{ "ticker": { "uuid": "8b956d34-499c-4710-b242-fb7949e91120", "symbol": "GWW", "name": "WW Grainger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8b956d34-499c-4710-b242-fb7949e91120/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b956d34-499c-4710-b242-fb7949e91120/" }, "ticker_metadata": { "id": 1857, "uuid": "8b956d34-499c-4710-b242-fb7949e91120", "symbol": "GWW", "name": "WW Grainger Inc", "asset_type": "equity", "market_cap": 58272322000, "stock_exchange_id": 3, "industry": "Industrial Distribution", "sector": "Industrials", "description": "W. W. Grainger, Inc. is an American Fortune 500 industrial supply company founded in 1927 in Chicago by William W. (Bill) Grainger.", "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": "8b956d34-499c-4710-b242-fb7949e91120", "symbol": "GWW", "name": "WW Grainger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8b956d34-499c-4710-b242-fb7949e91120/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b956d34-499c-4710-b242-fb7949e91120/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.05, "quality": 0.88, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 1300.01, "market_cap": 61620474000, "pe_ratio": 34.5794, "earnings_yield": 0.0289, "ebitda_to_ev": 0.0454, "shareholder_yield": 0.0075, "roe": 0.4534, "piotroski_f_score": 7, "momentum_12_1": 0.1349, "volatility_252d": 0.256 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:08.590807+00:00", "batch_id": "" }, "size": { "price_close": 1300.01, "market_cap": 61620474000, "market_cap_usd": 61620474000, "enterprise_value": 63407474000, "shares_outstanding": 47400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.5794, "pb_ratio": 15.6795, "ptbv_ratio": 18.6503, "ps_ratio": 3.3529, "pcf_ratio": 29.2317, "pfcf_ratio": 21.7203, "ev_ebitda": 22.0088, "ev_ebit": 24.146, "ev_sales": 3.4502, "ev_fcf": 22.3502, "earnings_yield": 0.0289, "fcf_yield": 0.0447, "price_to_sales": 3.3529, "price_to_book": 15.6795, "price_to_cashflow": 29.2317, "ebitda_to_ev": 0.0454, "sales_yield": 0.2898 }, "yield": { "dividend_yield": 0.0075, "buyback_yield": 0, "shareholder_yield": 0.0075, "debt_paydown_yield": null, "total_yield": 0.0075 }, "quality": { "gross_margin": 0.3915, "operating_margin": 0.1429, "net_margin": 0.097, "ebitda_margin": 0.1568, "fcf_margin": 0.1544, "roe": 0.4534, "roa": 0.1881, "roic": 0.3405, "roc_greenblatt": null, "asset_turnover": 1.94, "cash_conversion": 1.592, "accruals_ratio": -0.0344, "sbc_to_revenue": 0.0036, "piotroski_f_score": 7, "altman_z_score": 12.8083, "earnings_stability_5y": 0.1607, "revenue_stability_5y": 0.1788, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7595, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3053, "net_debt_to_ebitda": 0.6203, "debt_to_assets": 0.262, "interest_coverage": 32.4198, "current_ratio": 2.6862, "quick_ratio": 1.6016, "net_debt": 1787000000, "local_beta": 0.0005, "volatility_252d": 0.256, "volatility_60d": 0.5327, "max_drawdown_12m": -0.1284, "risk_adjusted_momentum": 0.5268 }, "growth": { "revenue_growth_1y": 0.0661, "revenue_growth_3y_cagr": 0.0562, "revenue_growth_5y_cagr": 0.0875, "eps_growth_1y": -0.067, "eps_growth_3y_cagr": 0.0331, "eps_growth_5y_cagr": 0.1967, "fcf_growth_1y": 0.0734, "book_value_growth_1y": 0.2589, "revenue_growth": 0.0661, "earnings_growth": -0.067 }, "momentum": { "price_return_1m": 0.0559, "price_return_3m": 0.1706, "price_return_6m": 0.3378, "price_return_9m": 0.3168, "price_return_12m": 0.1983, "price_return_12m_ex1m": 0.1349, "momentum_6m": 0.3378, "momentum_12m": 0.1983, "momentum_12_1": 0.1349, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4091, "relative_strength": 0.0983 }, "raw_ttm": { "revenue_ttm": 18378000000, "gross_profit_ttm": 7195000000, "ebit_ttm": 2626000000, "ebitda_ttm": 2881000000, "net_income_ttm": 1782000000, "eps_diluted_ttm": 37.5949, "operating_cash_flow_ttm": 2108000000, "capital_expenditure_ttm": 729000000, "fcf_ttm": 2837000000, "dividends_paid_ttm": 460000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81000000, "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_current_liabilities": 2199000000, "net_ppe": null, "total_assets": 9473000000, "total_debt": 2482000000, "total_equity": 3930000000, "net_working_capital": 3086000000, "book_value_per_share": 82.9114, "retained_earnings": 15405000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3304000000, "tangible_book_per_share": 69.7046 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 94, "rank_ptbv": 90, "rank_ps": 67, "rank_pcf": 86, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 75, "rank_fcf_yield": 71, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 6, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 58, "rank_fcf_margin": 58, "rank_piotroski": 23, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 43 }, "composites": { "value_composite": 95, "quality_composite": 12, "momentum_composite": 31, "growth_composite": 68, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.2098, "os_score": 0.35, "value_percentile": 0.05, "quality_percentile": 0.88, "momentum_percentile": 0.69, "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": 17, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5235, "ticker_id": 1857, "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": "2026-06-07T06:55:08.590807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1300.01, "market_cap": 61620474000, "market_cap_usd": 61620474000, "enterprise_value": 63407474000, "shares_outstanding": 47400000, "fx_rate_to_usd": null, "pe_ratio": 34.57939057, "pb_ratio": 15.67950992, "ptbv_ratio": 18.65026453, "ps_ratio": 3.35294776, "pcf_ratio": 29.23172391, "pfcf_ratio": 21.72029397, "ev_ebitda": 22.00884207, "ev_ebit": 24.1460297, "ev_sales": 3.45018359, "ev_fcf": 22.3501847, "earnings_yield": 0.02891896, "fcf_yield": 0.04474236, "dividend_yield": 0.00746505, "buyback_yield": 0, "shareholder_yield": 0.00746505, "debt_paydown_yield": null, "total_yield": 0.00746505, "gross_margin": 0.39150071, "operating_margin": 0.14288824, "net_margin": 0.09696376, "ebitda_margin": 0.15676352, "fcf_margin": 0.15436935, "roe": 0.45343511, "roa": 0.18811359, "roic": 0.34053289, "roc_greenblatt": null, "asset_turnover": 1.94004011, "cash_conversion": 1.59203143, "accruals_ratio": -0.0344136, "sbc_to_revenue": 0.00359125, "debt_to_equity": 1.30534351, "net_debt_to_ebitda": 0.62027074, "debt_to_assets": 0.26200781, "interest_coverage": 32.41975309, "current_ratio": 2.68622101, "quick_ratio": 1.60163711, "net_debt": 1787000000, "revenue_growth_1y": 0.06607112, "revenue_growth_3y_cagr": 0.05619148, "revenue_growth_5y_cagr": 0.08747643, "eps_growth_1y": -0.06701571, "eps_growth_3y_cagr": 0.03314887, "eps_growth_5y_cagr": 0.19673735, "fcf_growth_1y": 0.07340144, "book_value_growth_1y": 0.25886564, "piotroski_f_score": 7, "altman_z_score": 12.80829752, "earnings_stability_5y": 0.160677, "revenue_stability_5y": 0.178756, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05588033, "price_return_3m": 0.17061628, "price_return_6m": 0.33784754, "price_return_9m": 0.3168276, "price_return_12m": 0.19829202, "price_return_12m_ex1m": 0.13487484, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40910136, "relative_strength": 0.09832844, "local_beta": 0.0005, "volatility_252d": 0.25604, "volatility_60d": 0.532656, "max_drawdown_12m": -0.12835261, "revenue_ttm": 18378000000, "gross_profit_ttm": 7195000000, "ebit_ttm": 2626000000, "ebitda_ttm": 2881000000, "net_income_ttm": 1782000000, "eps_diluted_ttm": 37.59493671, "operating_cash_flow_ttm": 2108000000, "capital_expenditure_ttm": 729000000, "fcf_ttm": 2837000000, "dividends_paid_ttm": 460000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81000000, "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_current_liabilities": 2199000000, "net_ppe": null, "total_assets": 9473000000, "total_debt": 2482000000, "total_equity": 3930000000, "net_working_capital": 3086000000, "book_value_per_share": 82.91139241, "retained_earnings": 15405000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3304000000, "tangible_book_per_share": 69.70464135, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 75, "rank_pb": 94, "rank_ptbv": 90, "rank_ps": 67, "rank_pcf": 86, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 75, "rank_fcf_yield": 71, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 6, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 58, "rank_fcf_margin": 58, "rank_piotroski": 23, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 43, "value_composite": 95, "quality_composite": 12, "momentum_composite": 31, "growth_composite": 68, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1300.01, "os": 0.35, "value": 0.05, "quality": 0.88, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 34.5794, "earnings_yield": 0.0289, "shareholder_yield": 0.0075, "roe": 0.4534, "momentum_12_1": 0.1349, "complete_fields": { "id": 5235, "ticker_id": 1857, "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": "2026-06-07T06:55:08.590807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1300.01, "market_cap": 61620474000, "market_cap_usd": 61620474000, "enterprise_value": 63407474000, "shares_outstanding": 47400000, "fx_rate_to_usd": null, "pe_ratio": 34.57939057, "pb_ratio": 15.67950992, "ptbv_ratio": 18.65026453, "ps_ratio": 3.35294776, "pcf_ratio": 29.23172391, "pfcf_ratio": 21.72029397, "ev_ebitda": 22.00884207, "ev_ebit": 24.1460297, "ev_sales": 3.45018359, "ev_fcf": 22.3501847, "earnings_yield": 0.02891896, "fcf_yield": 0.04474236, "dividend_yield": 0.00746505, "buyback_yield": 0, "shareholder_yield": 0.00746505, "debt_paydown_yield": null, "total_yield": 0.00746505, "gross_margin": 0.39150071, "operating_margin": 0.14288824, "net_margin": 0.09696376, "ebitda_margin": 0.15676352, "fcf_margin": 0.15436935, "roe": 0.45343511, "roa": 0.18811359, "roic": 0.34053289, "roc_greenblatt": null, "asset_turnover": 1.94004011, "cash_conversion": 1.59203143, "accruals_ratio": -0.0344136, "sbc_to_revenue": 0.00359125, "debt_to_equity": 1.30534351, "net_debt_to_ebitda": 0.62027074, "debt_to_assets": 0.26200781, "interest_coverage": 32.41975309, "current_ratio": 2.68622101, "quick_ratio": 1.60163711, "net_debt": 1787000000, "revenue_growth_1y": 0.06607112, "revenue_growth_3y_cagr": 0.05619148, "revenue_growth_5y_cagr": 0.08747643, "eps_growth_1y": -0.06701571, "eps_growth_3y_cagr": 0.03314887, "eps_growth_5y_cagr": 0.19673735, "fcf_growth_1y": 0.07340144, "book_value_growth_1y": 0.25886564, "piotroski_f_score": 7, "altman_z_score": 12.80829752, "earnings_stability_5y": 0.160677, "revenue_stability_5y": 0.178756, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05588033, "price_return_3m": 0.17061628, "price_return_6m": 0.33784754, "price_return_9m": 0.3168276, "price_return_12m": 0.19829202, "price_return_12m_ex1m": 0.13487484, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40910136, "relative_strength": 0.09832844, "local_beta": 0.0005, "volatility_252d": 0.25604, "volatility_60d": 0.532656, "max_drawdown_12m": -0.12835261, "revenue_ttm": 18378000000, "gross_profit_ttm": 7195000000, "ebit_ttm": 2626000000, "ebitda_ttm": 2881000000, "net_income_ttm": 1782000000, "eps_diluted_ttm": 37.59493671, "operating_cash_flow_ttm": 2108000000, "capital_expenditure_ttm": 729000000, "fcf_ttm": 2837000000, "dividends_paid_ttm": 460000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81000000, "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_current_liabilities": 2199000000, "net_ppe": null, "total_assets": 9473000000, "total_debt": 2482000000, "total_equity": 3930000000, "net_working_capital": 3086000000, "book_value_per_share": 82.91139241, "retained_earnings": 15405000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3304000000, "tangible_book_per_share": 69.70464135, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 75, "rank_pb": 94, "rank_ptbv": 90, "rank_ps": 67, "rank_pcf": 86, "rank_ev_ebitda": 79, "rank_ev_ebit": 76, "rank_earnings_yield": 75, "rank_fcf_yield": 71, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 6, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 58, "rank_fcf_margin": 58, "rank_piotroski": 23, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 29, "rank_revenue_growth_1y": 52, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 43, "value_composite": 95, "quality_composite": 12, "momentum_composite": 31, "growth_composite": 68, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 95, "vc2_composite": 93, "vc3_composite": 93, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 2561000000, "total_liabilities": 4821000000, "total_equity": 4141000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272362, "ticker_id": 1857, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2511000000", "ebitda": "2765000000", "netIncome": "1706000000", "grossProfit": "7009000000", "depreciation": "None", "totalRevenue": "17942000000", "costOfRevenue": "10933000000", "interestIncome": "81000000", "incomeBeforeTax": "2430000000", "interestExpense": "81000000", "operatingIncome": "2691000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "622000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "4318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10933000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "4514000000", "netIncomeFromContinuingOperations": "1808000000" }, "balance": { "goodwill": "360000000", "inventory": "2394000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962000000", "longTermDebt": "2362000000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "14958000000", "totalLiabilities": "4821000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "5484000000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478000000", "currentAccountsPayable": "963000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2613000000", "shortLongTermDebtTotal": "3163000000", "totalShareholderEquity": "4141000000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1940000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "2881000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "48000000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1808000000", "profitLoss": "None", "dividendPayout": "467000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-147000000", "operatingCashflow": "2015000000", "capitalExpenditures": "684000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1825000000", "cashflowFromInvestment": "-645000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1045000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "research_and_development": null, "selling_general_admin": 4514000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2511000000, "depreciation_amortisation": 254000000, "ebitda": 2765000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2430000000, "tax_provision": 622000000, "effective_tax_rate": null, "net_income": 1706000000, "net_income_continuing_ops": 1808000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585000000, "short_term_investments": null, "net_receivables": 2329000000, "inventory": 2394000000, "other_current_assets": null, "total_current_assets": 5484000000, "net_ppe": null, "goodwill": 360000000, "intangible_assets": 265000000, "goodwill_and_intangibles": 625000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3478000000, "total_assets": 8962000000, "short_term_debt": 199000000, "accounts_payable": 963000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1940000000, "long_term_debt": 2362000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2881000000, "total_liabilities": 4821000000, "total_debt": 2561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14958000000, "total_equity": 4141000000, "shares_outstanding": 48000000, "operating_cash_flow": 2015000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 684000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -645000000, "dividends_paid": 