{ "ticker": { "uuid": "8ced99e7-8d28-4246-9e10-7008fb514dc1", "symbol": "MUSA", "name": "Murphy USA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ced99e7-8d28-4246-9e10-7008fb514dc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ced99e7-8d28-4246-9e10-7008fb514dc1/" }, "ticker_metadata": { "id": 2771, "uuid": "8ced99e7-8d28-4246-9e10-7008fb514dc1", "symbol": "MUSA", "name": "Murphy USA Inc", "asset_type": "equity", "market_cap": 9532350000, "stock_exchange_id": 3, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Murphy USA Inc. is engaged in the marketing of retail motor fuel products and convenience merchandise. The company is headquartered in El Dorado, Arkansas.", "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": "8ced99e7-8d28-4246-9e10-7008fb514dc1", "symbol": "MUSA", "name": "Murphy USA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ced99e7-8d28-4246-9e10-7008fb514dc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ced99e7-8d28-4246-9e10-7008fb514dc1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.3, "quality": 0.73, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 546.51, "market_cap": 10224109080, "pe_ratio": 18.4651, "earnings_yield": 0.0542, "ebitda_to_ev": 0.093, "shareholder_yield": 0.0042, "roe": 0.8406, "piotroski_f_score": 5, "momentum_12_1": 0.3655, "volatility_252d": 0.3573 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.875307+00:00", "batch_id": "" }, "size": { "price_close": 546.51, "market_cap": 10224109080, "market_cap_usd": 10224109080, "enterprise_value": 12262009080, "shares_outstanding": 18708000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.4651, "pb_ratio": 15.5216, "ptbv_ratio": 53.4175, "ps_ratio": 0.5196, "pcf_ratio": 10.1692, "pfcf_ratio": 7.0245, "ev_ebitda": 10.7571, "ev_ebit": 14.3281, "ev_sales": 0.6231, "ev_fcf": 8.4246, "earnings_yield": 0.0542, "fcf_yield": 0.1187, "price_to_sales": 0.5196, "price_to_book": 15.5216, "price_to_cashflow": 10.1692, "ebitda_to_ev": 0.093, "sales_yield": 1.6048 }, "yield": { "dividend_yield": 0.0042, "buyback_yield": 0, "shareholder_yield": 0.0042, "debt_paydown_yield": null, "total_yield": 0.0042 }, "quality": { "gross_margin": 0.0551, "operating_margin": 0.0435, "net_margin": 0.0281, "ebitda_margin": 0.0579, "fcf_margin": 0.074, "roe": 0.8406, "roa": 0.1138, "roic": 0.2429, "roc_greenblatt": null, "asset_turnover": 4.0436, "cash_conversion": 2.6287, "accruals_ratio": -0.0928, "sbc_to_revenue": -0.0023, "piotroski_f_score": 5, "altman_z_score": 7.2739, "earnings_stability_5y": 0.2436, "revenue_stability_5y": 0.2359, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2227, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.3879, "net_debt_to_ebitda": 1.7878, "debt_to_assets": 0.4431, "interest_coverage": 7.4742, "current_ratio": 0.8298, "quick_ratio": 0.4837, "net_debt": 2037900000, "local_beta": -0.0003, "volatility_252d": 0.3573, "volatility_60d": 0.798, "max_drawdown_12m": -0.1576, "risk_adjusted_momentum": 1.0229 }, "growth": { "revenue_growth_1y": -0.0125, "revenue_growth_3y_cagr": -0.0614, "revenue_growth_5y_cagr": 0.1147, "eps_growth_1y": 0.1307, "eps_growth_3y_cagr": -0.1124, "eps_growth_5y_cagr": 0.0404, "fcf_growth_1y": 0.1112, "book_value_growth_1y": -0.2078, "revenue_growth": -0.0125, "earnings_growth": 0.1307 }, "momentum": { "price_return_1m": -0.0532, "price_return_3m": 0.2479, "price_return_6m": 0.3955, "price_return_9m": 0.4173, "price_return_12m": 0.2928, "price_return_12m_ex1m": 0.3655, "momentum_6m": 0.3955, "momentum_12m": 0.2928, "momentum_12_1": 0.3655, "distance_from_52w_high": -0.0834, "distance_from_52w_low": 0.5369, "relative_strength": 0.1928 }, "raw_ttm": { "revenue_ttm": 19677900000, "gross_profit_ttm": 1083800000, "ebit_ttm": 855800000, "ebitda_ttm": 1139900000, "net_income_ttm": 553700000, "eps_diluted_ttm": 29.597, "operating_cash_flow_ttm": 1005400000, "capital_expenditure_ttm": 450099999, "fcf_ttm": 1455499999, "dividends_paid_ttm": 43400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114500000, "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_current_liabilities": 1049800000, "net_ppe": null, "total_assets": 4866400000, "total_debt": 2156500000, "total_equity": 658700000, "net_working_capital": -278100000, "book_value_per_share": 35.2095, "retained_earnings": 4296800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191400000, "tangible_book_per_share": 10.2309 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 49, "rank_pb": 94, "rank_ptbv": 97, "rank_ps": 14, "rank_pcf": 44, "rank_ev_ebitda": 43, "rank_ev_ebit": 55, "rank_earnings_yield": 49, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 3, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 35 }, "composites": { "value_composite": 70, "quality_composite": 27, "momentum_composite": 23, "growth_composite": 88, "yield_composite": 68, "svqf_composite": 25, "vc1_composite": 33, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.468, "os_score": 0.59, "value_percentile": 0.3, "quality_percentile": 0.73, "momentum_percentile": 0.77, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 29, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 42, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4580, "ticker_id": 2771, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.875307+00:00", "batch_id": "", "os_score_delta": null, "price_close": 546.51, "market_cap": 10224109080, "market_cap_usd": 10224109080, "enterprise_value": 12262009080, "shares_outstanding": 18708000, "fx_rate_to_usd": null, "pe_ratio": 18.46506968, "pb_ratio": 15.52164731, "ptbv_ratio": 53.41749781, "ps_ratio": 0.51957318, "pcf_ratio": 10.16919542, "pfcf_ratio": 7.02446519, "ev_ebitda": 10.75709192, "ev_ebit": 14.32812466, "ev_sales": 0.62313606, "ev_fcf": 8.4246026, "earnings_yield": 0.05415631, "fcf_yield": 0.11869996, "dividend_yield": 0.00424487, "buyback_yield": 0, "shareholder_yield": 0.00424487, "debt_paydown_yield": null, "total_yield": 0.00424487, "gross_margin": 0.05507702, "operating_margin": 0.04349041, "net_margin": 0.02813817, "ebitda_margin": 0.05792793, "fcf_margin": 0.07396623, "roe": 0.84059511, "roa": 0.11378021, "roic": 0.24287999, "roc_greenblatt": null, "asset_turnover": 4.04362568, "cash_conversion": 2.62867979, "accruals_ratio": -0.09282015, "sbc_to_revenue": -0.00233257, "debt_to_equity": 6.38788523, "net_debt_to_ebitda": 1.7877884, "debt_to_assets": 0.44314072, "interest_coverage": 7.47423581, "current_ratio": 0.8297771, "quick_ratio": 0.48371118, "net_debt": 2037900000, "revenue_growth_1y": -0.01245107, "revenue_growth_3y_cagr": -0.06144961, "revenue_growth_5y_cagr": 0.11467392, "eps_growth_1y": 0.13069226, "eps_growth_3y_cagr": -0.11236627, "eps_growth_5y_cagr": 0.04037624, "fcf_growth_1y": 0.11123836, "book_value_growth_1y": -0.20780594, "piotroski_f_score": 5, "altman_z_score": 7.27394244, "earnings_stability_5y": 0.243589, "revenue_stability_5y": 0.235882, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05319771, "price_return_3m": 0.2479272, "price_return_6m": 0.39549029, "price_return_9m": 0.41725545, "price_return_12m": 0.29281224, "price_return_12m_ex1m": 0.36545111, "distance_from_52w_high": -0.0834137, "distance_from_52w_low": 0.53689061, "relative_strength": 0.19284866, "local_beta": -0.0003, "volatility_252d": 0.357275, "volatility_60d": 0.797975, "max_drawdown_12m": -0.15764441, "revenue_ttm": 19677900000, "gross_profit_ttm": 1083800000, "ebit_ttm": 855800000, "ebitda_ttm": 1139900000, "net_income_ttm": 553700000, "eps_diluted_ttm": 29.59696387, "operating_cash_flow_ttm": 1005400000, "capital_expenditure_ttm": 450099999, "fcf_ttm": 1455499999, "dividends_paid_ttm": 43400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114500000, "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_current_liabilities": 1049800000, "net_ppe": null, "total_assets": 4866400000, "total_debt": 2156500000, "total_equity": 658700000, "net_working_capital": -278100000, "book_value_per_share": 35.20953603, "retained_earnings": 4296800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191400000, "tangible_book_per_share": 10.23091725, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 49, "rank_pb": 94, "rank_ptbv": 97, "rank_ps": 14, "rank_pcf": 44, "rank_ev_ebitda": 43, "rank_ev_ebit": 55, "rank_earnings_yield": 49, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 3, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 35, "value_composite": 70, "quality_composite": 27, "momentum_composite": 23, "growth_composite": 88, "yield_composite": 68, "svqf_composite": 25, "vc1_composite": 33, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 29, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 42, "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": 546.51, "os": 0.59, "value": 0.3, "quality": 0.73, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 18.4651, "earnings_yield": 0.0542, "shareholder_yield": 0.0042, "roe": 0.8406, "momentum_12_1": 0.3655, "complete_fields": { "id": 4580, "ticker_id": 2771, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:52.875307+00:00", "batch_id": "", "os_score_delta": null, "price_close": 546.51, "market_cap": 10224109080, "market_cap_usd": 10224109080, "enterprise_value": 12262009080, "shares_outstanding": 18708000, "fx_rate_to_usd": null, "pe_ratio": 18.46506968, "pb_ratio": 15.52164731, "ptbv_ratio": 53.41749781, "ps_ratio": 0.51957318, "pcf_ratio": 10.16919542, "pfcf_ratio": 7.02446519, "ev_ebitda": 10.75709192, "ev_ebit": 14.32812466, "ev_sales": 0.62313606, "ev_fcf": 8.4246026, "earnings_yield": 0.05415631, "fcf_yield": 0.11869996, "dividend_yield": 0.00424487, "buyback_yield": 0, "shareholder_yield": 0.00424487, "debt_paydown_yield": null, "total_yield": 0.00424487, "gross_margin": 0.05507702, "operating_margin": 0.04349041, "net_margin": 0.02813817, "ebitda_margin": 0.05792793, "fcf_margin": 0.07396623, "roe": 0.84059511, "roa": 0.11378021, "roic": 0.24287999, "roc_greenblatt": null, "asset_turnover": 4.04362568, "cash_conversion": 2.62867979, "accruals_ratio": -0.09282015, "sbc_to_revenue": -0.00233257, "debt_to_equity": 6.38788523, "net_debt_to_ebitda": 1.7877884, "debt_to_assets": 0.44314072, "interest_coverage": 7.47423581, "current_ratio": 0.8297771, "quick_ratio": 0.48371118, "net_debt": 2037900000, "revenue_growth_1y": -0.01245107, "revenue_growth_3y_cagr": -0.06144961, "revenue_growth_5y_cagr": 0.11467392, "eps_growth_1y": 0.13069226, "eps_growth_3y_cagr": -0.11236627, "eps_growth_5y_cagr": 0.04037624, "fcf_growth_1y": 0.11123836, "book_value_growth_1y": -0.20780594, "piotroski_f_score": 5, "altman_z_score": 7.27394244, "earnings_stability_5y": 0.243589, "revenue_stability_5y": 0.235882, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05319771, "price_return_3m": 0.2479272, "price_return_6m": 0.39549029, "price_return_9m": 0.41725545, "price_return_12m": 0.29281224, "price_return_12m_ex1m": 0.36545111, "distance_from_52w_high": -0.0834137, "distance_from_52w_low": 0.53689061, "relative_strength": 0.19284866, "local_beta": -0.0003, "volatility_252d": 0.357275, "volatility_60d": 0.797975, "max_drawdown_12m": -0.15764441, "revenue_ttm": 19677900000, "gross_profit_ttm": 1083800000, "ebit_ttm": 855800000, "ebitda_ttm": 1139900000, "net_income_ttm": 553700000, "eps_diluted_ttm": 29.59696387, "operating_cash_flow_ttm": 1005400000, "capital_expenditure_ttm": 450099999, "fcf_ttm": 1455499999, "dividends_paid_ttm": 43400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114500000, "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_current_liabilities": 1049800000, "net_ppe": null, "total_assets": 4866400000, "total_debt": 2156500000, "total_equity": 658700000, "net_working_capital": -278100000, "book_value_per_share": 35.20953603, "retained_earnings": 4296800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 191400000, "tangible_book_per_share": 10.23091725, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 49, "rank_pb": 94, "rank_ptbv": 97, "rank_ps": 14, "rank_pcf": 44, "rank_ev_ebitda": 43, "rank_ev_ebit": 55, "rank_earnings_yield": 49, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 3, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 75, "rank_piotroski": 61, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 68, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 35, "value_composite": 70, "quality_composite": 27, "momentum_composite": 23, "growth_composite": 88, "yield_composite": 68, "svqf_composite": 25, "vc1_composite": 33, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 29, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 42, "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 739200000, "ebitda": 1019400000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 2182600000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300771, "ticker_id": 2771, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "739200000", "ebitda": "1019400000", "netIncome": "470600000", "grossProfit": "970700000", "depreciation": "None", "totalRevenue": "19384000000", "costOfRevenue": "18413300000", "interestIncome": "None", "incomeBeforeTax": "609200000", "interestExpense": "110900000", "operatingIncome": "739200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "138600000", "reportedCurrency": "USD", "netInterestIncome": "-110900000", "nonInterestIncome": "None", "operatingExpenses": "231500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18413300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280200000", "sellingGeneralAndAdministrative": "231500000", "netIncomeFromContinuingOperations": "470600000" }, "balance": { "goodwill": "328000000", "inventory": "413000000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4725800000", "longTermDebt": "2163600000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4172300000", "totalLiabilities": "4102300000", "otherCurrentAssets": "29700000", "totalCurrentAssets": "747800000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978000000", "currentAccountsPayable": "865200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3251800000", "totalShareholderEquity": "623500000", "capitalLeaseObligations": "560400000", "otherCurrentLiabilities": "44900000", "totalCurrentLiabilities": "929100000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "3173200000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "19526000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470600000", "profitLoss": "None", "dividendPayout": "41500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11400000", "operatingCashflow": "813900000", "capitalExpenditures": "439600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "-436000000", "stockBasedCompensation": "-23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-649900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "research_and_development": null, "selling_general_admin": 231500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 739200000, "depreciation_amortisation": 280200000, "ebitda": 1019400000, "interest_expense": 110900000, "interest_income": null, "other_non_operating": null, "pretax_income": 609200000, "tax_provision": 138600000, "effective_tax_rate": null, "net_income": 470600000, "net_income_continuing_ops": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28900000, "short_term_investments": null, "net_receivables": 276200000, "inventory": 413000000, "other_current_assets": null, "total_current_assets": 747800000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139300000, "goodwill_and_intangibles": 467300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3978000000, "total_assets": 4725800000, "short_term_debt": 19000000, "accounts_payable": 865200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929100000, "long_term_debt": 2163600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3173200000, "total_liabilities": 4102300000, "total_debt": 2182600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4172300000, "total_equity": 623500000, "shares_outstanding": 19526000, "operating_cash_flow": 813900000, "stock_based_compensation": -23500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 439600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436000000, "dividends_paid": 41500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396000000, "free_cash_flow": 1253500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "739200000", "ebitda": "1019400000", "netIncome": "470600000", "grossProfit": "970700000", "depreciation": "None", "totalRevenue": "19384000000", "costOfRevenue": "18413300000", "interestIncome": "None", "incomeBeforeTax": "609200000", "interestExpense": "110900000", "operatingIncome": "739200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "138600000", "reportedCurrency": "USD", "netInterestIncome": "-110900000", "nonInterestIncome": "None", "operatingExpenses": "231500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18413300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280200000", "sellingGeneralAndAdministrative": "231500000", "netIncomeFromContinuingOperations": "470600000" }, "balance": { "goodwill": "328000000", "inventory": "413000000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4725800000", "longTermDebt": "2163600000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4172300000", "totalLiabilities": "4102300000", "otherCurrentAssets": "29700000", "totalCurrentAssets": "747800000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978000000", "currentAccountsPayable": "865200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3251800000", "totalShareholderEquity": "623500000", "capitalLeaseObligations": "560400000", "otherCurrentLiabilities": "44900000", "totalCurrentLiabilities": "929100000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "3173200000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "19526000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470600000", "profitLoss": "None", "dividendPayout": "41500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11400000", "operatingCashflow": "813900000", "capitalExpenditures": "439600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "-436000000", "stockBasedCompensation": "-23500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-649900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276800000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 