000", "otherCurrentLiabilities": "277041000", "totalCurrentLiabilities": "2066156000", "otherNonCurrentLiabilities": "73746000", "totalNonCurrentLiabilities": "1060115000", "cashAndShortTermInvestments": "29103000", "commonStockSharesOutstanding": "43710000", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "29103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144137000", "profitLoss": "None", "dividendPayout": "15493000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-78523000", "operatingCashflow": "170914000", "capitalExpenditures": "125576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284446000", "cashflowFromInvestment": "136781000", "stockBasedCompensation": "10797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10454300000, "cost_of_revenue": 8933300000, "gross_profit": 1521000000, "research_and_development": null, "selling_general_admin": 1038543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301100000, "depreciation_amortisation": 89900000, "ebitda": 391000000, "interest_expense": 104348000, "interest_income": null, "other_non_operating": null, "pretax_income": 199600000, "tax_provision": 55100000, "effective_tax_rate": null, "net_income": 144100000, "net_income_continuing_ops": 144537000, "net_income_to_common": 144100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29103000, "short_term_investments": null, "net_receivables": 432742000, "inventory": 1517875000, "other_current_assets": null, "total_current_assets": 2017610000, "net_ppe": null, "goodwill": 475791000, "intangible_assets": 64300000, "goodwill_and_intangibles": 540091000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2053425000, "total_assets": 4071035000, "short_term_debt": 1653898000, "accounts_payable": 135217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2066156000, "long_term_debt": 636978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1060115000, "total_liabilities": 3126271000, "total_debt": 2290876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 790158000, "total_equity": 944764000, "shares_outstanding": 43710000, "operating_cash_flow": 170914000, "stock_based_compensation": 10797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136781000, "dividends_paid": 15493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284446000, "free_cash_flow": 296490000, "net_change_in_cash": 23249000 }, "raw_data": { "income": { "ebit": "301100000", "ebitda": "391000000", "netIncome": "144100000", "grossProfit": "1521000000", "depreciation": "None", "totalRevenue": "10454300000", "costOfRevenue": "8933300000", "interestIncome": "100926000", "incomeBeforeTax": "199600000", "interestExpense": "104348000", "operatingIncome": "307700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "55100000", "reportedCurrency": "USD", "netInterestIncome": "-104348000", "nonInterestIncome": "None", "operatingExpenses": "1213300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6589000", "costofGoodsAndServicesSold": "8933300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89900000", "sellingGeneralAndAdministrative": "1038543000", "netIncomeFromContinuingOperations": "144537000" }, "balance": { "goodwill": "475791000", "inventory": "1517875000", "commonStock": "768000", "currentDebt": "None", "investments": "None", "totalAssets": "4071035000", "longTermDebt": "636978000", "shortTermDebt": "1653898000", "treasuryStock": "-600004000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "64300000", "reportedCurrency": "USD", "retainedEarnings": "790158000", "totalLiabilities": "3126271000", "otherCurrentAssets": "37890000", "totalCurrentAssets": "2017610000", "currentLongTermDebt": "748131000", "longTermInvestments": "97000", "shortTermInvestments": "None", "currentNetReceivables": "432742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2053425000", "currentAccountsPayable": "135217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1097247000", "shortLongTermDebtTotal": "2631340000", "totalShareholderEquity": "944764000", "capitalLeaseObligations": "385360000", "otherCurrentLiabilities": "277041000", "totalCurrentLiabilities": "2066156000", "otherNonCurrentLiabilities": "73746000", "totalNonCurrentLiabilities": "1060115000", "cashAndShortTermInvestments": "29103000", "commonStockSharesOutstanding": "43710000", "intangibleAssetsExcludingGoodwill": "64300000", "cashAndCashEquivalentsAtCarryingValue": "29103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144137000", "profitLoss": "None", "dividendPayout": "15493000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-78523000", "operatingCashflow": "170914000", "capitalExpenditures": "125576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284446000", "cashflowFromInvestment": "136781000", "stockBasedCompensation": "10797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 9951630000, "cost_of_revenue": 8505505000, "gross_profit": 1446125000, "ebit": 177769000, "ebitda": 272003000, "pretax_income": 75312000, "tax_provision": 22922000, "net_income": 51650000, "net_income_to_common": 51650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5854000, "total_current_assets": 1993387000, "total_assets": 3796807000, "short_term_debt": 1560344000, "long_term_debt": 918779000, "total_debt": 2479123000, "total_liabilities": 2973691000, "total_equity": 823116000, "shares_outstanding": 42950000, "goodwill_and_intangibles": 579297000 }, "cash_flow": { "operating_cash_flow": 126839000, "capital_expenditure": 163619000, "free_cash_flow": 290458000, "dividends_paid": 9827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325565, "ticker_id": 3493, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177769000", "ebitda": "272003000", "netIncome": "51650000", "grossProfit": "1446125000", "depreciation": "None", "totalRevenue": "9951630000", "costOfRevenue": "8505505000", "interestIncome": "99857000", "incomeBeforeTax": "75312000", "interestExpense": "102519000", "operatingIncome": "177663000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22922000", "reportedCurrency": "USD", "netInterestIncome": "-102919000", "nonInterestIncome": "None", "operatingExpenses": "1268462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "106000", "costofGoodsAndServicesSold": "8505505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94234000", "sellingGeneralAndAdministrative": "1082191000", "netIncomeFromContinuingOperations": "52390000" }, "balance": { "goodwill": "509592000", "inventory": "1528461000", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "3796807000", "longTermDebt": "918779000", "shortTermDebt": "1560344000", "treasuryStock": "-597623000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "69705000", "reportedCurrency": "USD", "retainedEarnings": "670691000", "totalLiabilities": "2973691000", "otherCurrentAssets": "20886000", "totalCurrentAssets": "1993387000", "currentLongTermDebt": "739270000", "longTermInvestments": "3000000", "shortTermInvestments": "1800000", "currentNetReceivables": "438186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803419999", "currentAccountsPayable": "114263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178489000", "shortLongTermDebtTotal": "2479123000", "totalShareholderEquity": "823116000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270740000", "totalCurrentLiabilities": "1945847000", "otherNonCurrentLiabilities": "75887000", "totalNonCurrentLiabilities": "1027843999", "cashAndShortTermInvestments": "5854000", "commonStockSharesOutstanding": "42950000", "intangibleAssetsExcludingGoodwill": "69705000", "cashAndCashEquivalentsAtCarryingValue": "5854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52340000", "profitLoss": "None", "dividendPayout": "9827000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-78701000", "operatingCashflow": "126839000", "capitalExpenditures": "163619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112006000", "cashflowFromInvestment": "-15331000", "stockBasedCompensation": "11853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9951630000, "cost_of_revenue": 8505505000, "gross_profit": 1446125000, "research_and_development": null, "selling_general_admin": 1082191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177769000, "depreciation_amortisation": 94234000, "ebitda": 272003000, "interest_expense": 102519000, "interest_income": null, "other_non_operating": null, "pretax_income": 75312000, "tax_provision": 22922000, "effective_tax_rate": null, "net_income": 51650000, "net_income_continuing_ops": 52390000, "net_income_to_common": 51650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5854000, "short_term_investments": 1800000, "net_receivables": 438186000, "inventory": 1528461000, "other_current_assets": null, "total_current_assets": 1993387000, "net_ppe": null, "goodwill": 509592000, "intangible_assets": 69705000, "goodwill_and_intangibles": 579297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1803419999, "total_assets": 3796807000, "short_term_debt": 1560344000, "accounts_payable": 114263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1945847000, "long_term_debt": 918779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1027843999, "total_liabilities": 2973691000, "total_debt": 2479123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 670691000, "total_equity": 823116000, "shares_outstanding": 42950000, "operating_cash_flow": 126839000, "stock_based_compensation": 11853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15331000, "dividends_paid": 9827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112006000, "free_cash_flow": 290458000, "net_change_in_cash": -498000 }, "raw_data": { "income": { "ebit": "177769000", "ebitda": "272003000", "netIncome": "51650000", "grossProfit": "1446125000", "depreciation": "None", "totalRevenue": "9951630000", "costOfRevenue": "8505505000", "interestIncome": "99857000", "incomeBeforeTax": "75312000", "interestExpense": "102519000", "operatingIncome": "177663000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22922000", "reportedCurrency": "USD", "netInterestIncome": "-102919000", "nonInterestIncome": "None", "operatingExpenses": "1268462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "106000", "costofGoodsAndServicesSold": "8505505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94234000", "sellingGeneralAndAdministrative": "1082191000", "netIncomeFromContinuingOperations": "52390000" }, "balance": { "goodwill": "509592000", "inventory": "1528461000", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "3796807000", "longTermDebt": "918779000", "shortTermDebt": "1560344000", "treasuryStock": "-597623000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "69705000", "reportedCurrency": "USD", "retainedEarnings": "670691000", "totalLiabilities": "2973691000", "otherCurrentAssets": "20886000", "totalCurrentAssets": "1993387000", "currentLongTermDebt": "739270000", "longTermInvestments": "3000000", "shortTermInvestments": "1800000", "currentNetReceivables": "438186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803419999", "currentAccountsPayable": "114263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1178489000", "shortLongTermDebtTotal": "2479123000", "totalShareholderEquity": "823116000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270740000", "totalCurrentLiabilities": "1945847000", "otherNonCurrentLiabilities": "75887000", "totalNonCurrentLiabilities": "1027843999", "cashAndShortTermInvestments": "5854000", "commonStockSharesOutstanding": "42950000", "intangibleAssetsExcludingGoodwill": "69705000", "cashAndCashEquivalentsAtCarryingValue": "5854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52340000", "profitLoss": "None", "dividendPayout": "9827000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-78701000", "operatingCashflow": "126839000", "capitalExpenditures": "163619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112006000", "cashflowFromInvestment": "-15331000", "stockBasedCompensation": "11853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-498000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3688500000, "cost_of_revenue": 3089700000, "gross_profit": 598800000, "ebit": 131400000, "ebitda": 170100000, "pretax_income": 85100000, "tax_provision": 24300000, "net_income": 60800000, "net_income_to_common": 60800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 2964300000, "total_assets": 6117600000, "short_term_debt": 2278500000, "long_term_debt": 1535100000, "total_debt": 3813600000, "total_liabilities": 5136300000, "total_equity": 981300000, "shares_outstanding": 34000000, "goodwill_and_intangibles": 855700000 }, "cash_flow": { "operating_cash_flow": 35500000, "capital_expenditure": 37000000, "free_cash_flow": 72500000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325528, "ticker_id": 3493, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131400000", "ebitda": "170100000", "netIncome": "60800000", "grossProfit": "598800000", "depreciation": "None", "totalRevenue": "3688500000", "costOfRevenue": "3089700000", "interestIncome": "None", "incomeBeforeTax": "85100000", "interestExpense": "47700000", "operatingIncome": "133100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24300000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "465700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3089700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38700000", "sellingGeneralAndAdministrative": "399700000", "netIncomeFromContinuingOperations": "60800000" }, "balance": { "goodwill": "418800000", "inventory": "2123600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6117600000", "longTermDebt": "1535100000", "shortTermDebt": "2278500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "436900000", "reportedCurrency": "USD", "retainedEarnings": "1529400000", "totalLiabilities": "5136300000", "otherCurrentAssets": "419600000", "totalCurrentAssets": "2964300000", "currentLongTermDebt": "2192100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153300000", "currentAccountsPayable": "165300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4428700000", "totalShareholderEquity": "981300000", "capitalLeaseObligations": "701500000", "otherCurrentLiabilities": "431100000", "totalCurrentLiabilities": "2874900000", "otherNonCurrentLiabilities": "111200000", "totalNonCurrentLiabilities": "2261400000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "34000000", "intangibleAssetsExcludingGoodwill": "436900000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60800000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-126600000", "operatingCashflow": "35500000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "21700000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3688500000, "cost_of_revenue": 3089700000, "gross_profit": 598800000, "research_and_development": null, "selling_general_admin": 399700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131400000, "depreciation_amortisation": 38700000, "ebitda": 170100000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": 85100000, "tax_provision": 24300000, "effective_tax_rate": null, "net_income": 60800000, "net_income_continuing_ops": 60800000, "net_income_to_common": 60800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5700000, "short_term_investments": null, "net_receivables": 415400000, "inventory": 2123600000, "other_current_assets": null, "total_current_assets": 2964300000, "net_ppe": null, "goodwill": 418800000, "intangible_assets": 436900000, "goodwill_and_intangibles": 855700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153300000, "total_assets": 6117600000, "short_term_debt": 2278500000, "accounts_payable": 165300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2874900000, "long_term_debt": 1535100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2261400000, "total_liabilities": 5136300000, "total_debt": 3813600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1529400000, "total_equity": 981300000, "shares_outstanding": 34000000, "operating_cash_flow": 35500000, "stock_based_compensation": 5100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21700000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57800000, "free_cash_flow": 72500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131400000", "ebitda": "170100000", "netIncome": "60800000", "grossProfit": "598800000", "depreciation": "None", "totalRevenue": "3688500000", "costOfRevenue": "3089700000", "interestIncome": "None", "incomeBeforeTax": "85100000", "interestExpense": "47700000", "operatingIncome": "133100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24300000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "465700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3089700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38700000", "sellingGeneralAndAdministrative": "399700000", "netIncomeFromContinuingOperations": "60800000" }, "balance": { "goodwill": "418800000", "inventory": "2123600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6117600000", "longTermDebt": "1535100000", "shortTermDebt": "2278500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "436900000", "reportedCurrency": "USD", "retainedEarnings": "1529400000", "totalLiabilities": "5136300000", "otherCurrentAssets": "419600000", "totalCurrentAssets": "2964300000", "currentLongTermDebt": "2192100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "415400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153300000", "currentAccountsPayable": "165300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4428700000", "totalShareholderEquity": "981300000", "capitalLeaseObligations": "701500000", "otherCurrentLiabilities": "431100000", "totalCurrentLiabilities": "2874900000", "otherNonCurrentLiabilities": "111200000", "totalNonCurrentLiabilities": "2261400000", "cashAndShortTermInvestments": "5700000", "commonStockSharesOutstanding": "34000000", "intangibleAssetsExcludingGoodwill": "436900000", "cashAndCashEquivalentsAtCarryingValue": "5700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60800000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-126600000", "operatingCashflow": "35500000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57800000", "cashflowFromInvestment": "21700000", "stockBasedCompensation": "5100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3871300000, "cost_of_revenue": 3272600000, "gross_profit": 598700000, "ebit": 121800000, "ebitda": 163600000, "pretax_income": 73200000, "tax_provision": 26300000, "net_income": 46900000, "net_income_to_common": 46900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 2832500000, "total_assets": 5970700000, "short_term_debt": 2037800000, "long_term_debt": 1563000000, "total_debt": 3600800000, "total_liabilities": 4902600000, "total_equity": 1068099999, "shares_outstanding": 34400000, "goodwill_and_intangibles": 875900000 }, "cash_flow": { "operating_cash_flow": 66900000, "capital_expenditure": 37300000, "free_cash_flow": 104200000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325529, "ticker_id": 3493, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121800000", "ebitda": "163600000", "netIncome": "46900000", "grossProfit": "598700000", "depreciation": "None", "totalRevenue": "3871300000", "costOfRevenue": "3272600000", "interestIncome": "50000000", "incomeBeforeTax": "73200000", "interestExpense": "50000000", "operatingIncome": "123200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26300000", "reportedCurrency": "USD", "netInterestIncome": "-50100000", "nonInterestIncome": "None", "operatingExpenses": "475500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3272600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41800000", "sellingGeneralAndAdministrative": "407100000", "netIncomeFromContinuingOperations": "46900000" }, "balance": { "goodwill": "421800000", "inventory": "2012900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5970700000", "longTermDebt": "1563000000", "shortTermDebt": "2037800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "454100000", "reportedCurrency": "USD", "retainedEarnings": "1481100000", "totalLiabilities": "4902600000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "2832500000", "currentLongTermDebt": "1985100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3138200000", "currentAccountsPayable": "151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2172400000", "shortLongTermDebtTotal": "4228100000", "totalShareholderEquity": "1068099999", "capitalLeaseObligations": "680000000", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "2597900000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2304700000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "34400000", "intangibleAssetsExcludingGoodwill": "454100000", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46900000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "42500000", "operatingCashflow": "66900000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145300000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3871300000, "cost_of_revenue": 3272600000, "gross_profit": 598700000, "research_and_development": null, "selling_general_admin": 407100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121800000, "depreciation_amortisation": 41800000, "ebitda": 163600000, "interest_expense": 50000000, "interest_income": null, "other_non_operating": null, "pretax_income": 73200000, "tax_provision": 26300000, "effective_tax_rate": null, "net_income": 46900000, "net_income_continuing_ops": 46900000, "net_income_to_common": 46900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 