467000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1825000000, "free_cash_flow": 2699000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2511000000", "ebitda": "2765000000", "netIncome": "1706000000", "grossProfit": "7009000000", "depreciation": "None", "totalRevenue": "17942000000", "costOfRevenue": "10933000000", "interestIncome": "81000000", "incomeBeforeTax": "2430000000", "interestExpense": "81000000", "operatingIncome": "2691000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "622000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "4318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10933000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "4514000000", "netIncomeFromContinuingOperations": "1808000000" }, "balance": { "goodwill": "360000000", "inventory": "2394000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962000000", "longTermDebt": "2362000000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "14958000000", "totalLiabilities": "4821000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "5484000000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478000000", "currentAccountsPayable": "963000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2613000000", "shortLongTermDebtTotal": "3163000000", "totalShareholderEquity": "4141000000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1940000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "2881000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "48000000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1808000000", "profitLoss": "None", "dividendPayout": "467000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-147000000", "operatingCashflow": "2015000000", "capitalExpenditures": "684000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1825000000", "cashflowFromInvestment": "-645000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "467000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1045000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 17168000000, "cost_of_revenue": 10480000000, "gross_profit": 6688000000, "ebit": 2661000000, "ebitda": 2898000000, "pretax_income": 2584000000, "tax_provision": 595000000, "net_income": 1909000000, "net_income_to_common": 1909000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1036000000, "total_current_assets": 5737000000, "total_assets": 8829000000, "short_term_debt": 577000000, "long_term_debt": 2279000000, "total_debt": 2856000000, "total_liabilities": 5126000000, "total_equity": 3358000000, "shares_outstanding": 49000000, "goodwill_and_intangibles": 598000000 }, "cash_flow": { "operating_cash_flow": 2111000000, "capital_expenditure": 541000000, "free_cash_flow": 2652000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272367, "ticker_id": 1857, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2661000000", "ebitda": "2898000000", "netIncome": "1909000000", "grossProfit": "6688000000", "depreciation": "None", "totalRevenue": "17168000000", "costOfRevenue": "10480000000", "interestIncome": "77000000", "incomeBeforeTax": "2584000000", "interestExpense": "77000000", "operatingIncome": "2637000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "595000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "4051000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "3266000000", "netIncomeFromContinuingOperations": "1989000000" }, "balance": { "goodwill": "355000000", "inventory": "2306000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8829000000", "longTermDebt": "2279000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "13677000000", "totalLiabilities": "5126000000", "otherCurrentAssets": "163000000", "totalCurrentAssets": "5737000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "3183000000", "totalShareholderEquity": "3358000000", "capitalLeaseObligations": "405000000", "otherCurrentLiabilities": "731000000", "totalCurrentLiabilities": "2305000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "2821000000", "cashAndShortTermInvestments": "1036000000", "commonStockSharesOutstanding": "49000000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "1036000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1989000000", "profitLoss": "None", "dividendPayout": "421000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "2111000000", "capitalExpenditures": "541000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1180000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "421000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17168000000, "cost_of_revenue": 10480000000, "gross_profit": 6688000000, "research_and_development": null, "selling_general_admin": 3266000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2661000000, "depreciation_amortisation": 237000000, "ebitda": 2898000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2584000000, "tax_provision": 595000000, "effective_tax_rate": null, "net_income": 1909000000, "net_income_continuing_ops": 1989000000, "net_income_to_common": 1909000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1036000000, "short_term_investments": null, "net_receivables": 2232000000, "inventory": 2306000000, "other_current_assets": null, "total_current_assets": 5737000000, "net_ppe": null, "goodwill": 355000000, "intangible_assets": 243000000, "goodwill_and_intangibles": 598000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3092000000, "total_assets": 8829000000, "short_term_debt": 577000000, "accounts_payable": 952000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2305000000, "long_term_debt": 2279000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2821000000, "total_liabilities": 5126000000, "total_debt": 2856000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13677000000, "total_equity": 3358000000, "shares_outstanding": 49000000, "operating_cash_flow": 2111000000, "stock_based_compensation": 62000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 541000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1180000000, "free_cash_flow": 2652000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2661000000", "ebitda": "2898000000", "netIncome": "1909000000", "grossProfit": "6688000000", "depreciation": "None", "totalRevenue": "17168000000", "costOfRevenue": "10480000000", "interestIncome": "77000000", "incomeBeforeTax": "2584000000", "interestExpense": "77000000", "operatingIncome": "2637000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "595000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "4051000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "3266000000", "netIncomeFromContinuingOperations": "1989000000" }, "balance": { "goodwill": "355000000", "inventory": "2306000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8829000000", "longTermDebt": "2279000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "13677000000", "totalLiabilities": "5126000000", "otherCurrentAssets": "163000000", "totalCurrentAssets": "5737000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "3183000000", "totalShareholderEquity": "3358000000", "capitalLeaseObligations": "405000000", "otherCurrentLiabilities": "731000000", "totalCurrentLiabilities": "2305000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "2821000000", "cashAndShortTermInvestments": "1036000000", "commonStockSharesOutstanding": "49000000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "1036000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1989000000", "profitLoss": "None", "dividendPayout": "421000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "2111000000", "capitalExpenditures": "541000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1180000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "421000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 16478000000, "cost_of_revenue": 9982000000, "gross_profit": 6496000000, "ebit": 2565000000, "ebitda": 2785000000, "pretax_income": 2500000000, "tax_provision": 597000000, "net_income": 1829000000, "net_income_to_common": 1829000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660000000, "total_current_assets": 5274000000, "total_assets": 8147000000, "short_term_debt": 105000000, "long_term_debt": 2266000000, "total_debt": 2371000000, "total_liabilities": 4706000000, "total_equity": 3115000000, "shares_outstanding": 50100000, "goodwill_and_intangibles": 604000000 }, "cash_flow": { "operating_cash_flow": 2031000000, "capital_expenditure": 445000000, "free_cash_flow": 2476000000, "dividends_paid": 392000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272372, "ticker_id": 1857, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2565000000", "ebitda": "2785000000", "netIncome": "1829000000", "grossProfit": "6496000000", "depreciation": "None", "totalRevenue": "16478000000", "costOfRevenue": "9982000000", "interestIncome": "93000000", "incomeBeforeTax": "2500000000", "interestExpense": "93000000", "operatingIncome": "2565000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "597000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3931000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9982000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "3887000000", "netIncomeFromContinuingOperations": "1888000000" }, "balance": { "goodwill": "370000000", "inventory": "2266000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8147000000", "longTermDebt": "2266000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "234000000", "reportedCurrency": "USD", "retainedEarnings": "12162000000", "totalLiabilities": "4706000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "5274000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873000000", "currentAccountsPayable": "954000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2087000000", "shortLongTermDebtTotal": "2752000000", "totalShareholderEquity": "3115000000", "capitalLeaseObligations": "452000000", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "1831000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "234000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1903000000", "profitLoss": "None", "dividendPayout": "392000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "2031000000", "capitalExpenditures": "445000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1278000000", "cashflowFromInvestment": "-422000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16478000000, "cost_of_revenue": 9982000000, "gross_profit": 6496000000, "research_and_development": null, "selling_general_admin": 3887000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2565000000, "depreciation_amortisation": 220000000, "ebitda": 2785000000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2500000000, "tax_provision": 597000000, "effective_tax_rate": null, "net_income": 1829000000, "net_income_continuing_ops": 1888000000, "net_income_to_common": 1829000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660000000, "short_term_investments": null, "net_receivables": 2192000000, "inventory": 2266000000, "other_current_assets": null, "total_current_assets": 5274000000, "net_ppe": null, "goodwill": 370000000, "intangible_assets": 234000000, "goodwill_and_intangibles": 604000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2873000000, "total_assets": 8147000000, "short_term_debt": 105000000, "accounts_payable": 954000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1831000000, "long_term_debt": 2266000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2875000000, "total_liabilities": 4706000000, "total_debt": 2371000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12162000000, "total_equity": 3115000000, "shares_outstanding": 50100000, "operating_cash_flow": 2031000000, "stock_based_compensation": 62000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 445000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -422000000, "dividends_paid": 392000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1278000000, "free_cash_flow": 2476000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2565000000", "ebitda": "2785000000", "netIncome": "1829000000", "grossProfit": "6496000000", "depreciation": "None", "totalRevenue": "16478000000", "costOfRevenue": "9982000000", "interestIncome": "93000000", "incomeBeforeTax": "2500000000", "interestExpense": "93000000", "operatingIncome": "2565000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "597000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3931000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9982000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220000000", "sellingGeneralAndAdministrative": "3887000000", "netIncomeFromContinuingOperations": "1888000000" }, "balance": { "goodwill": "370000000", "inventory": "2266000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8147000000", "longTermDebt": "2266000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "234000000", "reportedCurrency": "USD", "retainedEarnings": "12162000000", "totalLiabilities": "4706000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "5274000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873000000", "currentAccountsPayable": "954000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2087000000", "shortLongTermDebtTotal": "2752000000", "totalShareholderEquity": "3115000000", "capitalLeaseObligations": "452000000", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "1831000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "234000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1903000000", "profitLoss": "None", "dividendPayout": "392000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "2031000000", "capitalExpenditures": "445000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1278000000", "cashflowFromInvestment": "-422000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 15228000000, "cost_of_revenue": 9379000000, "gross_profit": 5849000000, "ebit": 2204000000, "ebitda": 2404000000, "pretax_income": 2146000000, "tax_provision": 533000000, "net_income": 1547000000, "net_income_to_common": 1547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000000, "total_current_assets": 4977000000, "total_assets": 7588000000, "short_term_debt": 103000000, "long_term_debt": 2284000000, "total_debt": 2387000000, "total_liabilities": 4853000000, "total_equity": 2440000000, "shares_outstanding": 51100000, "goodwill_and_intangibles": 603000000 }, "cash_flow": { "operating_cash_flow": 1333000000, "capital_expenditure": 256000000, "free_cash_flow": 1589000000, "dividends_paid": 370000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272377, "ticker_id": 1857, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2204000000", "ebitda": "2404000000", "netIncome": "1547000000", "grossProfit": "5849000000", "depreciation": "None", "totalRevenue": "15228000000", "costOfRevenue": "9379000000", "interestIncome": "93000000", "incomeBeforeTax": "2146000000", "interestExpense": "93000000", "operatingIncome": "2215000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "533000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3634000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24000000", "costofGoodsAndServicesSold": "9379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200000000", "sellingGeneralAndAdministrative": "3115000000", "netIncomeFromContinuingOperations": "1613000000" }, "balance": { "goodwill": "371000000", "inventory": "2253000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "7588000000", "longTermDebt": "2284000000", "shortTermDebt": "103000000", "treasuryStock": "-9445000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "232000000", "reportedCurrency": "USD", "retainedEarnings": "10700000000", "totalLiabilities": "4853000000", "otherCurrentAssets": "266000000", "totalCurrentAssets": "4977000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2133000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2611000000", "currentAccountsPayable": "1047000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1828000000", "shortLongTermDebtTotal": "2705000000", "totalShareholderEquity": "2440000000", "capitalLeaseObligations": "386000000", "otherCurrentLiabilities": "808000000", "totalCurrentLiabilities": "2010000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "2843000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "51100000", "intangibleAssetsExcludingGoodwill": "232000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1613000000", "profitLoss": "None", "dividendPayout": "370000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-412000000", "operatingCashflow": "1333000000", "capitalExpenditures": "256000000", "changeInReceivables": "-436000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-972000000", "cashflowFromInvestment": "-263000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-603000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15228000000, "cost_of_revenue": 