20244300000, "cost_of_revenue": 17937500000, "gross_profit": 2306800000, "ebit": 748700000, "ebitda": 996700000, "pretax_income": 651600000, "tax_provision": 149100000, "net_income": 502500000, "net_income_to_common": 502500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 748100000, "total_assets": 4541600000, "short_term_debt": 39400000, "long_term_debt": 1832700000, "total_debt": 1872100000, "total_liabilities": 3701500000, "total_equity": 840100000, "shares_outstanding": 20842000, "goodwill_and_intangibles": 467500000 }, "cash_flow": { "operating_cash_flow": 847600000, "capital_expenditure": 458100000, "free_cash_flow": 1305700000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300776, "ticker_id": 2771, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "748700000", "ebitda": "996700000", "netIncome": "502500000", "grossProfit": "2306800000", "depreciation": "None", "totalRevenue": "20244300000", "costOfRevenue": "17937500000", "interestIncome": "None", "incomeBeforeTax": "651600000", "interestExpense": "97100000", "operatingIncome": "742900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "149100000", "reportedCurrency": "USD", "netInterestIncome": "-97100000", "nonInterestIncome": "None", "operatingExpenses": "1563900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17937500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "235400000", "netIncomeFromContinuingOperations": "502500000" }, "balance": { "goodwill": "328000000", "inventory": "401600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4541600000", "longTermDebt": "1832700000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3743400000", "totalLiabilities": "3701500000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "748100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "14200000", "currentNetReceivables": "268500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793500000", "currentAccountsPayable": "518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368400000", "totalShareholderEquity": "840100000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "355900000", "totalCurrentLiabilities": "947900000", "otherNonCurrentLiabilities": "32100000", "totalNonCurrentLiabilities": "2753600000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "20842000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502500000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60200000", "operatingCashflow": "847600000", "capitalExpenditures": "458100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472600000", "cashflowFromInvestment": "-445800000", "stockBasedCompensation": "-30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20244300000, "cost_of_revenue": 17937500000, "gross_profit": 2306800000, "research_and_development": null, "selling_general_admin": 235400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 748700000, "depreciation_amortisation": 248000000, "ebitda": 996700000, "interest_expense": 97100000, "interest_income": null, "other_non_operating": null, "pretax_income": 651600000, "tax_provision": 149100000, "effective_tax_rate": null, "net_income": 502500000, "net_income_continuing_ops": 502500000, "net_income_to_common": 502500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47000000, "short_term_investments": 14200000, "net_receivables": 268500000, "inventory": 401600000, "other_current_assets": null, "total_current_assets": 748100000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139500000, "goodwill_and_intangibles": 467500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3793500000, "total_assets": 4541600000, "short_term_debt": 39400000, "accounts_payable": 518000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947900000, "long_term_debt": 1832700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2753600000, "total_liabilities": 3701500000, "total_debt": 1872100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3743400000, "total_equity": 840100000, "shares_outstanding": 20842000, "operating_cash_flow": 847600000, "stock_based_compensation": -30400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -445800000, "dividends_paid": 36800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472600000, "free_cash_flow": 1305700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "748700000", "ebitda": "996700000", "netIncome": "502500000", "grossProfit": "2306800000", "depreciation": "None", "totalRevenue": "20244300000", "costOfRevenue": "17937500000", "interestIncome": "None", "incomeBeforeTax": "651600000", "interestExpense": "97100000", "operatingIncome": "742900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "149100000", "reportedCurrency": "USD", "netInterestIncome": "-97100000", "nonInterestIncome": "None", "operatingExpenses": "1563900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17937500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "235400000", "netIncomeFromContinuingOperations": "502500000" }, "balance": { "goodwill": "328000000", "inventory": "401600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4541600000", "longTermDebt": "1832700000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3743400000", "totalLiabilities": "3701500000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "748100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "14200000", "currentNetReceivables": "268500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793500000", "currentAccountsPayable": "518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368400000", "totalShareholderEquity": "840100000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "355900000", "totalCurrentLiabilities": "947900000", "otherNonCurrentLiabilities": "32100000", "totalNonCurrentLiabilities": "2753600000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "20842000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502500000", "profitLoss": "None", "dividendPayout": "36800000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60200000", "operatingCashflow": "847600000", "capitalExpenditures": "458100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472600000", "cashflowFromInvestment": "-445800000", "stockBasedCompensation": "-30400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251200000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 21529400000, "cost_of_revenue": 19215600000, "gross_profit": 2313800000, "ebit": 833500000, "ebitda": 1065200000, "pretax_income": 734400000, "tax_provision": 177600000, "net_income": 556800000, "net_income_to_common": 556800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117800000, "total_current_assets": 826500000, "total_assets": 4340100000, "short_term_debt": 37100000, "long_term_debt": 1784700000, "total_debt": 1821800000, "total_liabilities": 3511200000, "total_equity": 828900000, "shares_outstanding": 21843000, "goodwill_and_intangibles": 467800000 }, "cash_flow": { "operating_cash_flow": 784000000, "capital_expenditure": 335600000, "free_cash_flow": 1119600000, "dividends_paid": 33400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300781, "ticker_id": 2771, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "833500000", "ebitda": "1065200000", "netIncome": "556800000", "grossProfit": "2313800000", "depreciation": "None", "totalRevenue": "21529400000", "costOfRevenue": "19215600000", "interestIncome": "None", "incomeBeforeTax": "734400000", "interestExpense": "98500000", "operatingIncome": "826000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "177600000", "reportedCurrency": "USD", "netInterestIncome": "-95200000", "nonInterestIncome": "None", "operatingExpenses": "1487800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19215600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231700000", "sellingGeneralAndAdministrative": "260100000", "netIncomeFromContinuingOperations": "524500000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4340100000", "longTermDebt": "1784700000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "139800000", "reportedCurrency": "USD", "retainedEarnings": "3278100000", "totalLiabilities": "3511200000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "826500000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "7100000", "currentNetReceivables": "336700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513600000", "currentAccountsPayable": "505400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272100000", "totalShareholderEquity": "828900000", "capitalLeaseObligations": "472400000", "otherCurrentLiabilities": "155300000", "totalCurrentLiabilities": "872800000", "otherNonCurrentLiabilities": "27800000", "totalNonCurrentLiabilities": "2638400000", "cashAndShortTermInvestments": "117800000", "commonStockSharesOutstanding": "21843000", "intangibleAssetsExcludingGoodwill": "139800000", "cashAndCashEquivalentsAtCarryingValue": "117800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556800000", "profitLoss": "None", "dividendPayout": "33400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22100000", "operatingCashflow": "784000000", "capitalExpenditures": "335600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403100000", "cashflowFromInvestment": "-323600000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21529400000, "cost_of_revenue": 19215600000, "gross_profit": 2313800000, "research_and_development": null, "selling_general_admin": 260100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 833500000, "depreciation_amortisation": 231700000, "ebitda": 1065200000, "interest_expense": 98500000, "interest_income": null, "other_non_operating": null, "pretax_income": 734400000, "tax_provision": 177600000, "effective_tax_rate": null, "net_income": 556800000, "net_income_continuing_ops": 524500000, "net_income_to_common": 556800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117800000, "short_term_investments": 7100000, "net_receivables": 336700000, "inventory": 341200000, "other_current_assets": null, "total_current_assets": 826500000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139800000, "goodwill_and_intangibles": 467800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3513600000, "total_assets": 4340100000, "short_term_debt": 37100000, "accounts_payable": 505400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872800000, "long_term_debt": 1784700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2638400000, "total_liabilities": 3511200000, "total_debt": 1821800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3278100000, "total_equity": 828900000, "shares_outstanding": 21843000, "operating_cash_flow": 784000000, "stock_based_compensation": 21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 335600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323600000, "dividends_paid": 33400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403100000, "free_cash_flow": 1119600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "833500000", "ebitda": "1065200000", "netIncome": "556800000", "grossProfit": "2313800000", "depreciation": "None", "totalRevenue": "21529400000", "costOfRevenue": "19215600000", "interestIncome": "None", "incomeBeforeTax": "734400000", "interestExpense": "98500000", "operatingIncome": "826000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "177600000", "reportedCurrency": "USD", "netInterestIncome": "-95200000", "nonInterestIncome": "None", "operatingExpenses": "1487800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19215600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231700000", "sellingGeneralAndAdministrative": "260100000", "netIncomeFromContinuingOperations": "524500000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4340100000", "longTermDebt": "1784700000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "139800000", "reportedCurrency": "USD", "retainedEarnings": "3278100000", "totalLiabilities": "3511200000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "826500000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "7100000", "currentNetReceivables": "336700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513600000", "currentAccountsPayable": "505400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272100000", "totalShareholderEquity": "828900000", "capitalLeaseObligations": "472400000", "otherCurrentLiabilities": "155300000", "totalCurrentLiabilities": "872800000", "otherNonCurrentLiabilities": "27800000", "totalNonCurrentLiabilities": "2638400000", "cashAndShortTermInvestments": "117800000", "commonStockSharesOutstanding": "21843000", "intangibleAssetsExcludingGoodwill": "139800000", "cashAndCashEquivalentsAtCarryingValue": "117800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556800000", "profitLoss": "None", "dividendPayout": "33400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-22100000", "operatingCashflow": "784000000", "capitalExpenditures": "335600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403100000", "cashflowFromInvestment": "-323600000", "stockBasedCompensation": "21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231700000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 23446100000, "cost_of_revenue": 21046200000, "gross_profit": 2399900000, "ebit": 970000000, "ebitda": 1193100000, "pretax_income": 883800000, "tax_provision": 210900000, "net_income": 672900000, "net_income_to_common": 672900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60500000, "total_current_assets": 726800000, "total_assets": 4123200000, "short_term_debt": 35500000, "long_term_debt": 1791900000, "total_debt": 1827400000, "total_liabilities": 3482500000, "total_equity": 640700000, "shares_outstanding": 23950000, "goodwill_and_intangibles": 468400000 }, "cash_flow": { "operating_cash_flow": 994700000, "capital_expenditure": 305300000, "free_cash_flow": 1300000000, "dividends_paid": 29900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300786, "ticker_id": 2771, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "970000000", "ebitda": "1193100000", "netIncome": "672900000", "grossProfit": "2399900000", "depreciation": "None", "totalRevenue": "23446100000", "costOfRevenue": "21046200000", "interestIncome": "3000000", "incomeBeforeTax": "883800000", "interestExpense": "86200000", "operatingIncome": "968400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "210900000", "reportedCurrency": "USD", "netInterestIncome": "-85300000", "nonInterestIncome": "None", "operatingExpenses": "1432100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "21046200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223100000", "sellingGeneralAndAdministrative": "232500000", "netIncomeFromContinuingOperations": "672900000" }, "balance": { "goodwill": "328000000", "inventory": "319100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4123200000", "longTermDebt": "1791900000", "shortTermDebt": "35500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2755100000", "totalLiabilities": "3482500000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "726800000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "17900000", "currentNetReceivables": "281700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3396400000", "currentAccountsPayable": "547600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2908900000", "shortLongTermDebtTotal": "2271600000", "totalShareholderEquity": "640700000", "capitalLeaseObligations": "444200000", "otherCurrentLiabilities": "133300000", "totalCurrentLiabilities": "854200000", "otherNonCurrentLiabilities": "509000000", "totalNonCurrentLiabilities": "2628300000", "cashAndShortTermInvestments": "60500000", "commonStockSharesOutstanding": "23950000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "60500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "672900000", "profitLoss": "None", "dividendPayout": "29900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "994700000", "capitalExpenditures": "305300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-871300000", "cashflowFromInvestment": "-319300000", "stockBasedCompensation": "-19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-195900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23446100000, "cost_of_revenue": 21046200000, "gross_profit": 2399900000, "research_and_development": null, "selling_general_admin": 232500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 970000000, "depreciation_amortisation": 223100000, "ebitda": 1193100000, "interest_expense": 86200000, "interest_income": null, "other_non_operating": null, "pretax_income": 