469000000, "inventory": 2012900000, "other_current_assets": null, "total_current_assets": 2832500000, "net_ppe": null, "goodwill": 421800000, "intangible_assets": 454100000, "goodwill_and_intangibles": 875900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3138200000, "total_assets": 5970700000, "short_term_debt": 2037800000, "accounts_payable": 151000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2597900000, "long_term_debt": 1563000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2304700000, "total_liabilities": 4902600000, "total_debt": 3600800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1481100000, "total_equity": 1068099999, "shares_outstanding": 34400000, "operating_cash_flow": 66900000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4700000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145300000, "free_cash_flow": 104200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121800000", "ebitda": "163600000", "netIncome": "46900000", "grossProfit": "598700000", "depreciation": "None", "totalRevenue": "3871300000", "costOfRevenue": "3272600000", "interestIncome": "50000000", "incomeBeforeTax": "73200000", "interestExpense": "50000000", "operatingIncome": "123200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26300000", "reportedCurrency": "USD", "netInterestIncome": "-50100000", "nonInterestIncome": "None", "operatingExpenses": "475500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3272600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41800000", "sellingGeneralAndAdministrative": "407100000", "netIncomeFromContinuingOperations": "46900000" }, "balance": { "goodwill": "421800000", "inventory": "2012900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5970700000", "longTermDebt": "1563000000", "shortTermDebt": "2037800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "454100000", "reportedCurrency": "USD", "retainedEarnings": "1481100000", "totalLiabilities": "4902600000", "otherCurrentAssets": "344300000", "totalCurrentAssets": "2832500000", "currentLongTermDebt": "1985100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3138200000", "currentAccountsPayable": "151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2172400000", "shortLongTermDebtTotal": "4228100000", "totalShareholderEquity": "1068099999", "capitalLeaseObligations": "680000000", "otherCurrentLiabilities": "409100000", "totalCurrentLiabilities": "2597900000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2304700000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "34400000", "intangibleAssetsExcludingGoodwill": "454100000", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46900000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "42500000", "operatingCashflow": "66900000", "capitalExpenditures": "37300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145300000", "cashflowFromInvestment": "-4700000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3973800000, "cost_of_revenue": 3358300000, "gross_profit": 615500000, "ebit": 121200000, "ebitda": 162400000, "pretax_income": 71200000, "tax_provision": 24400000, "net_income": 46800000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89400000, "total_current_assets": 2807700000, "total_assets": 6016400000, "short_term_debt": 2094500000, "long_term_debt": 1437500000, "total_debt": 3532000000, "total_liabilities": 4947100000, "total_equity": 1069300000, "shares_outstanding": 35100000, "goodwill_and_intangibles": 875400000 }, "cash_flow": { "operating_cash_flow": 171700000, "capital_expenditure": 33500000, "free_cash_flow": 205200000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325531, "ticker_id": 3493, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121200000", "ebitda": "162400000", "netIncome": "46800000", "grossProfit": "615500000", "depreciation": "None", "totalRevenue": "3973800000", "costOfRevenue": "3358300000", "interestIncome": "51100000", "incomeBeforeTax": "71200000", "interestExpense": "51400000", "operatingIncome": "122700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24400000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "492800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3358300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41200000", "sellingGeneralAndAdministrative": "425200000", "netIncomeFromContinuingOperations": "46800000" }, "balance": { "goodwill": "623300000", "inventory": "2055600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6016400000", "longTermDebt": "1437500000", "shortTermDebt": "2094500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "252100000", "reportedCurrency": "USD", "retainedEarnings": "1447000000", "totalLiabilities": "4947100000", "otherCurrentAssets": "216200000", "totalCurrentAssets": "2807700000", "currentLongTermDebt": "2049100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3208700000", "currentAccountsPayable": "214700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2201300000", "shortLongTermDebtTotal": "4162300000", "totalShareholderEquity": "1069300000", "capitalLeaseObligations": "675700000", "otherCurrentLiabilities": "446600000", "totalCurrentLiabilities": "2755800000", "otherNonCurrentLiabilities": "123500000", "totalNonCurrentLiabilities": "2191300000", "cashAndShortTermInvestments": "89400000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "252100000", "cashAndCashEquivalentsAtCarryingValue": "89400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "88600000", "operatingCashflow": "171700000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120300000", "cashflowFromInvestment": "-72400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3973800000, "cost_of_revenue": 3358300000, "gross_profit": 615500000, "research_and_development": null, "selling_general_admin": 425200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121200000, "depreciation_amortisation": 41200000, "ebitda": 162400000, "interest_expense": 51400000, "interest_income": null, "other_non_operating": null, "pretax_income": 71200000, "tax_provision": 24400000, "effective_tax_rate": null, "net_income": 46800000, "net_income_continuing_ops": 46800000, "net_income_to_common": 46800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89400000, "short_term_investments": null, "net_receivables": 446500000, "inventory": 2055600000, "other_current_assets": null, "total_current_assets": 2807700000, "net_ppe": null, "goodwill": 623300000, "intangible_assets": 252100000, "goodwill_and_intangibles": 875400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3208700000, "total_assets": 6016400000, "short_term_debt": 2094500000, "accounts_payable": 214700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2755800000, "long_term_debt": 1437500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2191300000, "total_liabilities": 4947100000, "total_debt": 3532000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1447000000, "total_equity": 1069300000, "shares_outstanding": 35100000, "operating_cash_flow": 171700000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72400000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120300000, "free_cash_flow": 205200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121200000", "ebitda": "162400000", "netIncome": "46800000", "grossProfit": "615500000", "depreciation": "None", "totalRevenue": "3973800000", "costOfRevenue": "3358300000", "interestIncome": "51100000", "incomeBeforeTax": "71200000", "interestExpense": "51400000", "operatingIncome": "122700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24400000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "492800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3358300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41200000", "sellingGeneralAndAdministrative": "425200000", "netIncomeFromContinuingOperations": "46800000" }, "balance": { "goodwill": "623300000", "inventory": "2055600000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "6016400000", "longTermDebt": "1437500000", "shortTermDebt": "2094500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "252100000", "reportedCurrency": "USD", "retainedEarnings": "1447000000", "totalLiabilities": "4947100000", "otherCurrentAssets": "216200000", "totalCurrentAssets": "2807700000", "currentLongTermDebt": "2049100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3208700000", "currentAccountsPayable": "214700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2201300000", "shortLongTermDebtTotal": "4162300000", "totalShareholderEquity": "1069300000", "capitalLeaseObligations": "675700000", "otherCurrentLiabilities": "446600000", "totalCurrentLiabilities": "2755800000", "otherNonCurrentLiabilities": "123500000", "totalNonCurrentLiabilities": "2191300000", "cashAndShortTermInvestments": "89400000", "commonStockSharesOutstanding": "35100000", "intangibleAssetsExcludingGoodwill": "252100000", "cashAndCashEquivalentsAtCarryingValue": "89400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46800000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "88600000", "operatingCashflow": "171700000", "capitalExpenditures": "33500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120300000", "cashflowFromInvestment": "-72400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3657200000, "cost_of_revenue": 3055000000, "gross_profit": 602200000, "ebit": -24800000, "ebitda": 15700000, "pretax_income": -69100000, "tax_provision": -23500000, "net_income": -45600000, "net_income_to_common": -45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110400000, "total_current_assets": 2777400000, "total_assets": 5930400000, "short_term_debt": 2092300000, "long_term_debt": 1474000000, "total_debt": 3566300000, "total_liabilities": 4900800000, "total_equity": 1029600000, "shares_outstanding": 34100000, "goodwill_and_intangibles": 829300000 }, "cash_flow": { "operating_cash_flow": 131100000, "capital_expenditure": 34100000, "free_cash_flow": 165200000, "dividends_paid": 11900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325532, "ticker_id": 