9379000000, "gross_profit": 5849000000, "research_and_development": null, "selling_general_admin": 3115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2204000000, "depreciation_amortisation": 200000000, "ebitda": 2404000000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2146000000, "tax_provision": 533000000, "effective_tax_rate": null, "net_income": 1547000000, "net_income_continuing_ops": 1613000000, "net_income_to_common": 1547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000000, "short_term_investments": null, "net_receivables": 2133000000, "inventory": 2253000000, "other_current_assets": null, "total_current_assets": 4977000000, "net_ppe": null, "goodwill": 371000000, "intangible_assets": 232000000, "goodwill_and_intangibles": 603000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2611000000, "total_assets": 7588000000, "short_term_debt": 103000000, "accounts_payable": 1047000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2010000000, "long_term_debt": 2284000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2843000000, "total_liabilities": 4853000000, "total_debt": 2387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10700000000, "total_equity": 2440000000, "shares_outstanding": 51100000, "operating_cash_flow": 1333000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263000000, "dividends_paid": 370000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -972000000, "free_cash_flow": 1589000000, "net_change_in_cash": 98000000 }, "raw_data": { "income": { "ebit": "2204000000", "ebitda": "2404000000", "netIncome": "1547000000", "grossProfit": "5849000000", "depreciation": "None", "totalRevenue": "15228000000", "costOfRevenue": "9379000000", "interestIncome": "93000000", "incomeBeforeTax": "2146000000", "interestExpense": "93000000", "operatingIncome": "2215000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "533000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3634000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24000000", "costofGoodsAndServicesSold": "9379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200000000", "sellingGeneralAndAdministrative": "3115000000", "netIncomeFromContinuingOperations": "1613000000" }, "balance": { "goodwill": "371000000", "inventory": "2253000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "7588000000", "longTermDebt": "2284000000", "shortTermDebt": "103000000", "treasuryStock": "-9445000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "232000000", "reportedCurrency": "USD", "retainedEarnings": "10700000000", "totalLiabilities": "4853000000", "otherCurrentAssets": "266000000", "totalCurrentAssets": "4977000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2133000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2611000000", "currentAccountsPayable": "1047000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1828000000", "shortLongTermDebtTotal": "2705000000", "totalShareholderEquity": "2440000000", "capitalLeaseObligations": "386000000", "otherCurrentLiabilities": "808000000", "totalCurrentLiabilities": "2010000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "2843000000", "cashAndShortTermInvestments": "325000000", "commonStockSharesOutstanding": "51100000", "intangibleAssetsExcludingGoodwill": "232000000", "cashAndCashEquivalentsAtCarryingValue": "325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1613000000", "profitLoss": "None", "dividendPayout": "370000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-412000000", "operatingCashflow": "1333000000", "capitalExpenditures": "256000000", "changeInReceivables": "-436000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-972000000", "cashflowFromInvestment": "-263000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-603000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 13022000000, "cost_of_revenue": 8302000000, "gross_profit": 4720000000, "ebit": 1552000000, "ebitda": 1738000000, "pretax_income": 1485000000, "tax_provision": 371000000, "net_income": 1043000000, "net_income_to_common": 1043000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241000000, "total_current_assets": 4011000000, "total_assets": 6592000000, "short_term_debt": 66000000, "long_term_debt": 2362000000, "total_debt": 2428000000, "total_liabilities": 4432000000, "total_equity": 1874000000, "shares_outstanding": 52200000, "goodwill_and_intangibles": 622000000 }, "cash_flow": { "operating_cash_flow": 937000000, "capital_expenditure": 255000000, "free_cash_flow": 1192000000, "dividends_paid": 357000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272382, "ticker_id": 1857, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1552000000", "ebitda": "1738000000", "netIncome": "1043000000", "grossProfit": "4720000000", "depreciation": "None", "totalRevenue": "13022000000", "costOfRevenue": "8302000000", "interestIncome": "87000000", "incomeBeforeTax": "1485000000", "interestExpense": "87000000", "operatingIncome": "1547000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "371000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "3173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000000", "costofGoodsAndServicesSold": "8302000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "2771000000", "netIncomeFromContinuingOperations": "1114000000" }, "balance": { "goodwill": "384000000", "inventory": "1870000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6592000000", "longTermDebt": "2362000000", "shortTermDebt": "66000000", "treasuryStock": "-8855000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "9500000000", "totalLiabilities": "4432000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "4011000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1754000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2581000000", "currentAccountsPayable": "816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1817000000", "shortLongTermDebtTotal": "2762000000", "totalShareholderEquity": "1874000000", "capitalLeaseObligations": "400000000", "otherCurrentLiabilities": "609000000", "totalCurrentLiabilities": "1528000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "2904000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114000000", "profitLoss": "None", "dividendPayout": "357000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-152000000", "operatingCashflow": "937000000", "capitalExpenditures": "255000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1039000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-328000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-695000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13022000000, "cost_of_revenue": 8302000000, "gross_profit": 4720000000, "research_and_development": null, "selling_general_admin": 2771000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1552000000, "depreciation_amortisation": 186000000, "ebitda": 1738000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1485000000, "tax_provision": 371000000, "effective_tax_rate": null, "net_income": 1043000000, "net_income_continuing_ops": 1114000000, "net_income_to_common": 1043000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241000000, "short_term_investments": null, "net_receivables": 1754000000, "inventory": 1870000000, "other_current_assets": null, "total_current_assets": 4011000000, "net_ppe": null, "goodwill": 384000000, "intangible_assets": 238000000, "goodwill_and_intangibles": 622000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2581000000, "total_assets": 6592000000, "short_term_debt": 66000000, "accounts_payable": 816000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1528000000, "long_term_debt": 2362000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2904000000, "total_liabilities": 4432000000, "total_debt": 2428000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9500000000, "total_equity": 1874000000, "shares_outstanding": 52200000, "operating_cash_flow": 937000000, "stock_based_compensation": 42000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226000000, "dividends_paid": 357000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1039000000, "free_cash_flow": 1192000000, "net_change_in_cash": -328000000 }, "raw_data": { "income": { "ebit": "1552000000", "ebitda": "1738000000", "netIncome": "1043000000", "grossProfit": "4720000000", "depreciation": "None", "totalRevenue": "13022000000", "costOfRevenue": "8302000000", "interestIncome": "87000000", "incomeBeforeTax": "1485000000", "interestExpense": "87000000", "operatingIncome": "1547000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "371000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "3173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25000000", "costofGoodsAndServicesSold": "8302000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "2771000000", "netIncomeFromContinuingOperations": "1114000000" }, "balance": { "goodwill": "384000000", "inventory": "1870000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6592000000", "longTermDebt": "2362000000", "shortTermDebt": "66000000", "treasuryStock": "-8855000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "9500000000", "totalLiabilities": "4432000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "4011000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1754000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2581000000", "currentAccountsPayable": "816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1817000000", "shortLongTermDebtTotal": "2762000000", "totalShareholderEquity": "1874000000", "capitalLeaseObligations": "400000000", "otherCurrentLiabilities": "609000000", "totalCurrentLiabilities": "1528000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "2904000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "52200000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114000000", "profitLoss": "None", "dividendPayout": "357000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-152000000", "operatingCashflow": "937000000", "capitalExpenditures": "255000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1039000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-328000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-695000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 11797000000, "cost_of_revenue": 7559000000, "gross_profit": 4238000000, "ebit": 1040000000, "ebitda": 1216000000, "pretax_income": 947000000, "tax_provision": 192000000, "net_income": 695000000, "net_income_to_common": 695000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 3919000000, "total_assets": 6295000000, "short_term_debt": 65000000, "long_term_debt": 2389000000, "total_debt": 2454000000, "total_liabilities": 4202000000, "total_equity": 1828000000, "shares_outstanding": 53700000, "goodwill_and_intangibles": 619000000 }, "cash_flow": { "operating_cash_flow": 1123000000, "capital_expenditure": 197000000, "free_cash_flow": 1320000000, "dividends_paid": 338000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272387, "ticker_id": 1857, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1040000000", "ebitda": "1216000000", "netIncome": "695000000", "grossProfit": "4238000000", "depreciation": "None", "totalRevenue": "11797000000", "costOfRevenue": "7559000000", "interestIncome": "93000000", "incomeBeforeTax": "947000000", "interestExpense": "93000000", "operatingIncome": "1019000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "192000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "7559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "2900000000", "netIncomeFromContinuingOperations": "755000000" }, "balance": { "goodwill": "391000000", "inventory": "1733000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6295000000", "longTermDebt": "2389000000", "shortTermDebt": "65000000", "treasuryStock": "-8184000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "228000000", "reportedCurrency": "USD", "retainedEarnings": "8779000000", "totalLiabilities": "4202000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376000000", "currentAccountsPayable": "779000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1395000000", "shortLongTermDebtTotal": "2616000000", "totalShareholderEquity": "1828000000", "capitalLeaseObligations": "219000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1441000000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "2761000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "53700000", "intangibleAssetsExcludingGoodwill": "228000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "755000000", "profitLoss": "None", "dividendPayout": "338000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "1123000000", "capitalExpenditures": "197000000", "changeInReceivables": "-121000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11797000000, "cost_of_revenue": 7559000000, "gross_profit": 4238000000, "research_and_development": null, "selling_general_admin": 2900000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1040000000, "depreciation_amortisation": 176000000, "ebitda": 1216000000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": 947000000, "tax_provision": 192000000, "effective_tax_rate": null, "net_income": 695000000, "net_income_continuing_ops": 755000000, "net_income_to_common": 695000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585000000, "short_term_investments": null, "net_receivables": 1474000000, "inventory": 1733000000, "other_current_assets": null, "total_current_assets": 3919000000, "net_ppe": null, "goodwill": 391000000, "intangible_assets": 228000000, "goodwill_and_intangibles": 619000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2376000000, "total_assets": 6295000000, "short_term_debt": 65000000, "accounts_payable": 779000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1441000000, "long_term_debt": 2389000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2761000000, "total_liabilities": 4202000000, "total_debt": 2454000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8779000000, "total_equity": 1828000000, "shares_outstanding": 53700000, "operating_cash_flow": 1123000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179000000, "dividends_paid": 338000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -726000000, "free_cash_flow": 1320000000, "net_change_in_cash": 218000000 }, "raw_data": { "income": { "ebit": "1040000000", "ebitda": "1216000000", "netIncome": "695000000", "grossProfit": "4238000000", "depreciation": "None", "totalRevenue": "11797000000", "costOfRevenue": "7559000000", "interestIncome": "93000000", "incomeBeforeTax": "947000000", "interestExpense": "93000000", "operatingIncome": "1019000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "192000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "3219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "7559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "2900000000", "netIncomeFromContinuingOperations": "755000000" }, "balance": { "goodwill": "391000000", "inventory": "1733000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6295000000", "longTermDebt": "2389000000", "shortTermDebt": "65000000", "treasuryStock": "-8184000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "228000000", "reportedCurrency": "USD", "retainedEarnings": "8779000000", "totalLiabilities": "4202000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "3919000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376000000", "currentAccountsPayable": "779000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1395000000", "shortLongTermDebtTotal": "2616000000", "totalShareholderEquity": "1828000000", "capitalLeaseObligations": "219000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1441000000", "otherNonCurrentLiabilities": "262000000", "totalNonCurrentLiabilities": "2761000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "53700000", "intangibleAssetsExcludingGoodwill": "228000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "755000000", "profitLoss": "None", "dividendPayout": "338000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "1123000000", "capitalExpenditures": "197000000", "changeInReceivables": "-121000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "218000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 11486000000, "cost_of_revenue": 7089000000, "gross_profit": 4397000000, "ebit": 1288000000, "ebitda": 1516000000, "pretax_income": 1209000000, "tax_provision": 314000000, "net_income": 849000000, "net_income_to_common": 849000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360000000, "total_current_assets": 3555000000, "total_assets": 6005000000, "short_term_debt": 301000000, "long_term_debt": 1914000000, "total_debt": 2215000000, "total_liabilities": 3945000000, "total_equity": 1855000000, "shares_outstanding": 54900000, "goodwill_and_intangibles": 733000000 }, "cash_flow": { "operating_cash_flow": 1042000000, "capital_expenditure": 221000000, "free_cash_flow": 1263000000, "dividends_paid": 328000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272392, "ticker_id": 1857, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1288000000", "ebitda": "1516000000", "netIncome": "849000000", "grossProfit": "4397000000", "depreciation": "None", "totalRevenue": "11486000000", "costOfRevenue": "7089000000", "interestIncome": "79000000", "incomeBeforeTax": "1209000000", "interestExpense": "79000000", "operatingIncome": "1262000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "314000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "3135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26000000", "costofGoodsAndServicesSold": "7089000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "2819000000", "netIncomeFromContinuingOperations": "895000000" }, "balance": { "goodwill": "429000000", "inventory": "1655000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6005000000", "longTermDebt": "1914000000", "shortTermDebt": "301000000", "treasuryStock": "-7633000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "304000000", "reportedCurrency": "USD", "retainedEarnings": "8405000000", "totalLiabilities": "3945000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "3555000000", "currentLongTermDebt": "301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2450000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1400000000", "shortLongTermDebtTotal": "2215000000", "totalShareholderEquity": "1855000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631000000", "totalCurrentLiabilities": "1678000000", "otherNonCurrentLiabilities": "247000000", "totalNonCurrentLiabilities": "2267000000", "cashAndShortTermInvestments": "360000000", "commonStockSharesOutstanding": "54900000", "intangibleAssetsExcludingGoodwill": "304000000", "cashAndCashEquivalentsAtCarryingValue": "360000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "895000000", "profitLoss": "None", "dividendPayout": "328000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "1042000000", "capitalExpenditures": "221000000", "changeInReceivables": "-42000000", "changeInExchangeRate": "5000000", "cashflowFromFinancing": "-1023000000", "cashflowFromInvestment": "-202000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-178000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11486000000, "cost_of_revenue": 7089000000, "gross_profit": 4397000000, "research_and_development": null, "selling_general_admin": 2819000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1288000000, "depreciation_amortisation": 228000000, "ebitda": 1516000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1209000000, "tax_provision": 314000000, "effective_tax_rate": null, "net_income": 849000000, "net_income_continuing_ops": 895000000, "net_income_to_common": 849000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360000000, "short_term_investments": null, "net_receivables": 1425000000, "inventory": 1655000000, "other_current_assets": null, "total_current_assets": 3555000000, "net_ppe": null, "goodwill": 429000000, "intangible_assets": 304000000, "goodwill_and_intangibles": 733000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2450000000, "total_assets": 6005000000, "short_term_debt": 301000000, "accounts_payable": 719000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1678000000, "long_term_debt": 1914000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2267000000, "total_liabilities": 3945000000, "total_debt": 2215000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8405000000, "total_equity": 1855000000, "shares_outstanding": 54900000, "operating_cash_flow": 1042000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202000000, "dividends_paid": 328000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1023000000, "free_cash_flow": 1263000000, "net_change_in_cash": -178000000 }, "raw_data": { "income": { "ebit": "1288000000", "ebitda": "1516000000", "netIncome": "849000000", "grossProfit": "4397000000", "depreciation": "None", "totalRevenue": "11486000000", "costOfRevenue": "7089000000", "interestIncome": "79000000", "incomeBeforeTax": "1209000000", "interestExpense": "79000000", "operatingIncome": "1262000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "314000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "3135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "26000000", "costofGoodsAndServicesSold": "7089000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "2819000000", "netIncomeFromContinuingOperations": "895000000" }, "balance": { "goodwill": "429000000", "inventory": "1655000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "6005000000", "longTermDebt": "1914000000", "shortTermDebt": "301000000", "treasuryStock": "-7633000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "304000000", "reportedCurrency": "USD", "retainedEarnings": "8405000000", "totalLiabilities": "3945000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "3555000000", "currentLongTermDebt": "301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1425000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2450000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1400000000", "shortLongTermDebtTotal": "2215000000", "totalShareholderEquity": "1855000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631000000", "totalCurrentLiabilities": "1678000000", "otherNonCurrentLiabilities": "247000000", "totalNonCurrentLiabilities": "2267000000", "cashAndShortTermInvestments": "360000000", "commonStockSharesOutstanding": "54900000", "intangibleAssetsExcludingGoodwill": "304000000", "cashAndCashEquivalentsAtCarryingValue": "360000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "895000000", "profitLoss": "None", "dividendPayout": "328000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "1042000000", "capitalExpenditures": "221000000", "changeInReceivables": "-42000000", "changeInExchangeRate": "5000000", "cashflowFromFinancing": "-1023000000", "cashflowFromInvestment": "-202000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "328000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-178000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-700000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 11221000000, "cost_of_revenue": 6873000000, "gross_profit": 4348000000, "ebit": 1169000000, "ebitda": 1423000000, "pretax_income": 1081000000, "tax_provision": 258000000, "net_income": 782000000, "net_income_to_common": 782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 538000000, "total_current_assets": 3557000000, "total_assets": 5873000000, "short_term_debt": 130000000, "long_term_debt": 2090000000, "total_debt": 2220000000, "total_liabilities": 3780000000, "total_equity": 1921000000, "shares_outstanding": 56534000, "goodwill_and_intangibles": 884000000 }, "cash_flow": { "operating_cash_flow": 1057000000, "capital_expenditure": 239000000, "free_cash_flow": 1296000000, "dividends_paid": 316000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272397, "ticker_id": 1857, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1169000000", "ebitda": "1423000000", "netIncome": "782000000", "grossProfit": "4348000000", "depreciation": "None", "totalRevenue": "11221000000", "costOfRevenue": "6873000000", "interestIncome": "6000000", "incomeBeforeTax": "1081000000", "interestExpense": "88000000", "operatingIncome": "1158000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "258000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "3190000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "6873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "2949000000", "netIncomeFromContinuingOperations": "823000000" }, "balance": { "goodwill": "424000000", "inventory": "1541000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "5873000000", "longTermDebt": "2090000000", "shortTermDebt": "130000000", "treasuryStock": "-6966000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "460000000", "reportedCurrency": "USD", "retainedEarnings": "7869000000", "totalLiabilities": "3780000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "3557000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2316000000", "currentAccountsPayable": "678000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1352000000", "shortLongTermDebtTotal": "2220000000", "totalShareholderEquity": "1921000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664000000", "totalCurrentLiabilities": "1501000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "2279000000", "cashAndShortTermInvestments": "538000000", "commonStockSharesOutstanding": "56534000", "intangibleAssetsExcludingGoodwill": "460000000", "cashAndCashEquivalentsAtCarryingValue": "538000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823000000", "profitLoss": "None", "dividendPayout": "316000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-129000000", "operatingCashflow": "1057000000", "capitalExpenditures": "239000000", "changeInReceivables": "-79000000", "changeInExchangeRate": "-10000000", "cashflowFromFinancing": "-670000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11221000000, "cost_of_revenue": 6873000000, "gross_profit": 4348000000, "research_and_development": 0, "selling_general_admin": 2949000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1169000000, "depreciation_amortisation": 254000000, "ebitda": 1423000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1081000000, "tax_provision": 258000000, "effective_tax_rate": null, "net_income": 782000000, "net_income_continuing_ops": 823000000, "net_income_to_common": 782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 538000000, "short_term_investments": null, "net_receivables": 1385000000, "inventory": 1541000000, "other_current_assets": null, "total_current_assets": 3557000000, "net_ppe": null, "goodwill": 424000000, "intangible_assets": 460000000, "goodwill_and_intangibles": 884000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2316000000, "total_assets": 5873000000, "short_term_debt": 130000000, "accounts_payable": 678000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1501000000, "long_term_debt": 2090000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2279000000, "total_liabilities": 3780000000, "total_debt": 2220000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7869000000, "total_equity": 1921000000, "shares_outstanding": 56534000, "operating_cash_flow": 1057000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166000000, "dividends_paid": 316000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -670000000, "free_cash_flow": 1296000000, "net_change_in_cash": 211000000 }, "raw_data": { "income": { "ebit": "1169000000", "ebitda": "1423000000", "netIncome": "782000000", "grossProfit": "4348000000", "depreciation": "None", "totalRevenue": "11221000000", "costOfRevenue": "6873000000", "interestIncome": "6000000", "incomeBeforeTax": "1081000000", "interestExpense": "88000000", "operatingIncome": "1158000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "258000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "3190000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "6873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "2949000000", "netIncomeFromContinuingOperations": "823000000" }, "balance": { "goodwill": "424000000", "inventory": "1541000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "5873000000", "longTermDebt": "2090000000", "shortTermDebt": "130000000", "treasuryStock": "-6966000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "460000000", "reportedCurrency": "USD", "retainedEarnings": "7869000000", "totalLiabilities": "3780000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "3557000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2316000000", "currentAccountsPayable": "678000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1352000000", "shortLongTermDebtTotal": "2220000000", "totalShareholderEquity": "1921000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664000000", "totalCurrentLiabilities": "1501000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "2279000000", "cashAndShortTermInvestments": "538000000", "commonStockSharesOutstanding": "56534000", "intangibleAssetsExcludingGoodwill": "460000000", "cashAndCashEquivalentsAtCarryingValue": "538000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "823000000", "profitLoss": "None", "dividendPayout": "316000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-129000000", "operatingCashflow": "1057000000", "capitalExpenditures": "239000000", "changeInReceivables": "-79000000", "changeInExchangeRate": "-10000000", "cashflowFromFinancing": "-670000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "211000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 793000000, "ebitda": 855000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2482000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272360, "ticker_id": 1857, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "793000000", "ebitda": "855000000", "netIncome": "555000000", "grossProfit": "1896000000", "depreciation": "None", "totalRevenue": "4742000000", "costOfRevenue": "2846000000", "interestIncome": "None", "incomeBeforeTax": "775000000", "interestExpense": "21000000", "operatingIncome": "793000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "194000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "1103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "1103000000", "netIncomeFromContinuingOperations": "581000000" }, "balance": { "goodwill": "358000000", "inventory": "2385000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "9473000000", "longTermDebt": "2409000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "15405000000", "totalLiabilities": "5130000000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "5907000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2627000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3566000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2781000000", "totalShareholderEquity": "3930000000", "capitalLeaseObligations": "370000000", "otherCurrentLiabilities": "708000000", "totalCurrentLiabilities": "2199000000", "otherNonCurrentLiabilities": "95000000", "totalNonCurrentLiabilities": "2931000000", "cashAndShortTermInvestments": "695000000", "commonStockSharesOutstanding": "47400000", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "739000000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "research_and_development": null, "selling_general_admin": 