883800000, "tax_provision": 210900000, "effective_tax_rate": null, "net_income": 672900000, "net_income_continuing_ops": 672900000, "net_income_to_common": 672900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60500000, "short_term_investments": 17900000, "net_receivables": 281700000, "inventory": 319100000, "other_current_assets": null, "total_current_assets": 726800000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 140400000, "goodwill_and_intangibles": 468400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3396400000, "total_assets": 4123200000, "short_term_debt": 35500000, "accounts_payable": 547600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 854200000, "long_term_debt": 1791900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2628300000, "total_liabilities": 3482500000, "total_debt": 1827400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2755100000, "total_equity": 640700000, "shares_outstanding": 23950000, "operating_cash_flow": 994700000, "stock_based_compensation": -19800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319300000, "dividends_paid": 29900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -871300000, "free_cash_flow": 1300000000, "net_change_in_cash": -195900000 }, "raw_data": { "income": { "ebit": "970000000", "ebitda": "1193100000", "netIncome": "672900000", "grossProfit": "2399900000", "depreciation": "None", "totalRevenue": "23446100000", "costOfRevenue": "21046200000", "interestIncome": "3000000", "incomeBeforeTax": "883800000", "interestExpense": "86200000", "operatingIncome": "968400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "210900000", "reportedCurrency": "USD", "netInterestIncome": "-85300000", "nonInterestIncome": "None", "operatingExpenses": "1432100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "700000", "costofGoodsAndServicesSold": "21046200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223100000", "sellingGeneralAndAdministrative": "232500000", "netIncomeFromContinuingOperations": "672900000" }, "balance": { "goodwill": "328000000", "inventory": "319100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4123200000", "longTermDebt": "1791900000", "shortTermDebt": "35500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "140400000", "reportedCurrency": "USD", "retainedEarnings": "2755100000", "totalLiabilities": "3482500000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "726800000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "17900000", "currentNetReceivables": "281700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3396400000", "currentAccountsPayable": "547600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2908900000", "shortLongTermDebtTotal": "2271600000", "totalShareholderEquity": "640700000", "capitalLeaseObligations": "444200000", "otherCurrentLiabilities": "133300000", "totalCurrentLiabilities": "854200000", "otherNonCurrentLiabilities": "509000000", "totalNonCurrentLiabilities": "2628300000", "cashAndShortTermInvestments": "60500000", "commonStockSharesOutstanding": "23950000", "intangibleAssetsExcludingGoodwill": "140400000", "cashAndCashEquivalentsAtCarryingValue": "60500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "672900000", "profitLoss": "None", "dividendPayout": "29900000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-26900000", "operatingCashflow": "994700000", "capitalExpenditures": "305300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-871300000", "cashflowFromInvestment": "-319300000", "stockBasedCompensation": "-19800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-195900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220400000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 17360500000, "cost_of_revenue": 15511600000, "gross_profit": 1848900000, "ebit": 605200000, "ebitda": 820300000, "pretax_income": 521900000, "tax_provision": 125000000, "net_income": 396900000, "net_income_to_common": 396900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256400000, "total_current_assets": 767800000, "total_assets": 4048200000, "short_term_debt": 33100000, "long_term_debt": 1800100000, "total_debt": 1833200000, "total_liabilities": 3241000000, "total_equity": 807200000, "shares_outstanding": 26604000, "goodwill_and_intangibles": 468700000 }, "cash_flow": { "operating_cash_flow": 737400000, "capital_expenditure": 274700000, "free_cash_flow": 1012100000, "dividends_paid": 27300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300791, "ticker_id": 2771, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "605200000", "ebitda": "820300000", "netIncome": "396900000", "grossProfit": "1848900000", "depreciation": "None", "totalRevenue": "17360500000", "costOfRevenue": "15511600000", "interestIncome": "100000", "incomeBeforeTax": "521900000", "interestExpense": "82400000", "operatingIncome": "604000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-82300000", "nonInterestIncome": "None", "operatingExpenses": "1244900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "15511600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215100000", "sellingGeneralAndAdministrative": "193600000", "netIncomeFromContinuingOperations": "396900000" }, "balance": { "goodwill": "328000000", "inventory": "292300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4048200000", "longTermDebt": "1800100000", "shortTermDebt": "33100000", "treasuryStock": "-1839300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "140700000", "reportedCurrency": "USD", "retainedEarnings": "2112400000", "totalLiabilities": "3241000000", "otherCurrentAssets": "23400000", "totalCurrentAssets": "767800000", "currentLongTermDebt": "15000000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "195700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280400000", "currentAccountsPayable": "392500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2797600000", "shortLongTermDebtTotal": "2242100000", "totalShareholderEquity": "807200000", "capitalLeaseObligations": "408900000", "otherCurrentLiabilities": "114700000", "totalCurrentLiabilities": "675300000", "otherNonCurrentLiabilities": "469700000", "totalNonCurrentLiabilities": "2565700000", "cashAndShortTermInvestments": "256400000", "commonStockSharesOutstanding": "26604000", "intangibleAssetsExcludingGoodwill": "140700000", "cashAndCashEquivalentsAtCarryingValue": "256400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396900000", "profitLoss": "None", "dividendPayout": "27300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "737400000", "capitalExpenditures": "274700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269600000", "cashflowFromInvestment": "-914200000", "stockBasedCompensation": "-1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17360500000, "cost_of_revenue": 15511600000, "gross_profit": 1848900000, "research_and_development": null, "selling_general_admin": 193600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 605200000, "depreciation_amortisation": 215100000, "ebitda": 820300000, "interest_expense": 82400000, "interest_income": null, "other_non_operating": null, "pretax_income": 521900000, "tax_provision": 125000000, "effective_tax_rate": null, "net_income": 396900000, "net_income_continuing_ops": 396900000, "net_income_to_common": 396900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256400000, "short_term_investments": 0, "net_receivables": 195700000, "inventory": 292300000, "other_current_assets": null, "total_current_assets": 767800000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 140700000, "goodwill_and_intangibles": 468700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3280400000, "total_assets": 4048200000, "short_term_debt": 33100000, "accounts_payable": 392500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675300000, "long_term_debt": 1800100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565700000, "total_liabilities": 3241000000, "total_debt": 1833200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2112400000, "total_equity": 807200000, "shares_outstanding": 26604000, "operating_cash_flow": 737400000, "stock_based_compensation": -1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -914200000, "dividends_paid": 27300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269600000, "free_cash_flow": 1012100000, "net_change_in_cash": 92800000 }, "raw_data": { "income": { "ebit": "605200000", "ebitda": "820300000", "netIncome": "396900000", "grossProfit": "1848900000", "depreciation": "None", "totalRevenue": "17360500000", "costOfRevenue": "15511600000", "interestIncome": "100000", "incomeBeforeTax": "521900000", "interestExpense": "82400000", "operatingIncome": "604000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-82300000", "nonInterestIncome": "None", "operatingExpenses": "1244900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "15511600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215100000", "sellingGeneralAndAdministrative": "193600000", "netIncomeFromContinuingOperations": "396900000" }, "balance": { "goodwill": "328000000", "inventory": "292300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4048200000", "longTermDebt": "1800100000", "shortTermDebt": "33100000", "treasuryStock": "-1839300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "140700000", "reportedCurrency": "USD", "retainedEarnings": "2112400000", "totalLiabilities": "3241000000", "otherCurrentAssets": "23400000", "totalCurrentAssets": "767800000", "currentLongTermDebt": "15000000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "195700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3280400000", "currentAccountsPayable": "392500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2797600000", "shortLongTermDebtTotal": "2242100000", "totalShareholderEquity": "807200000", "capitalLeaseObligations": "408900000", "otherCurrentLiabilities": "114700000", "totalCurrentLiabilities": "675300000", "otherNonCurrentLiabilities": "469700000", "totalNonCurrentLiabilities": "2565700000", "cashAndShortTermInvestments": "256400000", "commonStockSharesOutstanding": "26604000", "intangibleAssetsExcludingGoodwill": "140700000", "cashAndCashEquivalentsAtCarryingValue": "256400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396900000", "profitLoss": "None", "dividendPayout": "27300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "11100000", "operatingCashflow": "737400000", "capitalExpenditures": "274700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269600000", "cashflowFromInvestment": "-914200000", "stockBasedCompensation": "-1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212600000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 11264300000, "cost_of_revenue": 9821400000, "gross_profit": 1442900000, "ebit": 559400000, "ebitda": 722700000, "pretax_income": 509100000, "tax_provision": 123000000, "net_income": 386100000, "net_income_to_common": 386100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163600000, "total_current_assets": 625200000, "total_assets": 2685700000, "short_term_debt": 51200000, "long_term_debt": 951200000, "total_debt": 1002400000, "total_liabilities": 1901600000, "total_equity": 784100000, "shares_outstanding": 29526000, "goodwill_and_intangibles": 34600000 }, "cash_flow": { "operating_cash_flow": 563700000, "capital_expenditure": 230700000, "free_cash_flow": 794400000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300796, "ticker_id": 2771, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "559400000", "ebitda": "722700000", "netIncome": "386100000", "grossProfit": "1442900000", "depreciation": "None", "totalRevenue": "11264300000", "costOfRevenue": "9821400000", "interestIncome": "1000000", "incomeBeforeTax": "509100000", "interestExpense": "51200000", "operatingIncome": "559000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "883900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "9821400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163300000", "sellingGeneralAndAdministrative": "171100000", "netIncomeFromContinuingOperations": "386100000" }, "balance": { "goodwill": "0", "inventory": "279100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2685700000", "longTermDebt": "951200000", "shortTermDebt": "51200000", "treasuryStock": "-1490900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34600000", "reportedCurrency": "USD", "retainedEarnings": "1743100000", "totalLiabilities": "1901600000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "625200000", "currentLongTermDebt": "51200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2060500000", "currentAccountsPayable": "261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1867600000", "shortLongTermDebtTotal": "1144900000", "totalShareholderEquity": "784100000", "capitalLeaseObligations": "142500000", "otherCurrentLiabilities": "210100000", "totalCurrentLiabilities": "531100000", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "1370500000", "cashAndShortTermInvestments": "163600000", "commonStockSharesOutstanding": "29526000", "intangibleAssetsExcludingGoodwill": "34600000", "cashAndCashEquivalentsAtCarryingValue": "163600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386100000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-51700000", "operatingCashflow": "563700000", "capitalExpenditures": "230700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456100000", "cashflowFromInvestment": "-224300000", "stockBasedCompensation": "-1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11264300000, "cost_of_revenue": 9821400000, "gross_profit": 1442900000, "research_and_development": null, "selling_general_admin": 171100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 559400000, "depreciation_amortisation": 163300000, "ebitda": 722700000, "interest_expense": 51200000, "interest_income": null, "other_non_operating": null, "pretax_income": 509100000, "tax_provision": 123000000, "effective_tax_rate": null, "net_income": 386100000, "net_income_continuing_ops": 386100000, "net_income_to_common": 386100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163600000, "short_term_investments": null, "net_receivables": 168800000, "inventory": 279100000, "other_current_assets": null, "total_current_assets": 625200000, "net_ppe": null, "goodwill": 0, "intangible_assets": 34600000, "goodwill_and_intangibles": 34600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2060500000, "total_assets": 2685700000, "short_term_debt": 51200000, "accounts_payable": 261000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531100000, "long_term_debt": 951200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1370500000, "total_liabilities": 1901600000, "total_debt": 1002400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1743100000, "total_equity": 784100000, "shares_outstanding": 29526000, "operating_cash_flow": 563700000, "stock_based_compensation": -1300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224300000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -456100000, "free_cash_flow": 794400000, "net_change_in_cash": -116700000 }, "raw_data": { "income": { "ebit": "559400000", "ebitda": "722700000", "netIncome": "386100000", "grossProfit": "1442900000", "depreciation": "None", "totalRevenue": "11264300000", "costOfRevenue": "9821400000", "interestIncome": "1000000", "incomeBeforeTax": "509100000", "interestExpense": "51200000", "operatingIncome": "559000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "883900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1300000", "costofGoodsAndServicesSold": "9821400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163300000", "sellingGeneralAndAdministrative": "171100000", "netIncomeFromContinuingOperations": "386100000" }, "balance": { "goodwill": "0", "inventory": "279100000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2685700000", "longTermDebt": "951200000", "shortTermDebt": "51200000", "treasuryStock": "-1490900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34600000", "reportedCurrency": "USD", "retainedEarnings": "1743100000", "totalLiabilities": "1901600000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "625200000", "currentLongTermDebt": "51200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2060500000", "currentAccountsPayable": "261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1867600000", "shortLongTermDebtTotal": "1144900000", "totalShareholderEquity": "784100000", "capitalLeaseObligations": "142500000", "otherCurrentLiabilities": "210100000", "totalCurrentLiabilities": "531100000", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "1370500000", "cashAndShortTermInvestments": "163600000", "commonStockSharesOutstanding": "29526000", "intangibleAssetsExcludingGoodwill": "34600000", "cashAndCashEquivalentsAtCarryingValue": "163600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386100000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-51700000", "operatingCashflow": "563700000", "capitalExpenditures": "230700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456100000", "cashflowFromInvestment": "-224300000", "stockBasedCompensation": "-1300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 14034600000, "cost_of_revenue": 12908100000, "gross_profit": 1126500000, "ebit": 257300000, "ebitda": 411600000, "pretax_income": 202400000, "tax_provision": 47600000, "net_income": 