3493, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24800000", "ebitda": "15700000", "netIncome": "-45600000", "grossProfit": "602200000", "depreciation": "None", "totalRevenue": "3657200000", "costOfRevenue": "3055000000", "interestIncome": "45700000", "incomeBeforeTax": "-69100000", "interestExpense": "45700000", "operatingIncome": "149100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23500000", "reportedCurrency": "USD", "netInterestIncome": "-45700000", "nonInterestIncome": "None", "operatingExpenses": "453100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3055000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500000", "sellingGeneralAndAdministrative": "388200000", "netIncomeFromContinuingOperations": "-45600000" }, "balance": { "goodwill": "573700000", "inventory": "2119800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5930400000", "longTermDebt": "1474000000", "shortTermDebt": "2092300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "255600000", "reportedCurrency": "USD", "retainedEarnings": "1413200000", "totalLiabilities": "4900800000", "otherCurrentAssets": "149300000", "totalCurrentAssets": "2777400000", "currentLongTermDebt": "2041900000", "longTermInvestments": "None", "shortTermInvestments": "100000000", "currentNetReceivables": "397900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3152999999", "currentAccountsPayable": "173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2209400000", "shortLongTermDebtTotal": "4164300000", "totalShareholderEquity": "1029600000", "capitalLeaseObligations": "648400000", "otherCurrentLiabilities": "441499999", "totalCurrentLiabilities": "2706800000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "2194000000", "cashAndShortTermInvestments": "110400000", "commonStockSharesOutstanding": "34100000", "intangibleAssetsExcludingGoodwill": "255600000", "cashAndCashEquivalentsAtCarryingValue": "110400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45600000", "profitLoss": "None", "dividendPayout": "11900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107600000", "operatingCashflow": "131100000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301100000", "cashflowFromInvestment": "-386400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3657200000, "cost_of_revenue": 3055000000, "gross_profit": 602200000, "research_and_development": null, "selling_general_admin": 388200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24800000, "depreciation_amortisation": 40500000, "ebitda": 15700000, "interest_expense": 45700000, "interest_income": null, "other_non_operating": null, "pretax_income": -69100000, "tax_provision": -23500000, "effective_tax_rate": null, "net_income": -45600000, "net_income_continuing_ops": -45600000, "net_income_to_common": -45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110400000, "short_term_investments": 100000000, "net_receivables": 397900000, "inventory": 2119800000, "other_current_assets": null, "total_current_assets": 2777400000, "net_ppe": null, "goodwill": 573700000, "intangible_assets": 255600000, "goodwill_and_intangibles": 829300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3152999999, "total_assets": 5930400000, "short_term_debt": 2092300000, "accounts_payable": 173000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2706800000, "long_term_debt": 1474000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2194000000, "total_liabilities": 4900800000, "total_debt": 3566300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1413200000, "total_equity": 1029600000, "shares_outstanding": 34100000, "operating_cash_flow": 131100000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386400000, "dividends_paid": 11900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 301100000, "free_cash_flow": 165200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24800000", "ebitda": "15700000", "netIncome": "-45600000", "grossProfit": "602200000", "depreciation": "None", "totalRevenue": "3657200000", "costOfRevenue": "3055000000", "interestIncome": "45700000", "incomeBeforeTax": "-69100000", "interestExpense": "45700000", "operatingIncome": "149100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23500000", "reportedCurrency": "USD", "netInterestIncome": "-45700000", "nonInterestIncome": "None", "operatingExpenses": "453100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3055000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40500000", "sellingGeneralAndAdministrative": "388200000", "netIncomeFromContinuingOperations": "-45600000" }, "balance": { "goodwill": "573700000", "inventory": "2119800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5930400000", "longTermDebt": "1474000000", "shortTermDebt": "2092300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "255600000", "reportedCurrency": "USD", "retainedEarnings": "1413200000", "totalLiabilities": "4900800000", "otherCurrentAssets": "149300000", "totalCurrentAssets": "2777400000", "currentLongTermDebt": "2041900000", "longTermInvestments": "None", "shortTermInvestments": "100000000", "currentNetReceivables": "397900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3152999999", "currentAccountsPayable": "173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2209400000", "shortLongTermDebtTotal": "4164300000", "totalShareholderEquity": "1029600000", "capitalLeaseObligations": "648400000", "otherCurrentLiabilities": "441499999", "totalCurrentLiabilities": "2706800000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "2194000000", "cashAndShortTermInvestments": "110400000", "commonStockSharesOutstanding": "34100000", "intangibleAssetsExcludingGoodwill": "255600000", "cashAndCashEquivalentsAtCarryingValue": "110400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45600000", "profitLoss": "None", "dividendPayout": "11900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107600000", "operatingCashflow": "131100000", "capitalExpenditures": "34100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301100000", "cashflowFromInvestment": "-386400000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3651300000, "cost_of_revenue": 3084900000, "gross_profit": 566400000, "ebit": 143500000, "ebitda": 183200000, "pretax_income": 97400000, "tax_provision": 26800000, "net_income": 70600000, "net_income_to_common": 70600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64600000, "total_current_assets": 2867700000, "total_assets": 5875700000, "short_term_debt": 2007600000, "long_term_debt": 1485200000, "total_debt": 3492800000, "total_liabilities": 4784900000, "total_equity": 1090800000, "shares_outstanding": 34600000, "goodwill_and_intangibles": 787800000 }, "cash_flow": { "operating_cash_flow": 204800000, "capital_expenditure": 45000000, "free_cash_flow": 249800000, "dividends_paid": 11900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325533, "ticker_id": 3493, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143500000", "ebitda": "183200000", "netIncome": "70600000", "grossProfit": "566400000", "depreciation": "None", "totalRevenue": "3651300000", "costOfRevenue": "3084900000", "interestIncome": "47400000", "incomeBeforeTax": "97400000", "interestExpense": "47500000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "420000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3084900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39700000", "sellingGeneralAndAdministrative": "356500000", "netIncomeFromContinuingOperations": "70600000" }, "balance": { "goodwill": "358200000", "inventory": "1876700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5875700000", "longTermDebt": "1485200000", "shortTermDebt": "2007600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "429600000", "reportedCurrency": "USD", "retainedEarnings": "1470700000", "totalLiabilities": "4784900000", "otherCurrentAssets": "411700000", "totalCurrentAssets": "2867700000", "currentLongTermDebt": "1969700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3008000000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2162000000", "shortLongTermDebtTotal": "4049900000", "totalShareholderEquity": "1090800000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "439600000", "totalCurrentLiabilities": "2626700000", "otherNonCurrentLiabilities": "115900000", "totalNonCurrentLiabilities": "2158200000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "34600000", "intangibleAssetsExcludingGoodwill": "429600000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70600000", "profitLoss": "None", "dividendPayout": "11900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "81100000", "operatingCashflow": "204800000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148700000", "cashflowFromInvestment": "-35500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3651300000, "cost_of_revenue": 3084900000, "gross_profit": 566400000, "research_and_development": null, "selling_general_admin": 356500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143500000, "depreciation_amortisation": 39700000, "ebitda": 183200000, "interest_expense": 47500000, "interest_income": null, "other_non_operating": null, "pretax_income": 97400000, "tax_provision": 26800000, "effective_tax_rate": null, "net_income": 70600000, "net_income_continuing_ops": 70600000, "net_income_to_common": 70600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64600000, "short_term_investments": null, "net_receivables": 514700000, "inventory": 1876700000, "other_current_assets": null, "total_current_assets": 2867700000, "net_ppe": null, "goodwill": 358200000, "intangible_assets": 429600000, "goodwill_and_intangibles": 787800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3008000000, "total_assets": 5875700000, "short_term_debt": 2007600000, "accounts_payable": 179500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2626700000, "long_term_debt": 1485200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158200000, "total_liabilities": 4784900000, "total_debt": 3492800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1470700000, "total_equity": 1090800000, "shares_outstanding": 34600000, "operating_cash_flow": 204800000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35500000, "dividends_paid": 11900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148700000, "free_cash_flow": 249800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143500000", "ebitda": "183200000", "netIncome": "70600000", "grossProfit": "566400000", "depreciation": "None", "totalRevenue": "3651300000", "costOfRevenue": "3084900000", "interestIncome": "47400000", "incomeBeforeTax": "97400000", "interestExpense": "47500000", "operatingIncome": "146400000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26800000", "reportedCurrency": "USD", "netInterestIncome": "-47500000", "nonInterestIncome": "None", "operatingExpenses": "420000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3084900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39700000", "sellingGeneralAndAdministrative": "356500000", "netIncomeFromContinuingOperations": "70600000" }, "balance": { "goodwill": "358200000", "inventory": "1876700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5875700000", "longTermDebt": "1485200000", "shortTermDebt": "2007600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "429600000", "reportedCurrency": "USD", "retainedEarnings": "1470700000", "totalLiabilities": "4784900000", "otherCurrentAssets": "411700000", "totalCurrentAssets": "2867700000", "currentLongTermDebt": "1969700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "514700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3008000000", "currentAccountsPayable": "179500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2162000000", "shortLongTermDebtTotal": "4049900000", "totalShareholderEquity": "1090800000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "439600000", "totalCurrentLiabilities": "2626700000", "otherNonCurrentLiabilities": "115900000", "totalNonCurrentLiabilities": "2158200000", "cashAndShortTermInvestments": "64600000", "commonStockSharesOutstanding": "34600000", "intangibleAssetsExcludingGoodwill": "429600000", "cashAndCashEquivalentsAtCarryingValue": "64600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70600000", "profitLoss": "None", "dividendPayout": "11900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "81100000", "operatingCashflow": "204800000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148700000", "cashflowFromInvestment": "-35500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3895800000, "cost_of_revenue": 