1103000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 793000000, "depreciation_amortisation": 62000000, "ebitda": 855000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 775000000, "tax_provision": 194000000, "effective_tax_rate": null, "net_income": 555000000, "net_income_continuing_ops": 581000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 695000000, "short_term_investments": null, "net_receivables": 2627000000, "inventory": 2385000000, "other_current_assets": null, "total_current_assets": 5907000000, "net_ppe": null, "goodwill": 358000000, "intangible_assets": 268000000, "goodwill_and_intangibles": 626000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3566000000, "total_assets": 9473000000, "short_term_debt": 73000000, "accounts_payable": 1220000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2199000000, "long_term_debt": 2409000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2931000000, "total_liabilities": 5130000000, "total_debt": 2482000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15405000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "operating_cash_flow": 739000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -446000000, "free_cash_flow": 909000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "793000000", "ebitda": "855000000", "netIncome": "555000000", "grossProfit": "1896000000", "depreciation": "None", "totalRevenue": "4742000000", "costOfRevenue": "2846000000", "interestIncome": "None", "incomeBeforeTax": "775000000", "interestExpense": "21000000", "operatingIncome": "793000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "194000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "1103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "1103000000", "netIncomeFromContinuingOperations": "581000000" }, "balance": { "goodwill": "358000000", "inventory": "2385000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "9473000000", "longTermDebt": "2409000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "15405000000", "totalLiabilities": "5130000000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "5907000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2627000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3566000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2781000000", "totalShareholderEquity": "3930000000", "capitalLeaseObligations": "370000000", "otherCurrentLiabilities": "708000000", "totalCurrentLiabilities": "2199000000", "otherNonCurrentLiabilities": "95000000", "totalNonCurrentLiabilities": "2931000000", "cashAndShortTermInvestments": "695000000", "commonStockSharesOutstanding": "47400000", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "581000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "739000000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 2561000000, "total_liabilities": 4821000000, "total_equity": 4141000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272361, "ticker_id": 1857, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "640000000", "ebitda": "704000000", "netIncome": "451000000", "grossProfit": "1746000000", "depreciation": "None", "totalRevenue": "4425000000", "costOfRevenue": "2679000000", "interestIncome": "20000000", "incomeBeforeTax": "620000000", "interestExpense": "20000000", "operatingIncome": "634000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2679000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "1112000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "360000000", "inventory": "2394000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962000000", "longTermDebt": "2362000000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "14958000000", "totalLiabilities": "4821000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "5484000000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478000000", "currentAccountsPayable": "963000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2613000000", "shortLongTermDebtTotal": "3163000000", "totalShareholderEquity": "4141000000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "729000000", "totalCurrentLiabilities": "1940000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "2881000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-120000000", "operatingCashflow": "395000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "research_and_development": null, "selling_general_admin": 1112000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 640000000, "depreciation_amortisation": 64000000, "ebitda": 704000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 620000000, "tax_provision": 141000000, "effective_tax_rate": null, "net_income": 451000000, "net_income_continuing_ops": 479000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585000000, "short_term_investments": null, "net_receivables": 2329000000, "inventory": 2394000000, "other_current_assets": null, "total_current_assets": 5484000000, "net_ppe": null, "goodwill": 360000000, "intangible_assets": 265000000, "goodwill_and_intangibles": 625000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3478000000, "total_assets": 8962000000, "short_term_debt": 199000000, "accounts_payable": 963000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1940000000, "long_term_debt": 2362000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2881000000, "total_liabilities": 4821000000, "total_debt": 2561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14958000000, "total_equity": 4141000000, "shares_outstanding": 47600000, "operating_cash_flow": 395000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226000000, "free_cash_flow": 521000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "640000000", "ebitda": "704000000", "netIncome": "451000000", "grossProfit": "1746000000", "depreciation": "None", "totalRevenue": "4425000000", "costOfRevenue": "2679000000", "interestIncome": "20000000", "incomeBeforeTax": "620000000", "interestExpense": "20000000", "operatingIncome": "634000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "141000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2679000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "1112000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "360000000", "inventory": "2394000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8962000000", "longTermDebt": "2362000000", "shortTermDebt": "199000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "265000000", "reportedCurrency": "USD", "retainedEarnings": "14958000000", "totalLiabilities": "4821000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "5484000000", "currentLongTermDebt": "126000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3478000000", "currentAccountsPayable": "963000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2613000000", "shortLongTermDebtTotal": "3163000000", "totalShareholderEquity": "4141000000", "capitalLeaseObligations": "374000000", "otherCurrentLiabilities": "729000000", "totalCurrentLiabilities": "1940000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "2881000000", "cashAndShortTermInvestments": "585000000", "commonStockSharesOutstanding": "47600000", "intangibleAssetsExcludingGoodwill": "265000000", "cashAndCashEquivalentsAtCarryingValue": "585000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-120000000", "operatingCashflow": "395000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4657000000, "cost_of_revenue": 2859000000, "gross_profit": 1798000000, "ebit": 512000000, "ebitda": 577000000, "pretax_income": 492000000, "tax_provision": 171000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535000000, "total_current_assets": 5474000000, "total_assets": 8848000000, "short_term_debt": 78000000, "long_term_debt": 2367000000, "total_debt": 2445000000, "total_liabilities": 4887000000, "total_equity": 3561000000, "shares_outstanding": 48100000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 597000000, "capital_expenditure": 258000000, "free_cash_flow": 855000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272363, "ticker_id": 1857, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "512000000", "ebitda": "577000000", "netIncome": "294000000", "grossProfit": "1798000000", "depreciation": "None", "totalRevenue": "4657000000", "costOfRevenue": "2859000000", "interestIncome": "20000000", "incomeBeforeTax": "492000000", "interestExpense": "20000000", "operatingIncome": "511000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "171000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2859000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "1287000000", "netIncomeFromContinuingOperations": "321000000" }, "balance": { "goodwill": "361000000", "inventory": "2275000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8848000000", "longTermDebt": "2367000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "264000000", "reportedCurrency": "USD", "retainedEarnings": "14615000000", "totalLiabilities": "4887000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "5474000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2408000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3374000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557000000", "shortLongTermDebtTotal": "2720000000", "totalShareholderEquity": "3561000000", "capitalLeaseObligations": "351000000", "otherCurrentLiabilities": "789000000", "totalCurrentLiabilities": "2015000000", "otherNonCurrentLiabilities": "95000000", "totalNonCurrentLiabilities": "2872000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "48100000", "intangibleAssetsExcludingGoodwill": "264000000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "597000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-398000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4657000000, "cost_of_revenue": 2859000000, "gross_profit": 1798000000, "research_and_development": null, "selling_general_admin": 1287000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 512000000, "depreciation_amortisation": 65000000, "ebitda": 577000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 492000000, "tax_provision": 171000000, "effective_tax_rate": null, "net_income": 294000000, "net_income_continuing_ops": 321000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535000000, "short_term_investments": null, "net_receivables": 2408000000, "inventory": 2275000000, "other_current_assets": null, "total_current_assets": 5474000000, "net_ppe": null, "goodwill": 361000000, "intangible_assets": 264000000, "goodwill_and_intangibles": 625000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3374000000, "total_assets": 8848000000, "short_term_debt": 78000000, "accounts_payable": 1123000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2015000000, "long_term_debt": 2367000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2872000000, "total_liabilities": 4887000000, "total_debt": 2445000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14615000000, "total_equity": 3561000000, "shares_outstanding": 48100000, "operating_cash_flow": 597000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -398000000, "free_cash_flow": 855000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "512000000", "ebitda": "577000000", "netIncome": "294000000", "grossProfit": "1798000000", "depreciation": "None", "totalRevenue": "4657000000", "costOfRevenue": "2859000000", "interestIncome": "20000000", "incomeBeforeTax": "492000000", "interestExpense": "20000000", "operatingIncome": "511000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "171000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2859000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "1287000000", "netIncomeFromContinuingOperations": "321000000" }, "balance": { "goodwill": "361000000", "inventory": "2275000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8848000000", "longTermDebt": "2367000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "264000000", "reportedCurrency": "USD", "retainedEarnings": "14615000000", "totalLiabilities": "4887000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "5474000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2408000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3374000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557000000", "shortLongTermDebtTotal": "2720000000", "totalShareholderEquity": "3561000000", "capitalLeaseObligations": "351000000", "otherCurrentLiabilities": "789000000", "totalCurrentLiabilities": "2015000000", "otherNonCurrentLiabilities": "95000000", "totalNonCurrentLiabilities": "2872000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "48100000", "intangibleAssetsExcludingGoodwill": "264000000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "597000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-398000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4554000000, "cost_of_revenue": 2799000000, "gross_profit": 1755000000, "ebit": 681000000, "ebitda": 745000000, "pretax_income": 661000000, "tax_provision": 153000000, "net_income": 482000000, "net_income_to_common": 482000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597000000, "total_current_assets": 5650000000, "total_assets": 8937000000, "short_term_debt": 83000000, "long_term_debt": 2341000000, "total_debt": 2424000000, "total_liabilities": 4854000000, "total_equity": 3674000000, "shares_outstanding": 48200000, "goodwill_and_intangibles": 632000000 }, "cash_flow": { "operating_cash_flow": 377000000, "capital_expenditure": 175000000, "free_cash_flow": 552000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272364, "ticker_id": 1857, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "681000000", "ebitda": "745000000", "netIncome": "482000000", "grossProfit": "1755000000", "depreciation": "None", "totalRevenue": "4554000000", "costOfRevenue": "2799000000", "interestIncome": "20000000", "incomeBeforeTax": "661000000", "interestExpense": "20000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "153000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1077000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "1077000000", "netIncomeFromContinuingOperations": "508000000" }, "balance": { "goodwill": "365000000", "inventory": "2357000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8937000000", "longTermDebt": "2341000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "267000000", "reportedCurrency": "USD", "retainedEarnings": "14429000000", "totalLiabilities": "4854000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5650000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2472000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3287000000", "currentAccountsPayable": "1204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2462000000", "shortLongTermDebtTotal": "2729000000", "totalShareholderEquity": "3674000000", "capitalLeaseObligations": "386000000", "otherCurrentLiabilities": "674000000", "totalCurrentLiabilities": "2002000000", "otherNonCurrentLiabilities": "104000000", "totalNonCurrentLiabilities": "2852000000", "cashAndShortTermInvestments": "597000000", "commonStockSharesOutstanding": "48200000", "intangibleAssetsExcludingGoodwill": "267000000", "cashAndCashEquivalentsAtCarryingValue": "597000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "377000000", "capitalExpenditures": "175000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4554000000, "cost_of_revenue": 