154800000, "net_income_to_common": 154800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280300000, "total_current_assets": 710800000, "total_assets": 2687200000, "short_term_debt": 45600000, "long_term_debt": 999300000, "total_debt": 1044900000, "total_liabilities": 1884200000, "total_equity": 803000000, "shares_outstanding": 31858000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 313300000, "capital_expenditure": 204800000, "free_cash_flow": 518100000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300801, "ticker_id": 2771, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257300000", "ebitda": "411600000", "netIncome": "154800000", "grossProfit": "1126500000", "depreciation": "None", "totalRevenue": "14034600000", "costOfRevenue": "12908100000", "interestIncome": "3200000", "incomeBeforeTax": "202400000", "interestExpense": "54900000", "operatingIncome": "268500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47600000", "reportedCurrency": "USD", "netInterestIncome": "-51700000", "nonInterestIncome": "None", "operatingExpenses": "858200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11200000", "costofGoodsAndServicesSold": "12908100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154300000", "sellingGeneralAndAdministrative": "144600000", "netIncomeFromContinuingOperations": "250000000" }, "balance": { "goodwill": "None", "inventory": "227600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2687200000", "longTermDebt": "999300000", "shortTermDebt": "45600000", "treasuryStock": "-1099800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1362900000", "totalLiabilities": "1884200000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "710800000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976400000", "currentAccountsPayable": "280800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1807300000", "shortLongTermDebtTotal": "1163400000", "totalShareholderEquity": "803000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "505000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1379200000", "cashAndShortTermInvestments": "280300000", "commonStockSharesOutstanding": "31858000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154800000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6100000", "operatingCashflow": "313300000", "capitalExpenditures": "204800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14400000", "cashflowFromInvestment": "-203100000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14034600000, "cost_of_revenue": 12908100000, "gross_profit": 1126500000, "research_and_development": null, "selling_general_admin": 144600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257300000, "depreciation_amortisation": 154300000, "ebitda": 411600000, "interest_expense": 54900000, "interest_income": null, "other_non_operating": null, "pretax_income": 202400000, "tax_provision": 47600000, "effective_tax_rate": null, "net_income": 154800000, "net_income_continuing_ops": 250000000, "net_income_to_common": 154800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280300000, "short_term_investments": null, "net_receivables": 172900000, "inventory": 227600000, "other_current_assets": null, "total_current_assets": 710800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1976400000, "total_assets": 2687200000, "short_term_debt": 45600000, "accounts_payable": 280800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505000000, "long_term_debt": 999300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1379200000, "total_liabilities": 1884200000, "total_debt": 1044900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1362900000, "total_equity": 803000000, "shares_outstanding": 31858000, "operating_cash_flow": 313300000, "stock_based_compensation": 10500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203100000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14400000, "free_cash_flow": 518100000, "net_change_in_cash": 95800000 }, "raw_data": { "income": { "ebit": "257300000", "ebitda": "411600000", "netIncome": "154800000", "grossProfit": "1126500000", "depreciation": "None", "totalRevenue": "14034600000", "costOfRevenue": "12908100000", "interestIncome": "3200000", "incomeBeforeTax": "202400000", "interestExpense": "54900000", "operatingIncome": "268500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47600000", "reportedCurrency": "USD", "netInterestIncome": "-51700000", "nonInterestIncome": "None", "operatingExpenses": "858200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11200000", "costofGoodsAndServicesSold": "12908100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154300000", "sellingGeneralAndAdministrative": "144600000", "netIncomeFromContinuingOperations": "250000000" }, "balance": { "goodwill": "None", "inventory": "227600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2687200000", "longTermDebt": "999300000", "shortTermDebt": "45600000", "treasuryStock": "-1099800000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1362900000", "totalLiabilities": "1884200000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "710800000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1976400000", "currentAccountsPayable": "280800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1807300000", "shortLongTermDebtTotal": "1163400000", "totalShareholderEquity": "803000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "178600000", "totalCurrentLiabilities": "505000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1379200000", "cashAndShortTermInvestments": "280300000", "commonStockSharesOutstanding": "31858000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154800000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-6100000", "operatingCashflow": "313300000", "capitalExpenditures": "204800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14400000", "cashflowFromInvestment": "-203100000", "stockBasedCompensation": "10500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "95800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-165800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152200000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 14362900000, "cost_of_revenue": 13273600000, "gross_profit": 1089300000, "ebit": 326800000, "ebitda": 462800000, "pretax_income": 273900000, "tax_provision": 60300000, "net_income": 213600000, "net_income_to_common": 213600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 570100000, "total_assets": 2360800000, "short_term_debt": 21200000, "long_term_debt": 842100000, "total_debt": 863300000, "total_liabilities": 1553500000, "total_equity": 807300000, "shares_outstanding": 32983000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 398700000, "capital_expenditure": 204300000, "free_cash_flow": 603000000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300806, "ticker_id": 2771, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326800000", "ebitda": "462800000", "netIncome": "213600000", "grossProfit": "1089300000", "depreciation": "None", "totalRevenue": "14362900000", "costOfRevenue": "13273600000", "interestIncome": "1500000", "incomeBeforeTax": "273900000", "interestExpense": "52900000", "operatingIncome": "325100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "813500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1700000", "costofGoodsAndServicesSold": "13273600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "136200000", "netIncomeFromContinuingOperations": "213600000" }, "balance": { "goodwill": "None", "inventory": "221500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2360800000", "longTermDebt": "842100000", "shortTermDebt": "21200000", "treasuryStock": "-940300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1208100000", "totalLiabilities": "1553500000", "otherCurrentAssets": "25300000", "totalCurrentAssets": "570100000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "138800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1790700000", "currentAccountsPayable": "274900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748200000", "shortLongTermDebtTotal": "863300000", "totalShareholderEquity": "807300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700000", "totalCurrentLiabilities": "478100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "184500000", "commonStockSharesOutstanding": "32983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "184500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-39000000", "operatingCashflow": "398700000", "capitalExpenditures": "204300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175100000", "cashflowFromInvestment": "-209100000", "stockBasedCompensation": "-9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14362900000, "cost_of_revenue": 13273600000, "gross_profit": 1089300000, "research_and_development": 0, "selling_general_admin": 136200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326800000, "depreciation_amortisation": 136000000, "ebitda": 462800000, "interest_expense": 52900000, "interest_income": null, "other_non_operating": null, "pretax_income": 273900000, "tax_provision": 60300000, "effective_tax_rate": null, "net_income": 213600000, "net_income_continuing_ops": 213600000, "net_income_to_common": 213600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184500000, "short_term_investments": 1000000, "net_receivables": 138800000, "inventory": 221500000, "other_current_assets": null, "total_current_assets": 570100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1790700000, "total_assets": 2360800000, "short_term_debt": 21200000, "accounts_payable": 274900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478100000, "long_term_debt": 842100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075400000, "total_liabilities": 1553500000, "total_debt": 863300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1208100000, "total_equity": 807300000, "shares_outstanding": 32983000, "operating_cash_flow": 398700000, "stock_based_compensation": -9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209100000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175100000, "free_cash_flow": 603000000, "net_change_in_cash": 14500000 }, "raw_data": { "income": { "ebit": "326800000", "ebitda": "462800000", "netIncome": "213600000", "grossProfit": "1089300000", "depreciation": "None", "totalRevenue": "14362900000", "costOfRevenue": "13273600000", "interestIncome": "1500000", "incomeBeforeTax": "273900000", "interestExpense": "52900000", "operatingIncome": "325100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "60300000", "reportedCurrency": "USD", "netInterestIncome": "-51400000", "nonInterestIncome": "None", "operatingExpenses": "813500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1700000", "costofGoodsAndServicesSold": "13273600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136000000", "sellingGeneralAndAdministrative": "136200000", "netIncomeFromContinuingOperations": "213600000" }, "balance": { "goodwill": "None", "inventory": "221500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "2360800000", "longTermDebt": "842100000", "shortTermDebt": "21200000", "treasuryStock": "-940300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1208100000", "totalLiabilities": "1553500000", "otherCurrentAssets": "25300000", "totalCurrentAssets": "570100000", "currentLongTermDebt": "21200000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "138800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1790700000", "currentAccountsPayable": "274900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1748200000", "shortLongTermDebtTotal": "863300000", "totalShareholderEquity": "807300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700000", "totalCurrentLiabilities": "478100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1075400000", "cashAndShortTermInvestments": "184500000", "commonStockSharesOutstanding": "32983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "184500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "213600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-39000000", "operatingCashflow": "398700000", "capitalExpenditures": "204300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175100000", "cashflowFromInvestment": "-209100000", "stockBasedCompensation": "-9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 204900000, "ebitda": 277900000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2156500000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300769, "ticker_id": 2771, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204900000", "ebitda": "277900000", "netIncome": "136300000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "4819300000", "costOfRevenue": "4557800000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "29000000", "operatingIncome": "204900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "56600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4557800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "136300000" }, "balance": { "goodwill": "328000000", "inventory": "363300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4866400000", "longTermDebt": "2137300000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4296800000", "totalLiabilities": "4207700000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "871100000", "currentLongTermDebt": "19200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3995299999", "currentAccountsPayable": "1018600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2689100000", "totalShareholderEquity": "658700000", "capitalLeaseObligations": "532600000", "otherCurrentLiabilities": "1018600000", "totalCurrentLiabilities": "1049800000", "otherNonCurrentLiabilities": "36800000", "totalNonCurrentLiabilities": "3157899999", "cashAndShortTermInvestments": "118600000", "commonStockSharesOutstanding": "18708000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "118600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136300000", "profitLoss": "None", "dividendPayout": "11700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "49700000", "operatingCashflow": "320000000", "capitalExpenditures": "98300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131800000", "cashflowFromInvestment": "-98500000", "stockBasedCompensation": "-21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "research_and_development": null, "selling_general_admin": 56600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204900000, "depreciation_amortisation": 73000000, "ebitda": 277900000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 176200000, "tax_provision": 39900000, "effective_tax_rate": null, "net_income": 136300000, "net_income_continuing_ops": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118600000, "short_term_investments": null, "net_receivables": 354100000, "inventory": 363300000, "other_current_assets": null, "total_current_assets": 871100000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139300000, "goodwill_and_intangibles": 467300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3995299999, "total_assets": 4866400000, "short_term_debt": 19200000, "accounts_payable": 1018600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049800000, "long_term_debt": 2137300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3157899999, "total_liabilities": 4207700000, "total_debt": 2156500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4296800000, "total_equity": 658700000, "shares_outstanding": 18708000, "operating_cash_flow": 320000000, "stock_based_compensation": -21800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98500000, "dividends_paid": 11700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131800000, "free_cash_flow": 418300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "204900000", "ebitda": "277900000", "netIncome": "136300000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "4819300000", "costOfRevenue": "4557800000", "interestIncome": "None", "incomeBeforeTax": "176200000", "interestExpense": "29000000", "operatingIncome": "204900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39900000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "56600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4557800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "136300000" }, "balance": { "goodwill": "328000000", "inventory": "363300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4866400000", "longTermDebt": "2137300000", "shortTermDebt": "19200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4296800000", "totalLiabilities": "4207700000", "otherCurrentAssets": "35100000", "totalCurrentAssets": "871100000", "currentLongTermDebt": "19200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3995299999", "currentAccountsPayable": "1018600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2689100000", "totalShareholderEquity": "658700000", "capitalLeaseObligations": "532600000", "otherCurrentLiabilities": "1018600000", "totalCurrentLiabilities": "1049800000", "otherNonCurrentLiabilities": "36800000", "totalNonCurrentLiabilities": "3157899999", "cashAndShortTermInvestments": "118600000", "commonStockSharesOutstanding": "18708000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "118600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136300000", "profitLoss": "None", "dividendPayout": "11700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "49700000", "operatingCashflow": "320000000", "capitalExpenditures": "98300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131800000", "cashflowFromInvestment": "-98500000", "stockBasedCompensation": "-21800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72100000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 