3321900000, "gross_profit": 573900000, "ebit": 131700000, "ebitda": 171000000, "pretax_income": 82100000, "tax_provision": 23500000, "net_income": 58600000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44000000, "total_current_assets": 2885500000, "total_assets": 5895700000, "short_term_debt": 2052900000, "long_term_debt": 1511900000, "total_debt": 3564800000, "total_liabilities": 4833400000, "total_equity": 1062300000, "shares_outstanding": 35200000, "goodwill_and_intangibles": 788800000 }, "cash_flow": { "operating_cash_flow": 84000000, "capital_expenditure": 41400000, "free_cash_flow": 125400000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325534, "ticker_id": 3493, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131700000", "ebitda": "171000000", "netIncome": "58600000", "grossProfit": "573900000", "depreciation": "None", "totalRevenue": "3895800000", "costOfRevenue": "3321900000", "interestIncome": "51100000", "incomeBeforeTax": "82100000", "interestExpense": "51000000", "operatingIncome": "135000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-51100000", "nonInterestIncome": "None", "operatingExpenses": "438900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39300000", "sellingGeneralAndAdministrative": "380600000", "netIncomeFromContinuingOperations": "58600000" }, "balance": { "goodwill": "358500000", "inventory": "1957700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5895700000", "longTermDebt": "1511900000", "shortTermDebt": "2052900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430300000", "reportedCurrency": "USD", "retainedEarnings": "1412000000", "totalLiabilities": "4833400000", "otherCurrentAssets": "387900000", "totalCurrentAssets": "2885500000", "currentLongTermDebt": "2015400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010200000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171800000", "shortLongTermDebtTotal": "4128900000", "totalShareholderEquity": "1062300000", "capitalLeaseObligations": "601600000", "otherCurrentLiabilities": "412800000", "totalCurrentLiabilities": "2637700000", "otherNonCurrentLiabilities": "119700000", "totalNonCurrentLiabilities": "2195700000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "430300000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58600000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "84000000", "capitalExpenditures": "41400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33800000", "cashflowFromInvestment": "-91300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3895800000, "cost_of_revenue": 3321900000, "gross_profit": 573900000, "research_and_development": null, "selling_general_admin": 380600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131700000, "depreciation_amortisation": 39300000, "ebitda": 171000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82100000, "tax_provision": 23500000, "effective_tax_rate": null, "net_income": 58600000, "net_income_continuing_ops": 58600000, "net_income_to_common": 58600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44000000, "short_term_investments": null, "net_receivables": 495900000, "inventory": 1957700000, "other_current_assets": null, "total_current_assets": 2885500000, "net_ppe": null, "goodwill": 358500000, "intangible_assets": 430300000, "goodwill_and_intangibles": 788800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3010200000, "total_assets": 5895700000, "short_term_debt": 2052900000, "accounts_payable": 172000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2637700000, "long_term_debt": 1511900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2195700000, "total_liabilities": 4833400000, "total_debt": 3564800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1412000000, "total_equity": 1062300000, "shares_outstanding": 35200000, "operating_cash_flow": 84000000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91300000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33800000, "free_cash_flow": 125400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131700000", "ebitda": "171000000", "netIncome": "58600000", "grossProfit": "573900000", "depreciation": "None", "totalRevenue": "3895800000", "costOfRevenue": "3321900000", "interestIncome": "51100000", "incomeBeforeTax": "82100000", "interestExpense": "51000000", "operatingIncome": "135000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-51100000", "nonInterestIncome": "None", "operatingExpenses": "438900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39300000", "sellingGeneralAndAdministrative": "380600000", "netIncomeFromContinuingOperations": "58600000" }, "balance": { "goodwill": "358500000", "inventory": "1957700000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5895700000", "longTermDebt": "1511900000", "shortTermDebt": "2052900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "430300000", "reportedCurrency": "USD", "retainedEarnings": "1412000000", "totalLiabilities": "4833400000", "otherCurrentAssets": "387900000", "totalCurrentAssets": "2885500000", "currentLongTermDebt": "2015400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3010200000", "currentAccountsPayable": "172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171800000", "shortLongTermDebtTotal": "4128900000", "totalShareholderEquity": "1062300000", "capitalLeaseObligations": "601600000", "otherCurrentLiabilities": "412800000", "totalCurrentLiabilities": "2637700000", "otherNonCurrentLiabilities": "119700000", "totalNonCurrentLiabilities": "2195700000", "cashAndShortTermInvestments": "44000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "430300000", "cashAndCashEquivalentsAtCarryingValue": "44000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58600000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "84000000", "capitalExpenditures": "41400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33800000", "cashflowFromInvestment": "-91300000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3491500000, "cost_of_revenue": 2947900000, "gross_profit": 543600000, "ebit": 112100000, "ebitda": 150000000, "pretax_income": 60800000, "tax_provision": -13400000, "net_income": 74200000, "net_income_to_common": 74200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17600000, "total_current_assets": 2811400000, "total_assets": 5758200000, "short_term_debt": 1989400000, "long_term_debt": 1578200000, "total_debt": 3567600000, "total_liabilities": 4743200000, "total_equity": 1015000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 764500000 }, "cash_flow": { "operating_cash_flow": 92200000, "capital_expenditure": 53300000, "free_cash_flow": 145500000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325536, "ticker_id": 3493, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112100000", "ebitda": "150000000", "netIncome": "74200000", "grossProfit": "543600000", "depreciation": "None", "totalRevenue": "3491500000", "costOfRevenue": "2947900000", "interestIncome": "52700000", "incomeBeforeTax": "60800000", "interestExpense": "52700000", "operatingIncome": "113600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-13400000", "reportedCurrency": "USD", "netInterestIncome": "-52700000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "370600000", "netIncomeFromContinuingOperations": "74200000" }, "balance": { "goodwill": "347100000", "inventory": "1918800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5758200000", "longTermDebt": "1578200000", "shortTermDebt": "1989400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1365300000", "totalLiabilities": "4743200000", "otherCurrentAssets": "438400000", "totalCurrentAssets": "2811400000", "currentLongTermDebt": "1952800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946799999", "currentAccountsPayable": "148500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2111400000", "shortLongTermDebtTotal": "4087200000", "totalShareholderEquity": "1015000000", "capitalLeaseObligations": "556200000", "otherCurrentLiabilities": "400600000", "totalCurrentLiabilities": "2538500000", "otherNonCurrentLiabilities": "106900000", "totalNonCurrentLiabilities": "2204700000", "cashAndShortTermInvestments": "17600000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "17600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74200000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29600000", "operatingCashflow": "92200000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116600000", "cashflowFromInvestment": "-25200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3491500000, "cost_of_revenue": 2947900000, "gross_profit": 543600000, "research_and_development": null, "selling_general_admin": 370600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112100000, "depreciation_amortisation": 37900000, "ebitda": 150000000, "interest_expense": 52700000, "interest_income": null, "other_non_operating": null, "pretax_income": 60800000, "tax_provision": -13400000, "effective_tax_rate": null, "net_income": 74200000, "net_income_continuing_ops": 74200000, "net_income_to_common": 74200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17600000, "short_term_investments": null, "net_receivables": 436600000, "inventory": 1918800000, "other_current_assets": null, "total_current_assets": 2811400000, "net_ppe": null, "goodwill": 347100000, "intangible_assets": 417400000, "goodwill_and_intangibles": 764500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2946799999, "total_assets": 5758200000, "short_term_debt": 1989400000, "accounts_payable": 148500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2538500000, "long_term_debt": 1578200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2204700000, "total_liabilities": 4743200000, "total_debt": 