2799000000, "gross_profit": 1755000000, "research_and_development": null, "selling_general_admin": 1077000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 681000000, "depreciation_amortisation": 64000000, "ebitda": 745000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 661000000, "tax_provision": 153000000, "effective_tax_rate": null, "net_income": 482000000, "net_income_continuing_ops": 508000000, "net_income_to_common": 482000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 597000000, "short_term_investments": null, "net_receivables": 2472000000, "inventory": 2357000000, "other_current_assets": null, "total_current_assets": 5650000000, "net_ppe": null, "goodwill": 365000000, "intangible_assets": 267000000, "goodwill_and_intangibles": 632000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3287000000, "total_assets": 8937000000, "short_term_debt": 83000000, "accounts_payable": 1204000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2002000000, "long_term_debt": 2341000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2852000000, "total_liabilities": 4854000000, "total_debt": 2424000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14429000000, "total_equity": 3674000000, "shares_outstanding": 48200000, "operating_cash_flow": 377000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303000000, "free_cash_flow": 552000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "681000000", "ebitda": "745000000", "netIncome": "482000000", "grossProfit": "1755000000", "depreciation": "None", "totalRevenue": "4554000000", "costOfRevenue": "2799000000", "interestIncome": "20000000", "incomeBeforeTax": "661000000", "interestExpense": "20000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "153000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1077000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "1077000000", "netIncomeFromContinuingOperations": "508000000" }, "balance": { "goodwill": "365000000", "inventory": "2357000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8937000000", "longTermDebt": "2341000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "267000000", "reportedCurrency": "USD", "retainedEarnings": "14429000000", "totalLiabilities": "4854000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5650000000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2472000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3287000000", "currentAccountsPayable": "1204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2462000000", "shortLongTermDebtTotal": "2729000000", "totalShareholderEquity": "3674000000", "capitalLeaseObligations": "386000000", "otherCurrentLiabilities": "674000000", "totalCurrentLiabilities": "2002000000", "otherNonCurrentLiabilities": "104000000", "totalNonCurrentLiabilities": "2852000000", "cashAndShortTermInvestments": "597000000", "commonStockSharesOutstanding": "48200000", "intangibleAssetsExcludingGoodwill": "267000000", "cashAndCashEquivalentsAtCarryingValue": "597000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "377000000", "capitalExpenditures": "175000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-226000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4306000000, "cost_of_revenue": 2596000000, "gross_profit": 1710000000, "ebit": 678000000, "ebitda": 739000000, "pretax_income": 657000000, "tax_provision": 157000000, "net_income": 479000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666000000, "total_current_assets": 5530000000, "total_assets": 8658000000, "short_term_debt": 81000000, "long_term_debt": 2278000000, "total_debt": 2359000000, "total_liabilities": 4811000000, "total_equity": 3480000000, "shares_outstanding": 48300000, "goodwill_and_intangibles": 605000000 }, "cash_flow": { "operating_cash_flow": 646000000, "capital_expenditure": 125000000, "free_cash_flow": 771000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272365, "ticker_id": 1857, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "678000000", "ebitda": "739000000", "netIncome": "479000000", "grossProfit": "1710000000", "depreciation": "None", "totalRevenue": "4306000000", "costOfRevenue": "2596000000", "interestIncome": "21000000", "incomeBeforeTax": "657000000", "interestExpense": "21000000", "operatingIncome": "672000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "157000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "1038000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2596000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "1038000000", "netIncomeFromContinuingOperations": "500000000" }, "balance": { "goodwill": "356000000", "inventory": "2309000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8658000000", "longTermDebt": "2278000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "249000000", "reportedCurrency": "USD", "retainedEarnings": "14057000000", "totalLiabilities": "4811000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "5530000000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2369000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128000000", "currentAccountsPayable": "1114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2340000000", "shortLongTermDebtTotal": "2679000000", "totalShareholderEquity": "3480000000", "capitalLeaseObligations": "398000000", "otherCurrentLiabilities": "684000000", "totalCurrentLiabilities": "2017000000", "otherNonCurrentLiabilities": "99000000", "totalNonCurrentLiabilities": "2794000000", "cashAndShortTermInvestments": "666000000", "commonStockSharesOutstanding": "48300000", "intangibleAssetsExcludingGoodwill": "249000000", "cashAndCashEquivalentsAtCarryingValue": "666000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "646000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-898000000", "cashflowFromInvestment": "-125000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4306000000, "cost_of_revenue": 2596000000, "gross_profit": 1710000000, "research_and_development": null, "selling_general_admin": 1038000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 678000000, "depreciation_amortisation": 61000000, "ebitda": 739000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 657000000, "tax_provision": 157000000, "effective_tax_rate": null, "net_income": 479000000, "net_income_continuing_ops": 500000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666000000, "short_term_investments": null, "net_receivables": 2369000000, "inventory": 2309000000, "other_current_assets": null, "total_current_assets": 5530000000, "net_ppe": null, "goodwill": 356000000, "intangible_assets": 249000000, "goodwill_and_intangibles": 605000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128000000, "total_assets": 8658000000, "short_term_debt": 81000000, "accounts_payable": 1114000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2017000000, "long_term_debt": 2278000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2794000000, "total_liabilities": 4811000000, "total_debt": 2359000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14057000000, "total_equity": 3480000000, "shares_outstanding": 48300000, "operating_cash_flow": 646000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -898000000, "free_cash_flow": 771000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "678000000", "ebitda": "739000000", "netIncome": "479000000", "grossProfit": "1710000000", "depreciation": "None", "totalRevenue": "4306000000", "costOfRevenue": "2596000000", "interestIncome": "21000000", "incomeBeforeTax": "657000000", "interestExpense": "21000000", "operatingIncome": "672000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "157000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "1038000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2596000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "1038000000", "netIncomeFromContinuingOperations": "500000000" }, "balance": { "goodwill": "356000000", "inventory": "2309000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8658000000", "longTermDebt": "2278000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "249000000", "reportedCurrency": "USD", "retainedEarnings": "14057000000", "totalLiabilities": "4811000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "5530000000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2369000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128000000", "currentAccountsPayable": "1114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2340000000", "shortLongTermDebtTotal": "2679000000", "totalShareholderEquity": "3480000000", "capitalLeaseObligations": "398000000", "otherCurrentLiabilities": "684000000", "totalCurrentLiabilities": "2017000000", "otherNonCurrentLiabilities": "99000000", "totalNonCurrentLiabilities": "2794000000", "cashAndShortTermInvestments": "666000000", "commonStockSharesOutstanding": "48300000", "intangibleAssetsExcludingGoodwill": "249000000", "cashAndCashEquivalentsAtCarryingValue": "666000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "646000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-898000000", "cashflowFromInvestment": "-125000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4233000000, "cost_of_revenue": 2557000000, "gross_profit": 1676000000, "ebit": 639000000, "ebitda": 701000000, "pretax_income": 622000000, "tax_provision": 125000000, "net_income": 475000000, "net_income_to_common": 475000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1036000000, "total_current_assets": 5737000000, "total_assets": 8829000000, "short_term_debt": 577000000, "long_term_debt": 2279000000, "total_debt": 2856000000, "total_liabilities": 5126000000, "total_equity": 3358000000, "shares_outstanding": 48700000, "goodwill_and_intangibles": 598000000 }, "cash_flow": { "operating_cash_flow": 428000000, "capital_expenditure": 258000000, "free_cash_flow": 686000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272366, "ticker_id": 1857, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639000000", "ebitda": "701000000", "netIncome": "475000000", "grossProfit": "1676000000", "depreciation": "None", "totalRevenue": "4233000000", "costOfRevenue": "2557000000", "interestIncome": "17000000", "incomeBeforeTax": "622000000", "interestExpense": "17000000", "operatingIncome": "633000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2557000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "1043000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "355000000", "inventory": "2306000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8829000000", "longTermDebt": "2279000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "13677000000", "totalLiabilities": "5126000000", "otherCurrentAssets": "163000000", "totalCurrentAssets": "5737000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "3183000000", "totalShareholderEquity": "3358000000", "capitalLeaseObligations": "405000000", "otherCurrentLiabilities": "731000000", "totalCurrentLiabilities": "2305000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "2821000000", "cashAndShortTermInvestments": "1036000000", "commonStockSharesOutstanding": "48700000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "1036000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-163000000", "operatingCashflow": "428000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-462000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4233000000, "cost_of_revenue": 2557000000, "gross_profit": 1676000000, "research_and_development": null, "selling_general_admin": 1043000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639000000, "depreciation_amortisation": 62000000, "ebitda": 701000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 622000000, "tax_provision": 125000000, "effective_tax_rate": null, "net_income": 475000000, "net_income_continuing_ops": 497000000, "net_income_to_common": 475000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1036000000, "short_term_investments": null, "net_receivables": 2232000000, "inventory": 2306000000, "other_current_assets": null, "total_current_assets": 5737000000, "net_ppe": null, "goodwill": 355000000, "intangible_assets": 243000000, "goodwill_and_intangibles": 598000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3092000000, "total_assets": 8829000000, "short_term_debt": 577000000, "accounts_payable": 952000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2305000000, "long_term_debt": 2279000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2821000000, "total_liabilities": 5126000000, "total_debt": 2856000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13677000000, "total_equity": 3358000000, "shares_outstanding": 48700000, "operating_cash_flow": 428000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -565000000, "free_cash_flow": 686000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639000000", "ebitda": "701000000", "netIncome": "475000000", "grossProfit": "1676000000", "depreciation": "None", "totalRevenue": "4233000000", "costOfRevenue": "2557000000", "interestIncome": "17000000", "incomeBeforeTax": "622000000", "interestExpense": "17000000", "operatingIncome": "633000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2557000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "1043000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "355000000", "inventory": "2306000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8829000000", "longTermDebt": "2279000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "13677000000", "totalLiabilities": "5126000000", "otherCurrentAssets": "163000000", "totalCurrentAssets": "5737000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3092000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "3183000000", "totalShareholderEquity": "3358000000", "capitalLeaseObligations": "405000000", "otherCurrentLiabilities": "731000000", "totalCurrentLiabilities": "2305000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "2821000000", "cashAndShortTermInvestments": "1036000000", "commonStockSharesOutstanding": "48700000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "1036000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-163000000", "operatingCashflow": "428000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-462000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4388000000, "cost_of_revenue": 2668000000, "gross_profit": 1720000000, "ebit": 690000000, "ebitda": 749000000, "pretax_income": 671000000, "tax_provision": 166000000, "net_income": 486000000, "net_income_to_common": 486000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1448000000, "total_current_assets": 6183000000, "total_assets": 9114000000, "short_term_debt": 575000000, "long_term_debt": 2279000000, "total_debt": 2854000000, "total_liabilities": 5258000000, "total_equity": 3503000000, "shares_outstanding": 48900000, "goodwill_and_intangibles": 613000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 88000000, "free_cash_flow": 699000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272368, "ticker_id": 