217400000, "ebitda": 290900000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 2182600000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116699999, "free_cash_flow": 362199999, "dividends_paid": 11800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300770, "ticker_id": 2771, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217400000", "ebitda": "290900000", "netIncome": "141900000", "grossProfit": "282600000", "depreciation": "None", "totalRevenue": "4743600000", "costOfRevenue": "4461000000", "interestIncome": "None", "incomeBeforeTax": "181400000", "interestExpense": "28600000", "operatingIncome": "217400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39500000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "65200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4461000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73500000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "141900000" }, "balance": { "goodwill": "328000000", "inventory": "413000000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4725800000", "longTermDebt": "2163600000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4172300000", "totalLiabilities": "4102300000", "otherCurrentAssets": "29700000", "totalCurrentAssets": "747800000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978000000", "currentAccountsPayable": "865200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3251800000", "totalShareholderEquity": "623500000", "capitalLeaseObligations": "560400000", "otherCurrentLiabilities": "865200000", "totalCurrentLiabilities": "929100000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "3173200000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "18837000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141900000", "profitLoss": "None", "dividendPayout": "11800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25800000", "operatingCashflow": "245500000", "capitalExpenditures": "116699999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144600000", "cashflowFromInvestment": "-114800000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "research_and_development": null, "selling_general_admin": 65200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217400000, "depreciation_amortisation": 73500000, "ebitda": 290900000, "interest_expense": 28600000, "interest_income": null, "other_non_operating": null, "pretax_income": 181400000, "tax_provision": 39500000, "effective_tax_rate": null, "net_income": 141900000, "net_income_continuing_ops": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28900000, "short_term_investments": null, "net_receivables": 276200000, "inventory": 413000000, "other_current_assets": null, "total_current_assets": 747800000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139300000, "goodwill_and_intangibles": 467300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3978000000, "total_assets": 4725800000, "short_term_debt": 19000000, "accounts_payable": 865200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929100000, "long_term_debt": 2163600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3173200000, "total_liabilities": 4102300000, "total_debt": 2182600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4172300000, "total_equity": 623500000, "shares_outstanding": 18837000, "operating_cash_flow": 245500000, "stock_based_compensation": -700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116699999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114800000, "dividends_paid": 11800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144600000, "free_cash_flow": 362199999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217400000", "ebitda": "290900000", "netIncome": "141900000", "grossProfit": "282600000", "depreciation": "None", "totalRevenue": "4743600000", "costOfRevenue": "4461000000", "interestIncome": "None", "incomeBeforeTax": "181400000", "interestExpense": "28600000", "operatingIncome": "217400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "39500000", "reportedCurrency": "USD", "netInterestIncome": "-28600000", "nonInterestIncome": "None", "operatingExpenses": "65200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4461000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73500000", "sellingGeneralAndAdministrative": "65200000", "netIncomeFromContinuingOperations": "141900000" }, "balance": { "goodwill": "328000000", "inventory": "413000000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4725800000", "longTermDebt": "2163600000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "139300000", "reportedCurrency": "USD", "retainedEarnings": "4172300000", "totalLiabilities": "4102300000", "otherCurrentAssets": "29700000", "totalCurrentAssets": "747800000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "276200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3978000000", "currentAccountsPayable": "865200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3251800000", "totalShareholderEquity": "623500000", "capitalLeaseObligations": "560400000", "otherCurrentLiabilities": "865200000", "totalCurrentLiabilities": "929100000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "3173200000", "cashAndShortTermInvestments": "28900000", "commonStockSharesOutstanding": "18837000", "intangibleAssetsExcludingGoodwill": "139300000", "cashAndCashEquivalentsAtCarryingValue": "28900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141900000", "profitLoss": "None", "dividendPayout": "11800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25800000", "operatingCashflow": "245500000", "capitalExpenditures": "116699999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144600000", "cashflowFromInvestment": "-114800000", "stockBasedCompensation": "-700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72700000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5110000000, "cost_of_revenue": 4840400000, "gross_profit": 269600000, "ebit": 214300000, "ebitda": 285100000, "pretax_income": 173400000, "tax_provision": 43500000, "net_income": 129900000, "net_income_to_common": 129900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42800000, "total_current_assets": 763300000, "total_assets": 4676600000, "short_term_debt": 42200000, "long_term_debt": 2223000000, "total_debt": 2265200000, "total_liabilities": 4130600000, "total_equity": 546000000, "shares_outstanding": 19232000, "goodwill_and_intangibles": 467400000 }, "cash_flow": { "operating_cash_flow": 184800000, "capital_expenditure": 117100000, "free_cash_flow": 301900000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300772, "ticker_id": 2771, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214300000", "ebitda": "285100000", "netIncome": "129900000", "grossProfit": "269600000", "depreciation": "None", "totalRevenue": "5110000000", "costOfRevenue": "4840400000", "interestIncome": "None", "incomeBeforeTax": "173400000", "interestExpense": "29100000", "operatingIncome": "214300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-29100000", "nonInterestIncome": "None", "operatingExpenses": "55300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4840400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70800000", "sellingGeneralAndAdministrative": "55300000", "netIncomeFromContinuingOperations": "129900000" }, "balance": { "goodwill": "328000000", "inventory": "387200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4676600000", "longTermDebt": "2223000000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "139400000", "reportedCurrency": "USD", "retainedEarnings": "4042200000", "totalLiabilities": "4130600000", "otherCurrentAssets": "29200000", "totalCurrentAssets": "763300000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2779100000", "totalShareholderEquity": "546000000", "capitalLeaseObligations": "513900000", "otherCurrentLiabilities": "54400000", "totalCurrentLiabilities": "940200000", "otherNonCurrentLiabilities": "31700000", "totalNonCurrentLiabilities": "3190400000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "19232000", "intangibleAssetsExcludingGoodwill": "139400000", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129900000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10300000", "operatingCashflow": "184800000", "capitalExpenditures": "117100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-116900000", "stockBasedCompensation": "-22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5110000000, "cost_of_revenue": 4840400000, "gross_profit": 269600000, "research_and_development": null, "selling_general_admin": 55300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214300000, "depreciation_amortisation": 70800000, "ebitda": 285100000, "interest_expense": 29100000, "interest_income": null, "other_non_operating": null, "pretax_income": 173400000, "tax_provision": 43500000, "effective_tax_rate": null, "net_income": 129900000, "net_income_continuing_ops": 129900000, "net_income_to_common": 129900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42800000, "short_term_investments": null, "net_receivables": 304100000, "inventory": 387200000, "other_current_assets": null, "total_current_assets": 763300000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139400000, "goodwill_and_intangibles": 467400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3913300000, "total_assets": 4676600000, "short_term_debt": 42200000, "accounts_payable": 843600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940200000, "long_term_debt": 2223000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3190400000, "total_liabilities": 4130600000, "total_debt": 2265200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4042200000, "total_equity": 546000000, "shares_outstanding": 19232000, "operating_cash_flow": 184800000, "stock_based_compensation": -22800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116900000, "dividends_paid": 10100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79200000, "free_cash_flow": 301900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214300000", "ebitda": "285100000", "netIncome": "129900000", "grossProfit": "269600000", "depreciation": "None", "totalRevenue": "5110000000", "costOfRevenue": "4840400000", "interestIncome": "None", "incomeBeforeTax": "173400000", "interestExpense": "29100000", "operatingIncome": "214300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43500000", "reportedCurrency": "USD", "netInterestIncome": "-29100000", "nonInterestIncome": "None", "operatingExpenses": "55300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4840400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70800000", "sellingGeneralAndAdministrative": "55300000", "netIncomeFromContinuingOperations": "129900000" }, "balance": { "goodwill": "328000000", "inventory": "387200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4676600000", "longTermDebt": "2223000000", "shortTermDebt": "42200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "139400000", "reportedCurrency": "USD", "retainedEarnings": "4042200000", "totalLiabilities": "4130600000", "otherCurrentAssets": "29200000", "totalCurrentAssets": "763300000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913300000", "currentAccountsPayable": "843600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2779100000", "totalShareholderEquity": "546000000", "capitalLeaseObligations": "513900000", "otherCurrentLiabilities": "54400000", "totalCurrentLiabilities": "940200000", "otherNonCurrentLiabilities": "31700000", "totalNonCurrentLiabilities": "3190400000", "cashAndShortTermInvestments": "42800000", "commonStockSharesOutstanding": "19232000", "intangibleAssetsExcludingGoodwill": "139400000", "cashAndCashEquivalentsAtCarryingValue": "42800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129900000", "profitLoss": "None", "dividendPayout": "10100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "10300000", "operatingCashflow": "184800000", "capitalExpenditures": "117100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-116900000", "stockBasedCompensation": "-22800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70800000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5005000000, "cost_of_revenue": 4734900000, "gross_profit": 270100000, "ebit": 219200000, "ebitda": 286000000, "pretax_income": 192500000, "tax_provision": 46900000, "net_income": 145600000, "net_income_to_common": 145600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54100000, "total_current_assets": 776400000, "total_assets": 4622200000, "short_term_debt": 14500000, "long_term_debt": 2066700000, "total_debt": 2081200000, "total_liabilities": 3976100000, "total_equity": 646100000, "shares_outstanding": 19765000, "goodwill_and_intangibles": 473900000 }, "cash_flow": { "operating_cash_flow": 255100000, "capital_expenditure": 118000000, "free_cash_flow": 373100000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300773, "ticker_id": 2771, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219200000", "ebitda": "286000000", "netIncome": "145600000", "grossProfit": "270100000", "depreciation": "None", "totalRevenue": "5005000000", "costOfRevenue": "4734900000", "interestIncome": "None", "incomeBeforeTax": "192500000", "interestExpense": "27800000", "operatingIncome": "219200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46900000", "reportedCurrency": "USD", "netInterestIncome": "-27800000", "nonInterestIncome": "None", "operatingExpenses": "50900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4734900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66800000", "sellingGeneralAndAdministrative": "50900000", "netIncomeFromContinuingOperations": "145600000" }, "balance": { "goodwill": "328000000", "inventory": "397500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4622200000", "longTermDebt": "2066700000", "shortTermDebt": "14500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "145900000", "reportedCurrency": "USD", "retainedEarnings": "3922400000", "totalLiabilities": "3976100000", "otherCurrentAssets": "28500000", "totalCurrentAssets": "776400000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3852300000", "currentAccountsPayable": "915900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2589600000", "totalShareholderEquity": "646100000", "capitalLeaseObligations": "508400000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "976100000", "otherNonCurrentLiabilities": "31300000", "totalNonCurrentLiabilities": "3000000000", "cashAndShortTermInvestments": "54100000", "commonStockSharesOutstanding": "19765000", "intangibleAssetsExcludingGoodwill": "145900000", "cashAndCashEquivalentsAtCarryingValue": "54100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145600000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-33100000", "operatingCashflow": "255100000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133800000", "cashflowFromInvestment": "-116600000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5005000000, "cost_of_revenue": 4734900000, "gross_profit": 270100000, "research_and_development": null, "selling_general_admin": 50900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219200000, "depreciation_amortisation": 66800000, "ebitda": 286000000, "interest_expense": 27800000, "interest_income": null, "other_non_operating": null, "pretax_income": 192500000, "tax_provision": 46900000, "effective_tax_rate": null, "net_income": 145600000, "net_income_continuing_ops": 145600000, "net_income_to_common": 145600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54100000, "short_term_investments": null, "net_receivables": 296300000, "inventory": 397500000, "other_current_assets": null, "total_current_assets": 776400000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 145900000, "goodwill_and_intangibles": 473900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3852300000, "total_assets": 4622200000, "short_term_debt": 14500000, "accounts_payable": 915900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976100000, "long_term_debt": 2066700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3000000000, "total_liabilities": 3976100000, "total_debt": 2081200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3922400000, "total_equity": 646100000, "shares_outstanding": 19765000, "operating_cash_flow": 255100000, "stock_based_compensation": -600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116600000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133800000, "free_cash_flow": 