3567600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1365300000, "total_equity": 1015000000, "shares_outstanding": 34900000, "operating_cash_flow": 92200000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25200000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116600000, "free_cash_flow": 145500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112100000", "ebitda": "150000000", "netIncome": "74200000", "grossProfit": "543600000", "depreciation": "None", "totalRevenue": "3491500000", "costOfRevenue": "2947900000", "interestIncome": "52700000", "incomeBeforeTax": "60800000", "interestExpense": "52700000", "operatingIncome": "113600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-13400000", "reportedCurrency": "USD", "netInterestIncome": "-52700000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "370600000", "netIncomeFromContinuingOperations": "74200000" }, "balance": { "goodwill": "347100000", "inventory": "1918800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5758200000", "longTermDebt": "1578200000", "shortTermDebt": "1989400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1365300000", "totalLiabilities": "4743200000", "otherCurrentAssets": "438400000", "totalCurrentAssets": "2811400000", "currentLongTermDebt": "1952800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "436600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946799999", "currentAccountsPayable": "148500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2111400000", "shortLongTermDebtTotal": "4087200000", "totalShareholderEquity": "1015000000", "capitalLeaseObligations": "556200000", "otherCurrentLiabilities": "400600000", "totalCurrentLiabilities": "2538500000", "otherNonCurrentLiabilities": "106900000", "totalNonCurrentLiabilities": "2204700000", "cashAndShortTermInvestments": "17600000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "17600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74200000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "29600000", "operatingCashflow": "92200000", "capitalExpenditures": "53300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116600000", "cashflowFromInvestment": "-25200000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3453000000, "cost_of_revenue": 2913900000, "gross_profit": 539100000, "ebit": 105800000, "ebitda": 142800000, "pretax_income": 55700000, "tax_provision": 14500000, "net_income": 41200000, "net_income_to_common": 41200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67200000, "total_current_assets": 2916200000, "total_assets": 5804200000, "short_term_debt": 2069000000, "long_term_debt": 1602300000, "total_debt": 3671300000, "total_liabilities": 4859500000, "total_equity": 944700000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 671100000 }, "cash_flow": { "operating_cash_flow": -151400000, "capital_expenditure": 48800000, "free_cash_flow": -102600000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325537, "ticker_id": 3493, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105800000", "ebitda": "142800000", "netIncome": "41200000", "grossProfit": "539100000", "depreciation": "None", "totalRevenue": "3453000000", "costOfRevenue": "2913900000", "interestIncome": "None", "incomeBeforeTax": "55700000", "interestExpense": "51400000", "operatingIncome": "107700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "431400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "371400000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "253700000", "inventory": "1952300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5804200000", "longTermDebt": "1602300000", "shortTermDebt": "2069000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1301400000", "totalLiabilities": "4859500000", "otherCurrentAssets": "455500000", "totalCurrentAssets": "2916200000", "currentLongTermDebt": "2031900000", "longTermInvestments": "None", "shortTermInvestments": "672400000", "currentNetReceivables": "441200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2888000000", "currentAccountsPayable": "219800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4190400000", "totalShareholderEquity": "944700000", "capitalLeaseObligations": "556200000", "otherCurrentLiabilities": "362200000", "totalCurrentLiabilities": "2651000000", "otherNonCurrentLiabilities": "87100000", "totalNonCurrentLiabilities": "2208500000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41200000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-254700000", "operatingCashflow": "-151400000", "capitalExpenditures": "48800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225900000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3453000000, "cost_of_revenue": 2913900000, "gross_profit": 539100000, "research_and_development": null, "selling_general_admin": 371400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105800000, "depreciation_amortisation": 37000000, "ebitda": 142800000, "interest_expense": 51400000, "interest_income": null, "other_non_operating": null, "pretax_income": 55700000, "tax_provision": 14500000, "effective_tax_rate": null, "net_income": 41200000, "net_income_continuing_ops": 41200000, "net_income_to_common": 41200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67200000, "short_term_investments": 672400000, "net_receivables": 441200000, "inventory": 1952300000, "other_current_assets": null, "total_current_assets": 2916200000, "net_ppe": null, "goodwill": 253700000, "intangible_assets": 417400000, "goodwill_and_intangibles": 671100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2888000000, "total_assets": 5804200000, "short_term_debt": 2069000000, "accounts_payable": 219800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2651000000, "long_term_debt": 1602300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2208500000, "total_liabilities": 4859500000, "total_debt": 3671300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1301400000, "total_equity": 944700000, "shares_outstanding": 34900000, "operating_cash_flow": -151400000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22400000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 225900000, "free_cash_flow": -102600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105800000", "ebitda": "142800000", "netIncome": "41200000", "grossProfit": "539100000", "depreciation": "None", "totalRevenue": "3453000000", "costOfRevenue": "2913900000", "interestIncome": "None", "incomeBeforeTax": "55700000", "interestExpense": "51400000", "operatingIncome": "107700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14500000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "431400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "371400000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "253700000", "inventory": "1952300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5804200000", "longTermDebt": "1602300000", "shortTermDebt": "2069000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1301400000", "totalLiabilities": "4859500000", "otherCurrentAssets": "455500000", "totalCurrentAssets": "2916200000", "currentLongTermDebt": "2031900000", "longTermInvestments": "None", "shortTermInvestments": "672400000", "currentNetReceivables": "441200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2888000000", "currentAccountsPayable": "219800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4190400000", "totalShareholderEquity": "944700000", "capitalLeaseObligations": "556200000", "otherCurrentLiabilities": "362200000", "totalCurrentLiabilities": "2651000000", "otherNonCurrentLiabilities": "87100000", "totalNonCurrentLiabilities": "2208500000", "cashAndShortTermInvestments": "67200000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "67200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41200000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-254700000", "operatingCashflow": "-151400000", "capitalExpenditures": "48800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225900000", "cashflowFromInvestment": "-22400000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3384000000, "cost_of_revenue": 2847800000, "gross_profit": 536200000, "ebit": 105000000, "ebitda": 141300000, "pretax_income": 57500000, "tax_provision": 15500000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15100000, "total_current_assets": 2511000000, "total_assets": 5407600000, "short_term_debt": 1767400000, "long_term_debt": 1583400000, "total_debt": 3350800000, "total_liabilities": 4503200000, "total_equity": 904400000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 671200000 }, "cash_flow": { "operating_cash_flow": 72900000, "capital_expenditure": 43800000, "free_cash_flow": 116700000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325538, "ticker_id": 3493, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105000000", "ebitda": "141300000", "netIncome": "42000000", "grossProfit": "536200000", "depreciation": "None", "totalRevenue": "3384000000", "costOfRevenue": "2847800000", "interestIncome": "None", "incomeBeforeTax": "57500000", "interestExpense": "49100000", "operatingIncome": "106700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "429500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2847800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "369900000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "253800000", "inventory": "1700500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5407600000", "longTermDebt": "1583400000", "shortTermDebt": "1767400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1270400000", "totalLiabilities": "4503200000", "otherCurrentAssets": "374800000", "totalCurrentAssets": "2511000000", "currentLongTermDebt": "1729100000", "longTermInvestments": "None", "shortTermInvestments": "320000000", "currentNetReceivables": "420600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896600000", "currentAccountsPayable": "143900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3882000000", "totalShareholderEquity": "904400000", "capitalLeaseObligations": "569500000", "otherCurrentLiabilities": "388400000", "totalCurrentLiabilities": "2299700000", "otherNonCurrentLiabilities": "88900000", "totalNonCurrentLiabilities": "2203500000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-122200000", "operatingCashflow": "72900000", "capitalExpenditures": "43800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "-39400000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3384000000, "cost_of_revenue": 2847800000, "gross_profit": 536200000, "research_and_development": null, "selling_general_admin": 369900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105000000, "depreciation_amortisation": 36300000, "ebitda": 141300000, "interest_expense": 49100000, "interest_income": null, "other_non_operating": null, "pretax_income": 