1857, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "690000000", "ebitda": "749000000", "netIncome": "486000000", "grossProfit": "1720000000", "depreciation": "None", "totalRevenue": "4388000000", "costOfRevenue": "2668000000", "interestIncome": "19000000", "incomeBeforeTax": "671000000", "interestExpense": "19000000", "operatingIncome": "686000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "166000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "1034000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "1034000000", "netIncomeFromContinuingOperations": "505000000" }, "balance": { "goodwill": "366000000", "inventory": "2170000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "9114000000", "longTermDebt": "2279000000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "13302000000", "totalLiabilities": "5258000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "6183000000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931000000", "currentAccountsPayable": "1046000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2146000000", "shortLongTermDebtTotal": "3207000000", "totalShareholderEquity": "3503000000", "capitalLeaseObligations": "431000000", "otherCurrentLiabilities": "735000000", "totalCurrentLiabilities": "2383000000", "otherNonCurrentLiabilities": "118000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "1448000000", "commonStockSharesOutstanding": "48900000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "1448000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "611000000", "capitalExpenditures": "88000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4388000000, "cost_of_revenue": 2668000000, "gross_profit": 1720000000, "research_and_development": null, "selling_general_admin": 1034000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 690000000, "depreciation_amortisation": 59000000, "ebitda": 749000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 671000000, "tax_provision": 166000000, "effective_tax_rate": null, "net_income": 486000000, "net_income_continuing_ops": 505000000, "net_income_to_common": 486000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1448000000, "short_term_investments": null, "net_receivables": 2346000000, "inventory": 2170000000, "other_current_assets": null, "total_current_assets": 6183000000, "net_ppe": null, "goodwill": 366000000, "intangible_assets": 247000000, "goodwill_and_intangibles": 613000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2931000000, "total_assets": 9114000000, "short_term_debt": 575000000, "accounts_payable": 1046000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2383000000, "long_term_debt": 2279000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2875000000, "total_liabilities": 5258000000, "total_debt": 2854000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13302000000, "total_equity": 3503000000, "shares_outstanding": 48900000, "operating_cash_flow": 611000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148000000, "free_cash_flow": 699000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "690000000", "ebitda": "749000000", "netIncome": "486000000", "grossProfit": "1720000000", "depreciation": "None", "totalRevenue": "4388000000", "costOfRevenue": "2668000000", "interestIncome": "19000000", "incomeBeforeTax": "671000000", "interestExpense": "19000000", "operatingIncome": "686000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "166000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "1034000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "1034000000", "netIncomeFromContinuingOperations": "505000000" }, "balance": { "goodwill": "366000000", "inventory": "2170000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "9114000000", "longTermDebt": "2279000000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "13302000000", "totalLiabilities": "5258000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "6183000000", "currentLongTermDebt": "497000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931000000", "currentAccountsPayable": "1046000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2146000000", "shortLongTermDebtTotal": "3207000000", "totalShareholderEquity": "3503000000", "capitalLeaseObligations": "431000000", "otherCurrentLiabilities": "735000000", "totalCurrentLiabilities": "2383000000", "otherNonCurrentLiabilities": "118000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "1448000000", "commonStockSharesOutstanding": "48900000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "1448000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "611000000", "capitalExpenditures": "88000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4312000000, "cost_of_revenue": 2618000000, "gross_profit": 1694000000, "ebit": 656000000, "ebitda": 716000000, "pretax_income": 636000000, "tax_provision": 146000000, "net_income": 470000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769000000, "total_current_assets": 5521000000, "total_assets": 8352000000, "short_term_debt": 577000000, "long_term_debt": 1783000000, "total_debt": 2360000000, "total_liabilities": 4765000000, "total_equity": 3277000000, "shares_outstanding": 49200000, "goodwill_and_intangibles": 597000000 }, "cash_flow": { "operating_cash_flow": 411000000, "capital_expenditure": 76000000, "free_cash_flow": 487000000, "dividends_paid": 101000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272369, "ticker_id": 1857, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "656000000", "ebitda": "716000000", "netIncome": "470000000", "grossProfit": "1694000000", "depreciation": "None", "totalRevenue": "4312000000", "costOfRevenue": "2618000000", "interestIncome": "None", "incomeBeforeTax": "636000000", "interestExpense": "20000000", "operatingIncome": "649000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1045000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "1045000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "360000000", "inventory": "2169000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8352000000", "longTermDebt": "1783000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "237000000", "reportedCurrency": "USD", "retainedEarnings": "12917000000", "totalLiabilities": "4765000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "5521000000", "currentLongTermDebt": "505000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2831000000", "currentAccountsPayable": "1106000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2712000000", "totalShareholderEquity": "3277000000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "2397000000", "otherNonCurrentLiabilities": "116000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "769000000", "commonStockSharesOutstanding": "49200000", "intangibleAssetsExcludingGoodwill": "237000000", "cashAndCashEquivalentsAtCarryingValue": "769000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "101000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "411000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4312000000, "cost_of_revenue": 2618000000, "gross_profit": 1694000000, "research_and_development": null, "selling_general_admin": 1045000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 656000000, "depreciation_amortisation": 60000000, "ebitda": 716000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 636000000, "tax_provision": 146000000, "effective_tax_rate": null, "net_income": 470000000, "net_income_continuing_ops": 490000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 769000000, "short_term_investments": null, "net_receivables": 2344000000, "inventory": 2169000000, "other_current_assets": null, "total_current_assets": 5521000000, "net_ppe": null, "goodwill": 360000000, "intangible_assets": 237000000, "goodwill_and_intangibles": 597000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2831000000, "total_assets": 8352000000, "short_term_debt": 577000000, "accounts_payable": 1106000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2397000000, "long_term_debt": 1783000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 4765000000, "total_debt": 2360000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12917000000, "total_equity": 3277000000, "shares_outstanding": 49200000, "operating_cash_flow": 411000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": 101000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372000000, "free_cash_flow": 487000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "656000000", "ebitda": "716000000", "netIncome": "470000000", "grossProfit": "1694000000", "depreciation": "None", "totalRevenue": "4312000000", "costOfRevenue": "2618000000", "interestIncome": "None", "incomeBeforeTax": "636000000", "interestExpense": "20000000", "operatingIncome": "649000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "1045000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "1045000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "360000000", "inventory": "2169000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8352000000", "longTermDebt": "1783000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "237000000", "reportedCurrency": "USD", "retainedEarnings": "12917000000", "totalLiabilities": "4765000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "5521000000", "currentLongTermDebt": "505000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2831000000", "currentAccountsPayable": "1106000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2712000000", "totalShareholderEquity": "3277000000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "2397000000", "otherNonCurrentLiabilities": "116000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "769000000", "commonStockSharesOutstanding": "49200000", "intangibleAssetsExcludingGoodwill": "237000000", "cashAndCashEquivalentsAtCarryingValue": "769000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "101000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "411000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4235000000, "cost_of_revenue": 2567000000, "gross_profit": 1668000000, "ebit": 676000000, "ebitda": 732000000, "pretax_income": 655000000, "tax_provision": 158000000, "net_income": 478000000, "net_income_to_common": 478000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 804000000, "total_current_assets": 5540000000, "total_assets": 8400000000, "short_term_debt": 572000000, "long_term_debt": 1783000000, "total_debt": 2355000000, "total_liabilities": 4891000000, "total_equity": 3199000000, "shares_outstanding": 49400000, "goodwill_and_intangibles": 600000000 }, "cash_flow": { "operating_cash_flow": 661000000, "capital_expenditure": 119000000, "free_cash_flow": 780000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272370, "ticker_id": 1857, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "676000000", "ebitda": "732000000", "netIncome": "478000000", "grossProfit": "1668000000", "depreciation": "None", "totalRevenue": "4235000000", "costOfRevenue": "2567000000", "interestIncome": "None", "incomeBeforeTax": "655000000", "interestExpense": "21000000", "operatingIncome": "669000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "999000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2567000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000000", "sellingGeneralAndAdministrative": "999000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "364000000", "inventory": "2178000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8400000000", "longTermDebt": "1783000000", "shortTermDebt": "572000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "236000000", "reportedCurrency": "USD", "retainedEarnings": "12548000000", "totalLiabilities": "4891000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "5540000000", "currentLongTermDebt": "501000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2330000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2860000000", "currentAccountsPayable": "1133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2714000000", "totalShareholderEquity": "3199000000", "capitalLeaseObligations": "430000000", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "2528000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "2363000000", "cashAndShortTermInvestments": "804000000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "236000000", "cashAndCashEquivalentsAtCarryingValue": "804000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "76000000", "operatingCashflow": "661000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391000000", "cashflowFromInvestment": "-118000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4235000000, "cost_of_revenue": 2567000000, "gross_profit": 1668000000, "research_and_development": null, "selling_general_admin": 999000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 676000000, "depreciation_amortisation": 56000000, "ebitda": 732000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 655000000, "tax_provision": 158000000, "effective_tax_rate": null, "net_income": 478000000, "net_income_continuing_ops": 497000000, "net_income_to_common": 478000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 804000000, "short_term_investments": null, "net_receivables": 2330000000, "inventory": 2178000000, "other_current_assets": null, "total_current_assets": 5540000000, "net_ppe": null, "goodwill": 364000000, "intangible_assets": 236000000, "goodwill_and_intangibles": 600000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2860000000, "total_assets": 8400000000, "short_term_debt": 572000000, "accounts_payable": 1133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2528000000, "long_term_debt": 1783000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2363000000, "total_liabilities": 4891000000, "total_debt": 2355000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12548000000, "total_equity": 3199000000, "shares_outstanding": 49400000, "operating_cash_flow": 661000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -391000000, "free_cash_flow": 780000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "676000000", "ebitda": "732000000", "netIncome": "478000000", "grossProfit": "1668000000", "depreciation": "None", "totalRevenue": "4235000000", "costOfRevenue": "2567000000", "interestIncome": "None", "incomeBeforeTax": "655000000", "interestExpense": "21000000", "operatingIncome": "669000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "999000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2567000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000000", "sellingGeneralAndAdministrative": "999000000", "netIncomeFromContinuingOperations": "497000000" }, "balance": { "goodwill": "364000000", "inventory": "2178000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8400000000", "longTermDebt": "1783000000", "shortTermDebt": "572000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "236000000", "reportedCurrency": "USD", "retainedEarnings": "12548000000", "totalLiabilities": "4891000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "5540000000", "currentLongTermDebt": "501000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2330000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2860000000", "currentAccountsPayable": "1133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2714000000", "totalShareholderEquity": "3199000000", "capitalLeaseObligations": "430000000", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "2528000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "2363000000", "cashAndShortTermInvestments": "804000000", "commonStockSharesOutstanding": "49400000", "intangibleAssetsExcludingGoodwill": "236000000", "cashAndCashEquivalentsAtCarryingValue": "804000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "76000000", "operatingCashflow": "661000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-391000000", "cashflowFromInvestment": "-118000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 3997000000, "cost_of_revenue": 2434000000, "gross_profit": 1563000000, "ebit": 564000000, "ebitda": 621000000, "pretax_income": 541000000, "tax_provision": 129000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660000000, "total_current_assets": 5274000000, "total_assets": 8147000000, "short_term_debt": 105000000, "long_term_debt": 2266000000, "total_debt": 2371000000, "total_liabilities": 4706000000, "total_equity": 3115000000, "shares_outstanding": 49700000, "goodwill_and_intangibles": 604000000 }, "cash_flow": { "operating_cash_flow": 604000000, "capital_expenditure": 127000000, "free_cash_flow": 731000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272371, "ticker_id": 