373100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219200000", "ebitda": "286000000", "netIncome": "145600000", "grossProfit": "270100000", "depreciation": "None", "totalRevenue": "5005000000", "costOfRevenue": "4734900000", "interestIncome": "None", "incomeBeforeTax": "192500000", "interestExpense": "27800000", "operatingIncome": "219200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "46900000", "reportedCurrency": "USD", "netInterestIncome": "-27800000", "nonInterestIncome": "None", "operatingExpenses": "50900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4734900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66800000", "sellingGeneralAndAdministrative": "50900000", "netIncomeFromContinuingOperations": "145600000" }, "balance": { "goodwill": "328000000", "inventory": "397500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4622200000", "longTermDebt": "2066700000", "shortTermDebt": "14500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "145900000", "reportedCurrency": "USD", "retainedEarnings": "3922400000", "totalLiabilities": "3976100000", "otherCurrentAssets": "28500000", "totalCurrentAssets": "776400000", "currentLongTermDebt": "14500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "296300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3852300000", "currentAccountsPayable": "915900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2589600000", "totalShareholderEquity": "646100000", "capitalLeaseObligations": "508400000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "976100000", "otherNonCurrentLiabilities": "31300000", "totalNonCurrentLiabilities": "3000000000", "cashAndShortTermInvestments": "54100000", "commonStockSharesOutstanding": "19765000", "intangibleAssetsExcludingGoodwill": "145900000", "cashAndCashEquivalentsAtCarryingValue": "54100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145600000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-33100000", "operatingCashflow": "255100000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133800000", "cashflowFromInvestment": "-116600000", "stockBasedCompensation": "-600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 4525400000, "cost_of_revenue": 4377000000, "gross_profit": 148400000, "ebit": 88300000, "ebitda": 157400000, "pretax_income": 61900000, "tax_provision": 8700000, "net_income": 53200000, "net_income_to_common": 53200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49400000, "total_current_assets": 716400000, "total_assets": 4502500000, "short_term_debt": 15600000, "long_term_debt": 1974200000, "total_debt": 1989800000, "total_liabilities": 3782900000, "total_equity": 719600000, "shares_outstanding": 20204000, "goodwill_and_intangibles": 467500000 }, "cash_flow": { "operating_cash_flow": 128500000, "capital_expenditure": 87800000, "free_cash_flow": 216300000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300774, "ticker_id": 2771, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88300000", "ebitda": "157400000", "netIncome": "53200000", "grossProfit": "148400000", "depreciation": "None", "totalRevenue": "4525400000", "costOfRevenue": "4377000000", "interestIncome": "None", "incomeBeforeTax": "61900000", "interestExpense": "25400000", "operatingIncome": "88300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-25400000", "nonInterestIncome": "None", "operatingExpenses": "60100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4377000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "60100000", "netIncomeFromContinuingOperations": "53200000" }, "balance": { "goodwill": "328000000", "inventory": "364400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4502500000", "longTermDebt": "1974200000", "shortTermDebt": "15600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3786700000", "totalLiabilities": "3782900000", "otherCurrentAssets": "30500000", "totalCurrentAssets": "716400000", "currentLongTermDebt": "15600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786100000", "currentAccountsPayable": "855600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484200000", "totalShareholderEquity": "719600000", "capitalLeaseObligations": "494400000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "891800000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "2891100000", "cashAndShortTermInvestments": "49400000", "commonStockSharesOutstanding": "20204000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "49400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53200000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "37200000", "operatingCashflow": "128500000", "capitalExpenditures": "87800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38400000", "cashflowFromInvestment": "-87700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4525400000, "cost_of_revenue": 4377000000, "gross_profit": 148400000, "research_and_development": null, "selling_general_admin": 60100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88300000, "depreciation_amortisation": 69100000, "ebitda": 157400000, "interest_expense": 25400000, "interest_income": null, "other_non_operating": null, "pretax_income": 61900000, "tax_provision": 8700000, "effective_tax_rate": null, "net_income": 53200000, "net_income_continuing_ops": 53200000, "net_income_to_common": 53200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49400000, "short_term_investments": null, "net_receivables": 272100000, "inventory": 364400000, "other_current_assets": null, "total_current_assets": 716400000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139500000, "goodwill_and_intangibles": 467500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3786100000, "total_assets": 4502500000, "short_term_debt": 15600000, "accounts_payable": 855600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 891800000, "long_term_debt": 1974200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2891100000, "total_liabilities": 3782900000, "total_debt": 1989800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3786700000, "total_equity": 719600000, "shares_outstanding": 20204000, "operating_cash_flow": 128500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87700000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38400000, "free_cash_flow": 216300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88300000", "ebitda": "157400000", "netIncome": "53200000", "grossProfit": "148400000", "depreciation": "None", "totalRevenue": "4525400000", "costOfRevenue": "4377000000", "interestIncome": "None", "incomeBeforeTax": "61900000", "interestExpense": "25400000", "operatingIncome": "88300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8700000", "reportedCurrency": "USD", "netInterestIncome": "-25400000", "nonInterestIncome": "None", "operatingExpenses": "60100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4377000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69100000", "sellingGeneralAndAdministrative": "60100000", "netIncomeFromContinuingOperations": "53200000" }, "balance": { "goodwill": "328000000", "inventory": "364400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4502500000", "longTermDebt": "1974200000", "shortTermDebt": "15600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3786700000", "totalLiabilities": "3782900000", "otherCurrentAssets": "30500000", "totalCurrentAssets": "716400000", "currentLongTermDebt": "15600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "272100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786100000", "currentAccountsPayable": "855600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2484200000", "totalShareholderEquity": "719600000", "capitalLeaseObligations": "494400000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "891800000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "2891100000", "cashAndShortTermInvestments": "49400000", "commonStockSharesOutstanding": "20204000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "49400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53200000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "37200000", "operatingCashflow": "128500000", "capitalExpenditures": "87800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38400000", "cashflowFromInvestment": "-87700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68200000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 4710400000, "cost_of_revenue": 4111400000, "gross_profit": 599000000, "ebit": 200700000, "ebitda": 267900000, "pretax_income": 177800000, "tax_provision": 35300000, "net_income": 142500000, "net_income_to_common": 142500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 748100000, "total_assets": 4541600000, "short_term_debt": 39400000, "long_term_debt": 1832700000, "total_debt": 1872100000, "total_liabilities": 3701500000, "total_equity": 840100000, "shares_outstanding": 20458000, "goodwill_and_intangibles": 467500000 }, "cash_flow": { "operating_cash_flow": 248700000, "capital_expenditure": 127000000, "free_cash_flow": 375700000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300775, "ticker_id": 2771, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200700000", "ebitda": "267900000", "netIncome": "142500000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "4710400000", "costOfRevenue": "4111400000", "interestIncome": "None", "incomeBeforeTax": "177800000", "interestExpense": "22900000", "operatingIncome": "199000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "35300000", "reportedCurrency": "USD", "netInterestIncome": "-22900000", "nonInterestIncome": "None", "operatingExpenses": "400000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4111400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67200000", "sellingGeneralAndAdministrative": "54200000", "netIncomeFromContinuingOperations": "142500000" }, "balance": { "goodwill": "328000000", "inventory": "401600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4541600000", "longTermDebt": "1832700000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3743400000", "totalLiabilities": "3701500000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "748100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "268500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793500000", "currentAccountsPayable": "518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368400000", "totalShareholderEquity": "840100000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "355900000", "totalCurrentLiabilities": "947900000", "otherNonCurrentLiabilities": "32100000", "totalNonCurrentLiabilities": "2753600000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "20458000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60300000", "operatingCashflow": "248700000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-124900000", "stockBasedCompensation": "-2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4710400000, "cost_of_revenue": 4111400000, "gross_profit": 599000000, "research_and_development": null, "selling_general_admin": 54200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200700000, "depreciation_amortisation": 67200000, "ebitda": 267900000, "interest_expense": 22900000, "interest_income": null, "other_non_operating": null, "pretax_income": 177800000, "tax_provision": 35300000, "effective_tax_rate": null, "net_income": 142500000, "net_income_continuing_ops": 142500000, "net_income_to_common": 142500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47000000, "short_term_investments": 0, "net_receivables": 268500000, "inventory": 401600000, "other_current_assets": null, "total_current_assets": 748100000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139500000, "goodwill_and_intangibles": 467500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3793500000, "total_assets": 4541600000, "short_term_debt": 39400000, "accounts_payable": 518000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947900000, "long_term_debt": 1832700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2753600000, "total_liabilities": 3701500000, "total_debt": 1872100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3743400000, "total_equity": 840100000, "shares_outstanding": 20458000, "operating_cash_flow": 248700000, "stock_based_compensation": -2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124900000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129300000, "free_cash_flow": 375700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200700000", "ebitda": "267900000", "netIncome": "142500000", "grossProfit": "599000000", "depreciation": "None", "totalRevenue": "4710400000", "costOfRevenue": "4111400000", "interestIncome": "None", "incomeBeforeTax": "177800000", "interestExpense": "22900000", "operatingIncome": "199000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "35300000", "reportedCurrency": "USD", "netInterestIncome": "-22900000", "nonInterestIncome": "None", "operatingExpenses": "400000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4111400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67200000", "sellingGeneralAndAdministrative": "54200000", "netIncomeFromContinuingOperations": "142500000" }, "balance": { "goodwill": "328000000", "inventory": "401600000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4541600000", "longTermDebt": "1832700000", "shortTermDebt": "39400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "139500000", "reportedCurrency": "USD", "retainedEarnings": "3743400000", "totalLiabilities": "3701500000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "748100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "268500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793500000", "currentAccountsPayable": "518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368400000", "totalShareholderEquity": "840100000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "355900000", "totalCurrentLiabilities": "947900000", "otherNonCurrentLiabilities": "32100000", "totalNonCurrentLiabilities": "2753600000", "cashAndShortTermInvestments": "47000000", "commonStockSharesOutstanding": "20458000", "intangibleAssetsExcludingGoodwill": "139500000", "cashAndCashEquivalentsAtCarryingValue": "47000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142500000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60300000", "operatingCashflow": "248700000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129300000", "cashflowFromInvestment": "-124900000", "stockBasedCompensation": "-2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5238500000, "cost_of_revenue": 4616800000, "gross_profit": 621700000, "ebit": 223100000, "ebitda": 285900000, "pretax_income": 198700000, "tax_provision": 49500000, "net_income": 149200000, "net_income_to_common": 149200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52500000, "total_current_assets": 689100000, "total_assets": 4402400000, "short_term_debt": 15700000, "long_term_debt": 1820000000, "total_debt": 1835700000, "total_liabilities": 3572300000, "total_equity": 830100000, "shares_outstanding": 20735000, "goodwill_and_intangibles": 467600000 }, "cash_flow": { "operating_cash_flow": 202100000, "capital_expenditure": 136900000, "free_cash_flow": 339000000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300777, "ticker_id": 2771, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223100000", "ebitda": "285900000", "netIncome": "149200000", "grossProfit": "621700000", "depreciation": "None", "totalRevenue": "5238500000", "costOfRevenue": "4616800000", "interestIncome": "None", "incomeBeforeTax": "198700000", "interestExpense": "24400000", "operatingIncome": "221600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "49500000", "reportedCurrency": "USD", "netInterestIncome": "-24400000", "nonInterestIncome": "None", "operatingExpenses": "400100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4616800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "149200000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4402400000", "longTermDebt": "1820000000", "shortTermDebt": "15700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "3610800000", "totalLiabilities": "3572300000", "otherCurrentAssets": "31300000", "totalCurrentAssets": "689100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "1500000", "currentNetReceivables": "262600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713300000", "currentAccountsPayable": "780300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2323400000", "totalShareholderEquity": "830100000", "capitalLeaseObligations": "487700000", "otherCurrentLiabilities": "843100000", "totalCurrentLiabilities": "858800000", "otherNonCurrentLiabilities": "32900000", "totalNonCurrentLiabilities": "2713500000", "cashAndShortTermInvestments": "52500000", "commonStockSharesOutstanding": "20735000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "52500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149200000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-25400000", "operatingCashflow": "202100000", "capitalExpenditures": "136900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97900000", "cashflowFromInvestment": "-131500000", "stockBasedCompensation": "-29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5238500000, "cost_of_revenue": 4616800000, "gross_profit": 621700000, "research_and_development": null, "selling_general_admin": 60000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223100000, "depreciation_amortisation": 62800000, "ebitda": 285900000, "interest_expense": 24400000, "interest_income": null, "other_non_operating": null, "pretax_income": 198700000, "tax_provision": 49500000, "effective_tax_rate": null, "net_income": 149200000, "net_income_continuing_ops": 149200000, "net_income_to_common": 149200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52500000, "short_term_investments": 1500000, "net_receivables": 262600000, "inventory": 341200000, "other_current_assets": null, "total_current_assets": 689100000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139600000, "goodwill_and_intangibles": 