57500000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15100000, "short_term_investments": 320000000, "net_receivables": 420600000, "inventory": 1700500000, "other_current_assets": null, "total_current_assets": 2511000000, "net_ppe": null, "goodwill": 253800000, "intangible_assets": 417400000, "goodwill_and_intangibles": 671200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2896600000, "total_assets": 5407600000, "short_term_debt": 1767400000, "accounts_payable": 143900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2299700000, "long_term_debt": 1583400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2203500000, "total_liabilities": 4503200000, "total_debt": 3350800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1270400000, "total_equity": 904400000, "shares_outstanding": 34900000, "operating_cash_flow": 72900000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39400000, "dividends_paid": 10200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47300000, "free_cash_flow": 116700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105000000", "ebitda": "141300000", "netIncome": "42000000", "grossProfit": "536200000", "depreciation": "None", "totalRevenue": "3384000000", "costOfRevenue": "2847800000", "interestIncome": "None", "incomeBeforeTax": "57500000", "interestExpense": "49100000", "operatingIncome": "106700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-49300000", "nonInterestIncome": "None", "operatingExpenses": "429500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2847800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "369900000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "253800000", "inventory": "1700500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5407600000", "longTermDebt": "1583400000", "shortTermDebt": "1767400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1270400000", "totalLiabilities": "4503200000", "otherCurrentAssets": "374800000", "totalCurrentAssets": "2511000000", "currentLongTermDebt": "1729100000", "longTermInvestments": "None", "shortTermInvestments": "320000000", "currentNetReceivables": "420600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2896600000", "currentAccountsPayable": "143900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3882000000", "totalShareholderEquity": "904400000", "capitalLeaseObligations": "569500000", "otherCurrentLiabilities": "388400000", "totalCurrentLiabilities": "2299700000", "otherNonCurrentLiabilities": "88900000", "totalNonCurrentLiabilities": "2203500000", "cashAndShortTermInvestments": "15100000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "15100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "10200000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-122200000", "operatingCashflow": "72900000", "capitalExpenditures": "43800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47300000", "cashflowFromInvestment": "-39400000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3584800000, "cost_of_revenue": 3043700000, "gross_profit": 541100000, "ebit": 99700000, "ebitda": 131900000, "pretax_income": 54600000, "tax_provision": 15900000, "net_income": 38700000, "net_income_to_common": 38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 2520400000, "total_assets": 5364600000, "short_term_debt": 1772900000, "long_term_debt": 1616500000, "total_debt": 3389400000, "total_liabilities": 4472700000, "total_equity": 891900000, "shares_outstanding": 34800000, "goodwill_and_intangibles": 671200000 }, "cash_flow": { "operating_cash_flow": -149200000, "capital_expenditure": 50000000, "free_cash_flow": -99200000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325539, "ticker_id": 3493, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99700000", "ebitda": "131900000", "netIncome": "38700000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "3584800000", "costOfRevenue": "3043700000", "interestIncome": "None", "incomeBeforeTax": "54600000", "interestExpense": "46600000", "operatingIncome": "101500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "439600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3043700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "365500000", "netIncomeFromContinuingOperations": "38700000" }, "balance": { "goodwill": "253800000", "inventory": "1578300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5364600000", "longTermDebt": "1616500000", "shortTermDebt": "1772900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1238600000", "totalLiabilities": "4472700000", "otherCurrentAssets": "385100000", "totalCurrentAssets": "2520400000", "currentLongTermDebt": "1732800000", "longTermInvestments": "None", "shortTermInvestments": "345000000", "currentNetReceivables": "528100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2844200000", "currentAccountsPayable": "149800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3863100000", "totalShareholderEquity": "891900000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "2292900000", "otherNonCurrentLiabilities": "89600000", "totalNonCurrentLiabilities": "2179799999", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "34800000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38700000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-144500000", "operatingCashflow": "-149200000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190800000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3584800000, "cost_of_revenue": 3043700000, "gross_profit": 541100000, "research_and_development": null, "selling_general_admin": 365500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99700000, "depreciation_amortisation": 32200000, "ebitda": 131900000, "interest_expense": 46600000, "interest_income": null, "other_non_operating": null, "pretax_income": 54600000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 38700000, "net_income_continuing_ops": 38700000, "net_income_to_common": 38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28900000, "short_term_investments": 345000000, "net_receivables": 528100000, "inventory": 1578300000, "other_current_assets": null, "total_current_assets": 2520400000, "net_ppe": null, "goodwill": 253800000, "intangible_assets": 417400000, "goodwill_and_intangibles": 671200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2844200000, "total_assets": 5364600000, "short_term_debt": 1772900000, "accounts_payable": 149800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2292900000, "long_term_debt": 1616500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2179799999, "total_liabilities": 4472700000, "total_debt": 3389400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1238600000, "total_equity": 891900000, "shares_outstanding": 34800000, "operating_cash_flow": -149200000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47300000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 190800000, "free_cash_flow": -99200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99700000", "ebitda": "131900000", "netIncome": "38700000", "grossProfit": "541100000", "depreciation": "None", "totalRevenue": "3584800000", "costOfRevenue": "3043700000", "interestIncome": "None", "incomeBeforeTax": "54600000", "interestExpense": "46600000", "operatingIncome": "101500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-46600000", "nonInterestIncome": "None", "operatingExpenses": "439600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3043700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "365500000", "netIncomeFromContinuingOperations": "38700000" }, "balance": { "goodwill": "253800000", "inventory": "1578300000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5364600000", "longTermDebt": "1616500000", "shortTermDebt": "1772900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1238600000", "totalLiabilities": "4472700000", "otherCurrentAssets": "385100000", "totalCurrentAssets": "2520400000", "currentLongTermDebt": "1732800000", "longTermInvestments": "None", "shortTermInvestments": "345000000", "currentNetReceivables": "528100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2844200000", "currentAccountsPayable": "149800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3863100000", "totalShareholderEquity": "891900000", "capitalLeaseObligations": "513800000", "otherCurrentLiabilities": "370200000", "totalCurrentLiabilities": "2292900000", "otherNonCurrentLiabilities": "89600000", "totalNonCurrentLiabilities": "2179799999", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "34800000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38700000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-144500000", "operatingCashflow": "-149200000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "190800000", "cashflowFromInvestment": "-47300000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3643500000, "cost_of_revenue": 3061300000, "gross_profit": 582200000, "ebit": 135800000, "ebitda": 166500000, "pretax_income": 91200000, "tax_provision": 22800000, "net_income": 68400000, "net_income_to_common": 68400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34600000, "total_current_assets": 2241500000, "total_assets": 5050300000, "short_term_debt": 1489900000, "long_term_debt": 1623100000, "total_debt": 3113000000, "total_liabilities": 4192800000, "total_equity": 857500000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 661000000 }, "cash_flow": { "operating_cash_flow": 123100000, "capital_expenditure": 78100000, "free_cash_flow": 201200000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325541, "ticker_id": 3493, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135800000", "ebitda": "166500000", "netIncome": "68400000", "grossProfit": "582200000", "depreciation": "None", "totalRevenue": "3643500000", "costOfRevenue": "3061300000", "interestIncome": "46400000", "incomeBeforeTax": "91200000", "interestExpense": "46200000", "operatingIncome": "137400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "444800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3061300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "243600000", "inventory": "1433900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5050300000", "longTermDebt": "1623100000", "shortTermDebt": "1489900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1210100000", "totalLiabilities": "4192800000", "otherCurrentAssets": "341500000", "totalCurrentAssets": "2241500000", "currentLongTermDebt": "1447800000", "longTermInvestments": "None", "shortTermInvestments": "300000000", "currentNetReceivables": "431500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808800000", "currentAccountsPayable": "143000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2058700000", "shortLongTermDebtTotal": "3565300000", "totalShareholderEquity": "857500000", "capitalLeaseObligations": "494400000", "otherCurrentLiabilities": "376300000", "totalCurrentLiabilities": "2009200000", "otherNonCurrentLiabilities": "108200000", "totalNonCurrentLiabilities": "2183600000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "123100000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-171400000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3643500000, "cost_of_revenue": 