1857, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "564000000", "ebitda": "621000000", "netIncome": "395000000", "grossProfit": "1563000000", "depreciation": "None", "totalRevenue": "3997000000", "costOfRevenue": "2434000000", "interestIncome": "None", "incomeBeforeTax": "541000000", "interestExpense": "23000000", "operatingIncome": "557000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "1006000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "412000000" }, "balance": { "goodwill": "370000000", "inventory": "2266000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8147000000", "longTermDebt": "2266000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "234000000", "reportedCurrency": "USD", "retainedEarnings": "12162000000", "totalLiabilities": "4706000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "5274000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873000000", "currentAccountsPayable": "954000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2752000000", "totalShareholderEquity": "3115000000", "capitalLeaseObligations": "452000000", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "1831000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "49700000", "intangibleAssetsExcludingGoodwill": "234000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "604000000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-344000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3997000000, "cost_of_revenue": 2434000000, "gross_profit": 1563000000, "research_and_development": null, "selling_general_admin": 368000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564000000, "depreciation_amortisation": 57000000, "ebitda": 621000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 541000000, "tax_provision": 129000000, "effective_tax_rate": null, "net_income": 395000000, "net_income_continuing_ops": 412000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660000000, "short_term_investments": null, "net_receivables": 2192000000, "inventory": 2266000000, "other_current_assets": null, "total_current_assets": 5274000000, "net_ppe": null, "goodwill": 370000000, "intangible_assets": 234000000, "goodwill_and_intangibles": 604000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2873000000, "total_assets": 8147000000, "short_term_debt": 105000000, "accounts_payable": 954000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1831000000, "long_term_debt": 2266000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2875000000, "total_liabilities": 4706000000, "total_debt": 2371000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12162000000, "total_equity": 3115000000, "shares_outstanding": 49700000, "operating_cash_flow": 604000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -439000000, "free_cash_flow": 731000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "564000000", "ebitda": "621000000", "netIncome": "395000000", "grossProfit": "1563000000", "depreciation": "None", "totalRevenue": "3997000000", "costOfRevenue": "2434000000", "interestIncome": "None", "incomeBeforeTax": "541000000", "interestExpense": "23000000", "operatingIncome": "557000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "1006000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "412000000" }, "balance": { "goodwill": "370000000", "inventory": "2266000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8147000000", "longTermDebt": "2266000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "234000000", "reportedCurrency": "USD", "retainedEarnings": "12162000000", "totalLiabilities": "4706000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "5274000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2192000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2873000000", "currentAccountsPayable": "954000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2752000000", "totalShareholderEquity": "3115000000", "capitalLeaseObligations": "452000000", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "1831000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "2875000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "49700000", "intangibleAssetsExcludingGoodwill": "234000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "412000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "604000000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-344000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4208000000, "cost_of_revenue": 2553000000, "gross_profit": 1655000000, "ebit": 674000000, "ebitda": 730000000, "pretax_income": 652000000, "tax_provision": 159000000, "net_income": 476000000, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601000000, "total_current_assets": 5412000000, "total_assets": 8140000000, "short_term_debt": 107000000, "long_term_debt": 2260000000, "total_debt": 2367000000, "total_liabilities": 4758000000, "total_equity": 3090000000, "shares_outstanding": 50100000, "goodwill_and_intangibles": 602000000 }, "cash_flow": { "operating_cash_flow": 523000000, "capital_expenditure": 125000000, "free_cash_flow": 648000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272373, "ticker_id": 1857, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "674000000", "ebitda": "730000000", "netIncome": "476000000", "grossProfit": "1655000000", "depreciation": "None", "totalRevenue": "4208000000", "costOfRevenue": "2553000000", "interestIncome": "22000000", "incomeBeforeTax": "652000000", "interestExpense": "22000000", "operatingIncome": "667000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "988000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000000", "sellingGeneralAndAdministrative": "988000000", "netIncomeFromContinuingOperations": "493000000" }, "balance": { "goodwill": "364000000", "inventory": "2196000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8140000000", "longTermDebt": "2260000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "11859000000", "totalLiabilities": "4758000000", "otherCurrentAssets": "171000000", "totalCurrentAssets": "5412000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2728000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956000000", "shortLongTermDebtTotal": "2728000000", "totalShareholderEquity": "3090000000", "capitalLeaseObligations": "434000000", "otherCurrentLiabilities": "700000000", "totalCurrentLiabilities": "1898000000", "otherNonCurrentLiabilities": "104000000", "totalNonCurrentLiabilities": "2860000000", "cashAndShortTermInvestments": "601000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "601000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "523000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318000000", "cashflowFromInvestment": "-307000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4208000000, "cost_of_revenue": 2553000000, "gross_profit": 1655000000, "research_and_development": null, "selling_general_admin": 988000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 674000000, "depreciation_amortisation": 56000000, "ebitda": 730000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 652000000, "tax_provision": 159000000, "effective_tax_rate": null, "net_income": 476000000, "net_income_continuing_ops": 493000000, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601000000, "short_term_investments": null, "net_receivables": 2444000000, "inventory": 2196000000, "other_current_assets": null, "total_current_assets": 5412000000, "net_ppe": null, "goodwill": 364000000, "intangible_assets": 238000000, "goodwill_and_intangibles": 602000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2728000000, "total_assets": 8140000000, "short_term_debt": 107000000, "accounts_payable": 1067000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1898000000, "long_term_debt": 2260000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2860000000, "total_liabilities": 4758000000, "total_debt": 2367000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11859000000, "total_equity": 3090000000, "shares_outstanding": 50100000, "operating_cash_flow": 523000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318000000, "free_cash_flow": 648000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "674000000", "ebitda": "730000000", "netIncome": "476000000", "grossProfit": "1655000000", "depreciation": "None", "totalRevenue": "4208000000", "costOfRevenue": "2553000000", "interestIncome": "22000000", "incomeBeforeTax": "652000000", "interestExpense": "22000000", "operatingIncome": "667000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "988000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56000000", "sellingGeneralAndAdministrative": "988000000", "netIncomeFromContinuingOperations": "493000000" }, "balance": { "goodwill": "364000000", "inventory": "2196000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8140000000", "longTermDebt": "2260000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "11859000000", "totalLiabilities": "4758000000", "otherCurrentAssets": "171000000", "totalCurrentAssets": "5412000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2728000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956000000", "shortLongTermDebtTotal": "2728000000", "totalShareholderEquity": "3090000000", "capitalLeaseObligations": "434000000", "otherCurrentLiabilities": "700000000", "totalCurrentLiabilities": "1898000000", "otherNonCurrentLiabilities": "104000000", "totalNonCurrentLiabilities": "2860000000", "cashAndShortTermInvestments": "601000000", "commonStockSharesOutstanding": "50100000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "601000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "523000000", "capitalExpenditures": "125000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318000000", "cashflowFromInvestment": "-307000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "income_statement": { "revenue": 4182000000, "cost_of_revenue": 2538000000, "gross_profit": 1644000000, "ebit": 669000000, "ebitda": 724000000, "pretax_income": 645000000, "tax_provision": 155000000, "net_income": 470000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515000000, "total_current_assets": 5343000000, "total_assets": 8031000000, "short_term_debt": 107000000, "long_term_debt": 2275000000, "total_debt": 2382000000, "total_liabilities": 4804000000, "total_equity": 2935000000, "shares_outstanding": 50300000, "goodwill_and_intangibles": 605000000 }, "cash_flow": { "operating_cash_flow": 450000000, "capital_expenditure": 95000000, "free_cash_flow": 545000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272374, "ticker_id": 1857, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:52.848775+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "669000000", "ebitda": "724000000", "netIncome": "470000000", "grossProfit": "1644000000", "depreciation": "None", "totalRevenue": "4182000000", "costOfRevenue": "2538000000", "interestIncome": "24000000", "incomeBeforeTax": "645000000", "interestExpense": "24000000", "operatingIncome": "661000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "983000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "2538000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "983000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "368000000", "inventory": "2223000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8031000000", "longTermDebt": "2275000000", "shortTermDebt": "107000000", "treasuryStock": "-9744000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "237000000", "reportedCurrency": "USD", "retainedEarnings": "11477000000", "totalLiabilities": "4804000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "5343000000", "currentLongTermDebt": "33000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2418000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688000000", "currentAccountsPayable": "1158000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1913000000", "shortLongTermDebtTotal": "2757000000", "totalShareholderEquity": "2935000000", "capitalLeaseObligations": "449000000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "1920000000", "otherNonCurrentLiabilities": "103000000", "totalNonCurrentLiabilities": "2884000000", "cashAndShortTermInvestments": "515000000", "commonStockSharesOutstanding": "50300000", "intangibleAssetsExcludingGoodwill": "237000000", "cashAndCashEquivalentsAtCarryingValue": "515000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "450000000", "capitalExpenditures": "95000000", "changeInReceivables": "-141000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4182000000, "cost_of_revenue": 2538000000, "gross_profit": 1644000000, "research_and_development": null, "selling_general_admin": 983000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 669000000, "depreciation_amortisation": 55000000, "ebitda": 724000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 645000000, "tax_provision": 155000000, "effective_tax_rate": null, "net_income": 470000000, "net_income_continuing_ops": 490000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515000000, "short_term_investments": null, "net_receivables": 2418000000, "inventory": 2223000000, "other_current_assets": null, "total_current_assets": 5343000000, "net_ppe": null, "goodwill": 368000000, "intangible_assets": 237000000, "goodwill_and_intangibles": 605000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2688000000, "total_assets": 8031000000, "short_term_debt": 107000000, "accounts_payable": 1158000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1920000000, "long_term_debt": 2275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2884000000, "total_liabilities": 4804000000, "total_debt": 2382000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11477000000, "total_equity": 2935000000, "shares_outstanding": 50300000, "operating_cash_flow": 450000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297000000, "free_cash_flow": 545000000, "net_change_in_cash": 58000000 }, "raw_data": { "income": { "ebit": "669000000", "ebitda": "724000000", "netIncome": "470000000", "grossProfit": "1644000000", "depreciation": "None", "totalRevenue": "4182000000", "costOfRevenue": "2538000000", "interestIncome": "24000000", "incomeBeforeTax": "645000000", "interestExpense": "24000000", "operatingIncome": "661000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "983000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "2538000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "983000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "368000000", "inventory": "2223000000", "commonStock": "55000000", "currentDebt": "None", "investments": "None", "totalAssets": "8031000000", "longTermDebt": "2275000000", "shortTermDebt": "107000000", "treasuryStock": "-9744000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "237000000", "reportedCurrency": "USD", "retainedEarnings": "11477000000", "totalLiabilities": "4804000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "5343000000", "currentLongTermDebt": "33000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2418000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688000000", "currentAccountsPayable": "1158000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1913000000", "shortLongTermDebtTotal": "2757000000", "totalShareholderEquity": "2935000000", "capitalLeaseObligations": "449000000", "otherCurrentLiabilities": "622000000", "totalCurrentLiabilities": "1920000000", "otherNonCurrentLiabilities": "103000000", "totalNonCurrentLiabilities": "2884000000", "cashAndShortTermInvestments": "515000000", "commonStockSharesOutstanding": "50300000", "intangibleAssetsExcludingGoodwill": "237000000", "cashAndCashEquivalentsAtCarryingValue": "515000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "450000000", "capitalExpenditures": "95000000", "changeInReceivables": "-141000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-297000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "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" ] } } }