467600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3713300000, "total_assets": 4402400000, "short_term_debt": 15700000, "accounts_payable": 780300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858800000, "long_term_debt": 1820000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2713500000, "total_liabilities": 3572300000, "total_debt": 1835700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3610800000, "total_equity": 830100000, "shares_outstanding": 20735000, "operating_cash_flow": 202100000, "stock_based_compensation": -29300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131500000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97900000, "free_cash_flow": 339000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223100000", "ebitda": "285900000", "netIncome": "149200000", "grossProfit": "621700000", "depreciation": "None", "totalRevenue": "5238500000", "costOfRevenue": "4616800000", "interestIncome": "None", "incomeBeforeTax": "198700000", "interestExpense": "24400000", "operatingIncome": "221600000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "49500000", "reportedCurrency": "USD", "netInterestIncome": "-24400000", "nonInterestIncome": "None", "operatingExpenses": "400100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4616800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "149200000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4402400000", "longTermDebt": "1820000000", "shortTermDebt": "15700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "3610800000", "totalLiabilities": "3572300000", "otherCurrentAssets": "31300000", "totalCurrentAssets": "689100000", "currentLongTermDebt": "15700000", "longTermInvestments": "0", "shortTermInvestments": "1500000", "currentNetReceivables": "262600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713300000", "currentAccountsPayable": "780300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2323400000", "totalShareholderEquity": "830100000", "capitalLeaseObligations": "487700000", "otherCurrentLiabilities": "843100000", "totalCurrentLiabilities": "858800000", "otherNonCurrentLiabilities": "32900000", "totalNonCurrentLiabilities": "2713500000", "cashAndShortTermInvestments": "52500000", "commonStockSharesOutstanding": "20735000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "52500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149200000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-25400000", "operatingCashflow": "202100000", "capitalExpenditures": "136900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97900000", "cashflowFromInvestment": "-131500000", "stockBasedCompensation": "-29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63600000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5451700000, "cost_of_revenue": 4844100000, "gross_profit": 607600000, "ebit": 218100000, "ebitda": 277400000, "pretax_income": 193200000, "tax_provision": 48400000, "net_income": 144800000, "net_income_to_common": 144800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79800000, "total_current_assets": 820100000, "total_assets": 4429900000, "short_term_debt": 15600000, "long_term_debt": 1781400000, "total_debt": 1797000000, "total_liabilities": 3618600000, "total_equity": 811300000, "shares_outstanding": 20922000, "goodwill_and_intangibles": 467600000 }, "cash_flow": { "operating_cash_flow": 260800000, "capital_expenditure": 118000000, "free_cash_flow": 378800000, "dividends_paid": 9100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300778, "ticker_id": 2771, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218100000", "ebitda": "277400000", "netIncome": "144800000", "grossProfit": "607600000", "depreciation": "None", "totalRevenue": "5451700000", "costOfRevenue": "4844100000", "interestIncome": "None", "incomeBeforeTax": "193200000", "interestExpense": "24900000", "operatingIncome": "217100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48400000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "390500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59300000", "sellingGeneralAndAdministrative": "59100000", "netIncomeFromContinuingOperations": "144800000" }, "balance": { "goodwill": "328000000", "inventory": "315900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4429900000", "longTermDebt": "1781400000", "shortTermDebt": "15600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "3470900000", "totalLiabilities": "3618600000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "820100000", "currentLongTermDebt": "15600000", "longTermInvestments": "3000000", "shortTermInvestments": "4500000", "currentNetReceivables": "386500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3609800000", "currentAccountsPayable": "924000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261600000", "totalShareholderEquity": "811300000", "capitalLeaseObligations": "464600000", "otherCurrentLiabilities": "11600000", "totalCurrentLiabilities": "970700000", "otherNonCurrentLiabilities": "32600000", "totalNonCurrentLiabilities": "2647900000", "cashAndShortTermInvestments": "79800000", "commonStockSharesOutstanding": "20922000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "79800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144800000", "profitLoss": "None", "dividendPayout": "9100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "260800000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123200000", "cashflowFromInvestment": "-114500000", "stockBasedCompensation": "-4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5451700000, "cost_of_revenue": 4844100000, "gross_profit": 607600000, "research_and_development": null, "selling_general_admin": 59100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218100000, "depreciation_amortisation": 59300000, "ebitda": 277400000, "interest_expense": 24900000, "interest_income": null, "other_non_operating": null, "pretax_income": 193200000, "tax_provision": 48400000, "effective_tax_rate": null, "net_income": 144800000, "net_income_continuing_ops": 144800000, "net_income_to_common": 144800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79800000, "short_term_investments": 4500000, "net_receivables": 386500000, "inventory": 315900000, "other_current_assets": null, "total_current_assets": 820100000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139600000, "goodwill_and_intangibles": 467600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3609800000, "total_assets": 4429900000, "short_term_debt": 15600000, "accounts_payable": 924000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 970700000, "long_term_debt": 1781400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2647900000, "total_liabilities": 3618600000, "total_debt": 1797000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3470900000, "total_equity": 811300000, "shares_outstanding": 20922000, "operating_cash_flow": 260800000, "stock_based_compensation": -4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114500000, "dividends_paid": 9100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123200000, "free_cash_flow": 378800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218100000", "ebitda": "277400000", "netIncome": "144800000", "grossProfit": "607600000", "depreciation": "None", "totalRevenue": "5451700000", "costOfRevenue": "4844100000", "interestIncome": "None", "incomeBeforeTax": "193200000", "interestExpense": "24900000", "operatingIncome": "217100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48400000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "390500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59300000", "sellingGeneralAndAdministrative": "59100000", "netIncomeFromContinuingOperations": "144800000" }, "balance": { "goodwill": "328000000", "inventory": "315900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4429900000", "longTermDebt": "1781400000", "shortTermDebt": "15600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "139600000", "reportedCurrency": "USD", "retainedEarnings": "3470900000", "totalLiabilities": "3618600000", "otherCurrentAssets": "33400000", "totalCurrentAssets": "820100000", "currentLongTermDebt": "15600000", "longTermInvestments": "3000000", "shortTermInvestments": "4500000", "currentNetReceivables": "386500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3609800000", "currentAccountsPayable": "924000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261600000", "totalShareholderEquity": "811300000", "capitalLeaseObligations": "464600000", "otherCurrentLiabilities": "11600000", "totalCurrentLiabilities": "970700000", "otherNonCurrentLiabilities": "32600000", "totalNonCurrentLiabilities": "2647900000", "cashAndShortTermInvestments": "79800000", "commonStockSharesOutstanding": "20922000", "intangibleAssetsExcludingGoodwill": "139600000", "cashAndCashEquivalentsAtCarryingValue": "79800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144800000", "profitLoss": "None", "dividendPayout": "9100000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23200000", "operatingCashflow": "260800000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123200000", "cashflowFromInvestment": "-114500000", "stockBasedCompensation": "-4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60100000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 4843700000, "cost_of_revenue": 4365200000, "gross_profit": 478500000, "ebit": 106800000, "ebitda": 165500000, "pretax_income": 81900000, "tax_provision": 15900000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56700000, "total_current_assets": 767700000, "total_assets": 4307000000, "short_term_debt": 15300000, "long_term_debt": 1783100000, "total_debt": 1798400000, "total_liabilities": 3525400000, "total_equity": 781600000, "shares_outstanding": 21162000, "goodwill_and_intangibles": 467700000 }, "cash_flow": { "operating_cash_flow": 136000000, "capital_expenditure": 76200000, "free_cash_flow": 212200000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300779, "ticker_id": 2771, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106800000", "ebitda": "165500000", "netIncome": "66000000", "grossProfit": "478500000", "depreciation": "None", "totalRevenue": "4843700000", "costOfRevenue": "4365200000", "interestIncome": "None", "incomeBeforeTax": "81900000", "interestExpense": "24900000", "operatingIncome": "105200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "373300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4365200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "328000000", "inventory": "292700000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4307000000", "longTermDebt": "1783100000", "shortTermDebt": "15300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "139700000", "reportedCurrency": "USD", "retainedEarnings": "3335200000", "totalLiabilities": "3525400000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "767700000", "currentLongTermDebt": "15300000", "longTermInvestments": "4500000", "shortTermInvestments": "6100000", "currentNetReceivables": "380500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539300000", "currentAccountsPayable": "830000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2250500000", "totalShareholderEquity": "781600000", "capitalLeaseObligations": "452100000", "otherCurrentLiabilities": "22200000", "totalCurrentLiabilities": "884700000", "otherNonCurrentLiabilities": "30700000", "totalNonCurrentLiabilities": "2640700000", "cashAndShortTermInvestments": "56700000", "commonStockSharesOutstanding": "21162000", "intangibleAssetsExcludingGoodwill": "139700000", "cashAndCashEquivalentsAtCarryingValue": "56700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "48600000", "operatingCashflow": "136000000", "capitalExpenditures": "76200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122200000", "cashflowFromInvestment": "-74900000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4843700000, "cost_of_revenue": 4365200000, "gross_profit": 478500000, "research_and_development": null, "selling_general_admin": 62100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106800000, "depreciation_amortisation": 58700000, "ebitda": 165500000, "interest_expense": 24900000, "interest_income": null, "other_non_operating": null, "pretax_income": 81900000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56700000, "short_term_investments": 6100000, "net_receivables": 380500000, "inventory": 292700000, "other_current_assets": null, "total_current_assets": 767700000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139700000, "goodwill_and_intangibles": 467700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3539300000, "total_assets": 4307000000, "short_term_debt": 15300000, "accounts_payable": 830000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 884700000, "long_term_debt": 1783100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2640700000, "total_liabilities": 3525400000, "total_debt": 1798400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3335200000, "total_equity": 781600000, "shares_outstanding": 21162000, "operating_cash_flow": 136000000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74900000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122200000, "free_cash_flow": 212200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106800000", "ebitda": "165500000", "netIncome": "66000000", "grossProfit": "478500000", "depreciation": "None", "totalRevenue": "4843700000", "costOfRevenue": "4365200000", "interestIncome": "None", "incomeBeforeTax": "81900000", "interestExpense": "24900000", "operatingIncome": "105200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-24900000", "nonInterestIncome": "None", "operatingExpenses": "373300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4365200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "328000000", "inventory": "292700000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4307000000", "longTermDebt": "1783100000", "shortTermDebt": "15300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "139700000", "reportedCurrency": "USD", "retainedEarnings": "3335200000", "totalLiabilities": "3525400000", "otherCurrentAssets": "31700000", "totalCurrentAssets": "767700000", "currentLongTermDebt": "15300000", "longTermInvestments": "4500000", "shortTermInvestments": "6100000", "currentNetReceivables": "380500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539300000", "currentAccountsPayable": "830000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2250500000", "totalShareholderEquity": "781600000", "capitalLeaseObligations": "452100000", "otherCurrentLiabilities": "22200000", "totalCurrentLiabilities": "884700000", "otherNonCurrentLiabilities": "30700000", "totalNonCurrentLiabilities": "2640700000", "cashAndShortTermInvestments": "56700000", "commonStockSharesOutstanding": "21162000", "intangibleAssetsExcludingGoodwill": "139700000", "cashAndCashEquivalentsAtCarryingValue": "56700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "48600000", "operatingCashflow": "136000000", "capitalExpenditures": "76200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122200000", "cashflowFromInvestment": "-74900000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5068900000, "cost_of_revenue": 4477400000, "gross_profit": 591500000, "ebit": 220300000, "ebitda": 278100000, "pretax_income": 196300000, "tax_provision": 46300000, "net_income": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117800000, "total_current_assets": 826500000, "total_assets": 4340100000, "short_term_debt": 37100000, "long_term_debt": 1784700000, "total_debt": 1821800000, "total_liabilities": 3511200000, "total_equity": 828900000, "shares_outstanding": 21425000, "goodwill_and_intangibles": 467800000 }, "cash_flow": { "operating_cash_flow": 273100000, "capital_expenditure": 111000000, "free_cash_flow": 384100000, "dividends_paid": 8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300780, "ticker_id": 2771, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220300000", "ebitda": "278100000", "netIncome": "150000000", "grossProfit": "591500000", "depreciation": "None", "totalRevenue": "5068900000", "costOfRevenue": "4477400000", "interestIncome": "None", "incomeBeforeTax": "196300000", "interestExpense": "24000000", "operatingIncome": "217200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "374300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4477400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57800000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4340100000", "longTermDebt": "1784700000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "139800000", "reportedCurrency": "USD", "retainedEarnings": "3278100000", "totalLiabilities": "3511200000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "826500000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "7100000", "currentNetReceivables": "336700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513600000", "currentAccountsPayable": "505400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272100000", "totalShareholderEquity": "828900000", "capitalLeaseObligations": "472400000", "otherCurrentLiabilities": "155300000", "totalCurrentLiabilities": "872800000", "otherNonCurrentLiabilities": "27800000", "totalNonCurrentLiabilities": "2638400000", "cashAndShortTermInvestments": "117800000", "commonStockSharesOutstanding": "21425000", "intangibleAssetsExcludingGoodwill": "139800000", "cashAndCashEquivalentsAtCarryingValue": "117800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "8700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "273100000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173500000", "cashflowFromInvestment": "-106600000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5068900000, "cost_of_revenue": 