3061300000, "gross_profit": 582200000, "research_and_development": null, "selling_general_admin": 387100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135800000, "depreciation_amortisation": 30700000, "ebitda": 166500000, "interest_expense": 46200000, "interest_income": null, "other_non_operating": null, "pretax_income": 91200000, "tax_provision": 22800000, "effective_tax_rate": null, "net_income": 68400000, "net_income_continuing_ops": 68400000, "net_income_to_common": 68400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34600000, "short_term_investments": 300000000, "net_receivables": 431500000, "inventory": 1433900000, "other_current_assets": null, "total_current_assets": 2241500000, "net_ppe": null, "goodwill": 243600000, "intangible_assets": 417400000, "goodwill_and_intangibles": 661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2808800000, "total_assets": 5050300000, "short_term_debt": 1489900000, "accounts_payable": 143000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2009200000, "long_term_debt": 1623100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2183600000, "total_liabilities": 4192800000, "total_debt": 3113000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1210100000, "total_equity": 857500000, "shares_outstanding": 35600000, "operating_cash_flow": 123100000, "stock_based_compensation": 6900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171400000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130000000, "free_cash_flow": 201200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135800000", "ebitda": "166500000", "netIncome": "68400000", "grossProfit": "582200000", "depreciation": "None", "totalRevenue": "3643500000", "costOfRevenue": "3061300000", "interestIncome": "46400000", "incomeBeforeTax": "91200000", "interestExpense": "46200000", "operatingIncome": "137400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22800000", "reportedCurrency": "USD", "netInterestIncome": "-46400000", "nonInterestIncome": "None", "operatingExpenses": "444800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3061300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30700000", "sellingGeneralAndAdministrative": "387100000", "netIncomeFromContinuingOperations": "68400000" }, "balance": { "goodwill": "243600000", "inventory": "1433900000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5050300000", "longTermDebt": "1623100000", "shortTermDebt": "1489900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1210100000", "totalLiabilities": "4192800000", "otherCurrentAssets": "341500000", "totalCurrentAssets": "2241500000", "currentLongTermDebt": "1447800000", "longTermInvestments": "None", "shortTermInvestments": "300000000", "currentNetReceivables": "431500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808800000", "currentAccountsPayable": "143000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2058700000", "shortLongTermDebtTotal": "3565300000", "totalShareholderEquity": "857500000", "capitalLeaseObligations": "494400000", "otherCurrentLiabilities": "376300000", "totalCurrentLiabilities": "2009200000", "otherNonCurrentLiabilities": "108200000", "totalNonCurrentLiabilities": "2183600000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68400000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "123100000", "capitalExpenditures": "78100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-171400000", "stockBasedCompensation": "6900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "income_statement": { "revenue": 3652900000, "cost_of_revenue": 3084000000, "gross_profit": 568900000, "ebit": 76500000, "ebitda": 107800000, "pretax_income": 32500000, "tax_provision": 9100000, "net_income": 23400000, "net_income_to_common": 23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119700000, "total_current_assets": 2297300000, "total_assets": 5081600000, "short_term_debt": 1518300000, "long_term_debt": 1629500000, "total_debt": 3147800000, "total_liabilities": 4204899999, "total_equity": 876700000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 659900000 }, "cash_flow": { "operating_cash_flow": 15100000, "capital_expenditure": 38300000, "free_cash_flow": 53400000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 325542, "ticker_id": 3493, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:18:32.217274+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76500000", "ebitda": "107800000", "netIncome": "23400000", "grossProfit": "568900000", "depreciation": "None", "totalRevenue": "3652900000", "costOfRevenue": "3084000000", "interestIncome": "45900000", "incomeBeforeTax": "32500000", "interestExpense": "45600000", "operatingIncome": "78300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-45900000", "nonInterestIncome": "None", "operatingExpenses": "490600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "3084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "369100000", "netIncomeFromContinuingOperations": "23400000" }, "balance": { "goodwill": "242500000", "inventory": "1448800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5081600000", "longTermDebt": "1629500000", "shortTermDebt": "1518300000", "treasuryStock": "-1117600000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1151200000", "totalLiabilities": "4204899999", "otherCurrentAssets": "328200000", "totalCurrentAssets": "2297300000", "currentLongTermDebt": "1470800000", "longTermInvestments": "None", "shortTermInvestments": "287000000", "currentNetReceivables": "400600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2784300000", "currentAccountsPayable": "131100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1559400000", "shortLongTermDebtTotal": "3609000000", "totalShareholderEquity": "876700000", "capitalLeaseObligations": "508700000", "otherCurrentLiabilities": "355000000", "totalCurrentLiabilities": "2004400000", "otherNonCurrentLiabilities": "109800000", "totalNonCurrentLiabilities": "2200499999", "cashAndShortTermInvestments": "119700000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "119700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23400000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "15100000", "capitalExpenditures": "38300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "14300000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3652900000, "cost_of_revenue": 3084000000, "gross_profit": 568900000, "research_and_development": null, "selling_general_admin": 369100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76500000, "depreciation_amortisation": 31300000, "ebitda": 107800000, "interest_expense": 45600000, "interest_income": null, "other_non_operating": null, "pretax_income": 32500000, "tax_provision": 9100000, "effective_tax_rate": null, "net_income": 23400000, "net_income_continuing_ops": 23400000, "net_income_to_common": 23400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119700000, "short_term_investments": 287000000, "net_receivables": 400600000, "inventory": 1448800000, "other_current_assets": null, "total_current_assets": 2297300000, "net_ppe": null, "goodwill": 242500000, "intangible_assets": 417400000, "goodwill_and_intangibles": 659900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2784300000, "total_assets": 5081600000, "short_term_debt": 1518300000, "accounts_payable": 131100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2004400000, "long_term_debt": 1629500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2200499999, "total_liabilities": 4204899999, "total_debt": 3147800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1151200000, "total_equity": 876700000, "shares_outstanding": 36000000, "operating_cash_flow": 15100000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14300000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69900000, "free_cash_flow": 53400000, "net_change_in_cash": -40500000 }, "raw_data": { "income": { "ebit": "76500000", "ebitda": "107800000", "netIncome": "23400000", "grossProfit": "568900000", "depreciation": "None", "totalRevenue": "3652900000", "costOfRevenue": "3084000000", "interestIncome": "45900000", "incomeBeforeTax": "32500000", "interestExpense": "45600000", "operatingIncome": "78300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9100000", "reportedCurrency": "USD", "netInterestIncome": "-45900000", "nonInterestIncome": "None", "operatingExpenses": "490600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "100000", "costofGoodsAndServicesSold": "3084000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31300000", "sellingGeneralAndAdministrative": "369100000", "netIncomeFromContinuingOperations": "23400000" }, "balance": { "goodwill": "242500000", "inventory": "1448800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "5081600000", "longTermDebt": "1629500000", "shortTermDebt": "1518300000", "treasuryStock": "-1117600000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "417400000", "reportedCurrency": "USD", "retainedEarnings": "1151200000", "totalLiabilities": "4204899999", "otherCurrentAssets": "328200000", "totalCurrentAssets": "2297300000", "currentLongTermDebt": "1470800000", "longTermInvestments": "None", "shortTermInvestments": "287000000", "currentNetReceivables": "400600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2784300000", "currentAccountsPayable": "131100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1559400000", "shortLongTermDebtTotal": "3609000000", "totalShareholderEquity": "876700000", "capitalLeaseObligations": "508700000", "otherCurrentLiabilities": "355000000", "totalCurrentLiabilities": "2004400000", "otherNonCurrentLiabilities": "109800000", "totalNonCurrentLiabilities": "2200499999", "cashAndShortTermInvestments": "119700000", "commonStockSharesOutstanding": "36000000", "intangibleAssetsExcludingGoodwill": "417400000", "cashAndCashEquivalentsAtCarryingValue": "119700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23400000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-11100000", "operatingCashflow": "15100000", "capitalExpenditures": "38300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69900000", "cashflowFromInvestment": "14300000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31300000", "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" } ], "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" ] } } }