4477400000, "gross_profit": 591500000, "research_and_development": null, "selling_general_admin": 62100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220300000, "depreciation_amortisation": 57800000, "ebitda": 278100000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 196300000, "tax_provision": 46300000, "effective_tax_rate": null, "net_income": 150000000, "net_income_continuing_ops": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117800000, "short_term_investments": 7100000, "net_receivables": 336700000, "inventory": 341200000, "other_current_assets": null, "total_current_assets": 826500000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139800000, "goodwill_and_intangibles": 467800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3513600000, "total_assets": 4340100000, "short_term_debt": 37100000, "accounts_payable": 505400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872800000, "long_term_debt": 1784700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2638400000, "total_liabilities": 3511200000, "total_debt": 1821800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3278100000, "total_equity": 828900000, "shares_outstanding": 21425000, "operating_cash_flow": 273100000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106600000, "dividends_paid": 8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173500000, "free_cash_flow": 384100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220300000", "ebitda": "278100000", "netIncome": "150000000", "grossProfit": "591500000", "depreciation": "None", "totalRevenue": "5068900000", "costOfRevenue": "4477400000", "interestIncome": "None", "incomeBeforeTax": "196300000", "interestExpense": "24000000", "operatingIncome": "217200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "46300000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "374300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4477400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57800000", "sellingGeneralAndAdministrative": "62100000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "328000000", "inventory": "341200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4340100000", "longTermDebt": "1784700000", "shortTermDebt": "37100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "139800000", "reportedCurrency": "USD", "retainedEarnings": "3278100000", "totalLiabilities": "3511200000", "otherCurrentAssets": "23700000", "totalCurrentAssets": "826500000", "currentLongTermDebt": "15000000", "longTermInvestments": "4400000", "shortTermInvestments": "7100000", "currentNetReceivables": "336700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513600000", "currentAccountsPayable": "505400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272100000", "totalShareholderEquity": "828900000", "capitalLeaseObligations": "472400000", "otherCurrentLiabilities": "155300000", "totalCurrentLiabilities": "872800000", "otherNonCurrentLiabilities": "27800000", "totalNonCurrentLiabilities": "2638400000", "cashAndShortTermInvestments": "117800000", "commonStockSharesOutstanding": "21425000", "intangibleAssetsExcludingGoodwill": "139800000", "cashAndCashEquivalentsAtCarryingValue": "117800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "8700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5400000", "operatingCashflow": "273100000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173500000", "cashflowFromInvestment": "-106600000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5797900000, "cost_of_revenue": 265600000, "gross_profit": 5532300000, "ebit": 248100000, "ebitda": 306300000, "pretax_income": 223400000, "tax_provision": 55700000, "net_income": 167700000, "net_income_to_common": 167700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124800000, "total_current_assets": 840300000, "total_assets": 4305300000, "short_term_debt": 36600000, "long_term_debt": 1786400000, "total_debt": 1823000000, "total_liabilities": 3461200000, "total_equity": 844100000, "shares_outstanding": 21790000, "goodwill_and_intangibles": 467900000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 79400000, "free_cash_flow": 269400000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300782, "ticker_id": 2771, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248100000", "ebitda": "306300000", "netIncome": "167700000", "grossProfit": "5532300000", "depreciation": "None", "totalRevenue": "5797900000", "costOfRevenue": "265600000", "interestIncome": "None", "incomeBeforeTax": "223400000", "interestExpense": "24600000", "operatingIncome": "247300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-24600000", "nonInterestIncome": "None", "operatingExpenses": "5284500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58200000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "167700000" }, "balance": { "goodwill": "328000000", "inventory": "335400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4305300000", "longTermDebt": "1786400000", "shortTermDebt": "36600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "139900000", "reportedCurrency": "USD", "retainedEarnings": "3136800000", "totalLiabilities": "3461200000", "otherCurrentAssets": "27400000", "totalCurrentAssets": "840300000", "currentLongTermDebt": "15000000", "longTermInvestments": "7400000", "shortTermInvestments": "8500000", "currentNetReceivables": "344200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465000000", "currentAccountsPayable": "729400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2972000000", "shortLongTermDebtTotal": "2272800000", "totalShareholderEquity": "844100000", "capitalLeaseObligations": "449800000", "otherCurrentLiabilities": "61200000", "totalCurrentLiabilities": "827200000", "otherNonCurrentLiabilities": "26100000", "totalNonCurrentLiabilities": "2634000000", "cashAndShortTermInvestments": "124800000", "commonStockSharesOutstanding": "21790000", "intangibleAssetsExcludingGoodwill": "139900000", "cashAndCashEquivalentsAtCarryingValue": "124800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167700000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14400000", "operatingCashflow": "190000000", "capitalExpenditures": "79400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-74700000", "stockBasedCompensation": "-6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5797900000, "cost_of_revenue": 265600000, "gross_profit": 5532300000, "research_and_development": null, "selling_general_admin": 60000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248100000, "depreciation_amortisation": 58200000, "ebitda": 306300000, "interest_expense": 24600000, "interest_income": null, "other_non_operating": null, "pretax_income": 223400000, "tax_provision": 55700000, "effective_tax_rate": null, "net_income": 167700000, "net_income_continuing_ops": 167700000, "net_income_to_common": 167700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124800000, "short_term_investments": 8500000, "net_receivables": 344200000, "inventory": 335400000, "other_current_assets": null, "total_current_assets": 840300000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 139900000, "goodwill_and_intangibles": 467900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3465000000, "total_assets": 4305300000, "short_term_debt": 36600000, "accounts_payable": 729400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827200000, "long_term_debt": 1786400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2634000000, "total_liabilities": 3461200000, "total_debt": 1823000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3136800000, "total_equity": 844100000, "shares_outstanding": 21790000, "operating_cash_flow": 190000000, "stock_based_compensation": -6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74700000, "dividends_paid": 8400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83400000, "free_cash_flow": 269400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248100000", "ebitda": "306300000", "netIncome": "167700000", "grossProfit": "5532300000", "depreciation": "None", "totalRevenue": "5797900000", "costOfRevenue": "265600000", "interestIncome": "None", "incomeBeforeTax": "223400000", "interestExpense": "24600000", "operatingIncome": "247300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "55700000", "reportedCurrency": "USD", "netInterestIncome": "-24600000", "nonInterestIncome": "None", "operatingExpenses": "5284500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58200000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "167700000" }, "balance": { "goodwill": "328000000", "inventory": "335400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4305300000", "longTermDebt": "1786400000", "shortTermDebt": "36600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "139900000", "reportedCurrency": "USD", "retainedEarnings": "3136800000", "totalLiabilities": "3461200000", "otherCurrentAssets": "27400000", "totalCurrentAssets": "840300000", "currentLongTermDebt": "15000000", "longTermInvestments": "7400000", "shortTermInvestments": "8500000", "currentNetReceivables": "344200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465000000", "currentAccountsPayable": "729400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2972000000", "shortLongTermDebtTotal": "2272800000", "totalShareholderEquity": "844100000", "capitalLeaseObligations": "449800000", "otherCurrentLiabilities": "61200000", "totalCurrentLiabilities": "827200000", "otherNonCurrentLiabilities": "26100000", "totalNonCurrentLiabilities": "2634000000", "cashAndShortTermInvestments": "124800000", "commonStockSharesOutstanding": "21790000", "intangibleAssetsExcludingGoodwill": "139900000", "cashAndCashEquivalentsAtCarryingValue": "124800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167700000", "profitLoss": "None", "dividendPayout": "8400000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14400000", "operatingCashflow": "190000000", "capitalExpenditures": "79400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83400000", "cashflowFromInvestment": "-74700000", "stockBasedCompensation": "-6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57500000", "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": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "income_statement": { "revenue": 5585400000, "cost_of_revenue": 5012200000, "gross_profit": 573200000, "ebit": 200800000, "ebitda": 259300000, "pretax_income": 175700000, "tax_provision": 42900000, "net_income": 132800000, "net_income_to_common": 132800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92900000, "total_current_assets": 763200000, "total_assets": 4204800000, "short_term_debt": 35800000, "long_term_debt": 1787300000, "total_debt": 1823100000, "total_liabilities": 3454000000, "total_equity": 750800000, "shares_outstanding": 22051000, "goodwill_and_intangibles": 468200000 }, "cash_flow": { "operating_cash_flow": 171200000, "capital_expenditure": 72500000, "free_cash_flow": 243700000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300783, "ticker_id": 2771, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:29.894467+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200800000", "ebitda": "259300000", "netIncome": "132800000", "grossProfit": "573200000", "depreciation": "None", "totalRevenue": "5585400000", "costOfRevenue": "5012200000", "interestIncome": "None", "incomeBeforeTax": "175700000", "interestExpense": "25000000", "operatingIncome": "198700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "374600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "5012200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "59400000", "netIncomeFromContinuingOperations": "132800000" }, "balance": { "goodwill": "328000000", "inventory": "349900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4204800000", "longTermDebt": "1787300000", "shortTermDebt": "35800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140200000", "reportedCurrency": "USD", "retainedEarnings": "2977700000", "totalLiabilities": "3454000000", "otherCurrentAssets": "36700000", "totalCurrentAssets": "763200000", "currentLongTermDebt": "14900000", "longTermInvestments": "7400000", "shortTermInvestments": "13000000", "currentNetReceivables": "270700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3441600000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268400000", "totalShareholderEquity": "750800000", "capitalLeaseObligations": "445300000", "otherCurrentLiabilities": "47500000", "totalCurrentLiabilities": "815300000", "otherNonCurrentLiabilities": "25500000", "totalNonCurrentLiabilities": "2638700000", "cashAndShortTermInvestments": "92900000", "commonStockSharesOutstanding": "22051000", "intangibleAssetsExcludingGoodwill": "140200000", "cashAndCashEquivalentsAtCarryingValue": "92900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132800000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46200000", "operatingCashflow": "171200000", "capitalExpenditures": "72500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107100000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "-800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5585400000, "cost_of_revenue": 5012200000, "gross_profit": 573200000, "research_and_development": null, "selling_general_admin": 59400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200800000, "depreciation_amortisation": 58500000, "ebitda": 259300000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175700000, "tax_provision": 42900000, "effective_tax_rate": null, "net_income": 132800000, "net_income_continuing_ops": 132800000, "net_income_to_common": 132800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92900000, "short_term_investments": 13000000, "net_receivables": 270700000, "inventory": 349900000, "other_current_assets": null, "total_current_assets": 763200000, "net_ppe": null, "goodwill": 328000000, "intangible_assets": 140200000, "goodwill_and_intangibles": 468200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3441600000, "total_assets": 4204800000, "short_term_debt": 35800000, "accounts_payable": 732000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815300000, "long_term_debt": 1787300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2638700000, "total_liabilities": 3454000000, "total_debt": 1823100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2977700000, "total_equity": 750800000, "shares_outstanding": 22051000, "operating_cash_flow": 171200000, "stock_based_compensation": -800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73300000, "dividends_paid": 8200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107100000, "free_cash_flow": 243700000, "net_change_in_cash": -9200000 }, "raw_data": { "income": { "ebit": "200800000", "ebitda": "259300000", "netIncome": "132800000", "grossProfit": "573200000", "depreciation": "None", "totalRevenue": "5585400000", "costOfRevenue": "5012200000", "interestIncome": "None", "incomeBeforeTax": "175700000", "interestExpense": "25000000", "operatingIncome": "198700000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42900000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "374600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "5012200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58500000", "sellingGeneralAndAdministrative": "59400000", "netIncomeFromContinuingOperations": "132800000" }, "balance": { "goodwill": "328000000", "inventory": "349900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "4204800000", "longTermDebt": "1787300000", "shortTermDebt": "35800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140200000", "reportedCurrency": "USD", "retainedEarnings": "2977700000", "totalLiabilities": "3454000000", "otherCurrentAssets": "36700000", "totalCurrentAssets": "763200000", "currentLongTermDebt": "14900000", "longTermInvestments": "7400000", "shortTermInvestments": "13000000", "currentNetReceivables": "270700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3441600000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268400000", "totalShareholderEquity": "750800000", "capitalLeaseObligations": "445300000", "otherCurrentLiabilities": "47500000", "totalCurrentLiabilities": "815300000", "otherNonCurrentLiabilities": "25500000", "totalNonCurrentLiabilities": "2638700000", "cashAndShortTermInvestments": "92900000", "commonStockSharesOutstanding": "22051000", "intangibleAssetsExcludingGoodwill": "140200000", "cashAndCashEquivalentsAtCarryingValue": "92900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132800000", "profitLoss": "None", "dividendPayout": "8200000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-46200000", "operatingCashflow": "171200000", "capitalExpenditures": "72500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107100000", "cashflowFromInvestment": "-73300000", "stockBasedCompensation": "-800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57800000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }