{ "ticker": { "uuid": "8f488a21-606e-46e2-9d00-8a9c71690824", "symbol": "EMBJ", "name": "Embraer S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/8f488a21-606e-46e2-9d00-8a9c71690824/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f488a21-606e-46e2-9d00-8a9c71690824/" }, "ticker_metadata": { "id": 1253, "uuid": "8f488a21-606e-46e2-9d00-8a9c71690824", "symbol": "EMBJ", "name": "Embraer S.A.", "asset_type": "equity", "market_cap": 10392761000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Embraer S.A., designs, develops, manufactures, and sells aircraft and systems globally. The company is headquartered in So Paulo, Brazil.", "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": "8f488a21-606e-46e2-9d00-8a9c71690824", "symbol": "EMBJ", "name": "Embraer S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/8f488a21-606e-46e2-9d00-8a9c71690824/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f488a21-606e-46e2-9d00-8a9c71690824/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.12, "quality": 0.22, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 56.68, "market_cap": 10198562650.64, "pe_ratio": 32.7094, "earnings_yield": 0.0306, "ebitda_to_ev": 0.0519, "shareholder_yield": 0.0036, "roe": 0.0953, "piotroski_f_score": 6, "momentum_12_1": 0.3033, "volatility_252d": 0.4572 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:53.340653+00:00", "batch_id": "" }, "size": { "price_close": 56.68, "market_cap": 10198562650.64, "market_cap_usd": 10198562650.64, "enterprise_value": 11595635289.64, "shares_outstanding": 179932298, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 32.7094, "pb_ratio": 3.1172, "ptbv_ratio": 21.0596, "ps_ratio": 1.2827, "pcf_ratio": 15.7312, "pfcf_ratio": 11.1291, "ev_ebitda": 19.2507, "ev_ebit": 31.5534, "ev_sales": 1.4584, "ev_fcf": 12.6537, "earnings_yield": 0.0306, "fcf_yield": 0.079, "price_to_sales": 1.2827, "price_to_book": 3.1172, "price_to_cashflow": 15.7312, "ebitda_to_ev": 0.0519, "sales_yield": 0.6857 }, "yield": { "dividend_yield": 0.0036, "buyback_yield": 0, "shareholder_yield": 0.0036, "debt_paydown_yield": null, "total_yield": 0.0036 }, "quality": { "gross_margin": 0.1766, "operating_margin": 0.0462, "net_margin": 0.0392, "ebitda_margin": 0.0758, "fcf_margin": 0.1153, "roe": 0.0953, "roa": 0.0241, "roic": 0.0751, "roc_greenblatt": null, "asset_turnover": 0.6139, "cash_conversion": 2.9391, "accruals_ratio": -0.026, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.5858, "earnings_stability_5y": 0.5103, "revenue_stability_5y": 0.2492, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1084, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8395, "net_debt_to_ebitda": 2.3194, "debt_to_assets": 0.2094, "interest_coverage": 0.8598, "current_ratio": 1.481, "quick_ratio": 0.7252, "net_debt": 1397072639, "local_beta": -0.0001, "volatility_252d": 0.4572, "volatility_60d": 0.8724, "max_drawdown_12m": -0.3071, "risk_adjusted_momentum": 0.6633 }, "growth": { "revenue_growth_1y": 0.2045, "revenue_growth_3y_cagr": 0.1862, "revenue_growth_5y_cagr": 0.1498, "eps_growth_1y": -0.215, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3855, "book_value_growth_1y": 0.1223, "revenue_growth": 0.2045, "earnings_growth": -0.215 }, "momentum": { "price_return_1m": -0.0509, "price_return_3m": -0.0753, "price_return_6m": -0.07, "price_return_9m": -0.0565, "price_return_12m": 0.2369, "price_return_12m_ex1m": 0.3033, "momentum_6m": -0.07, "momentum_12m": 0.2369, "momentum_12_1": 0.3033, "distance_from_52w_high": -0.276, "distance_from_52w_low": 0.2025, "relative_strength": 0.1369 }, "raw_ttm": { "revenue_ttm": 7950851637, "gross_profit_ttm": 1404392574, "ebit_ttm": 367492613, "ebitda_ttm": 602347585, "net_income_ttm": 311793308, "eps_diluted_ttm": 1.7328, "operating_cash_flow_ttm": 648300302, "capital_expenditure_ttm": 268084095, "fcf_ttm": 916384397, "dividends_paid_ttm": 36421670.7, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 427441206, "cash_and_equivalents": 1315014889, "total_current_assets": 7181019734, "total_current_liabilities": 4848776031, "net_ppe": null, "total_assets": 12952308620, "total_debt": 2712087528, "total_equity": 3271722057, "net_working_capital": 1134716342, "book_value_per_share": 18.1831, "retained_earnings": 33482128, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 484271201, "tangible_book_per_share": 2.6914 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 73, "rank_pb": 65, "rank_ptbv": 92, "rank_ps": 34, "rank_pcf": 67, "rank_ev_ebitda": 75, "rank_ev_ebit": 84, "rank_earnings_yield": 73, "rank_fcf_yield": 50, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 46, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 85, "rank_fcf_margin": 66, "rank_piotroski": 36, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 39 }, "composites": { "value_composite": 88, "quality_composite": 78, "momentum_composite": 26, "growth_composite": 68, "yield_composite": 69, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.1625, "os_score": 0.12, "value_percentile": 0.12, "quality_percentile": 0.22, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4016, "ticker_id": 1253, "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": "2026-06-07T06:52:53.340653+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.68, "market_cap": 10198562650.64, "market_cap_usd": 10198562650.64, "enterprise_value": 11595635289.64, "shares_outstanding": 179932298, "fx_rate_to_usd": null, "pe_ratio": 32.70936992, "pb_ratio": 3.11718492, "ptbv_ratio": 21.05961005, "ps_ratio": 1.28270066, "pcf_ratio": 15.7312323, "pfcf_ratio": 11.12913171, "ev_ebitda": 19.25073758, "ev_ebit": 31.55338333, "ev_sales": 1.45841425, "ev_fcf": 12.65368041, "earnings_yield": 0.03057228, "fcf_yield": 0.07902839, "dividend_yield": 0.00357126, "buyback_yield": 0, "shareholder_yield": 0.00357126, "debt_paydown_yield": null, "total_yield": 0.00357126, "gross_margin": 0.17663423, "operating_margin": 0.04622053, "net_margin": 0.03921508, "ebitda_margin": 0.07575888, "fcf_margin": 0.11525613, "roe": 0.09529945, "roa": 0.02407241, "roic": 0.07512608, "roc_greenblatt": null, "asset_turnover": 0.61385594, "cash_conversion": 2.93907654, "accruals_ratio": -0.02598046, "sbc_to_revenue": null, "debt_to_equity": 2.83953772, "net_debt_to_ebitda": 2.3193795, "debt_to_assets": 0.20939028, "interest_coverage": 0.85975008, "current_ratio": 1.48099638, "quick_ratio": 0.72517129, "net_debt": 1397072639, "revenue_growth_1y": 0.20447374, "revenue_growth_3y_cagr": 0.18616183, "revenue_growth_5y_cagr": 0.14977161, "eps_growth_1y": -0.21502188, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38551304, "book_value_growth_1y": 0.12228969, "piotroski_f_score": 6, "altman_z_score": 1.5858492, "earnings_stability_5y": 0.510285, "revenue_stability_5y": 0.249214, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05094554, "price_return_3m": -0.0752524, "price_return_6m": -0.07002843, "price_return_9m": -0.05645458, "price_return_12m": 0.23689563, "price_return_12m_ex1m": 0.30329257, "distance_from_52w_high": -0.27604538, "distance_from_52w_low": 0.20250855, "relative_strength": 0.13693205, "local_beta": -0.0001, "volatility_252d": 0.457221, "volatility_60d": 0.872355, "max_drawdown_12m": -0.30710722, "revenue_ttm": 7950851637, "gross_profit_ttm": 1404392574, "ebit_ttm": 367492613, "ebitda_ttm": 602347585, "net_income_ttm": 311793308, "eps_diluted_ttm": 1.7328368, "operating_cash_flow_ttm": 648300302, "capital_expenditure_ttm": 268084095, "fcf_ttm": 916384397, "dividends_paid_ttm": 36421670.7, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 427441206, "cash_and_equivalents": 1315014889, "total_current_assets": 7181019734, "total_current_liabilities": 4848776031, "net_ppe": null, "total_assets": 12952308620, "total_debt": 2712087528, "total_equity": 3271722057, "net_working_capital": 1134716342, "book_value_per_share": 18.18307271, "retained_earnings": 33482128, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 484271201, "tangible_book_per_share": 2.69140786, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 73, "rank_pb": 65, "rank_ptbv": 92, "rank_ps": 34, "rank_pcf": 67, "rank_ev_ebitda": 75, "rank_ev_ebit": 84, "rank_earnings_yield": 73, "rank_fcf_yield": 50, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 46, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 85, "rank_fcf_margin": 66, "rank_piotroski": 36, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 39, "value_composite": 88, "quality_composite": 78, "momentum_composite": 26, "growth_composite": 68, "yield_composite": 69, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 79, "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": 56.68, "os": 0.12, "value": 0.12, "quality": 0.22, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 32.7094, "earnings_yield": 0.0306, "shareholder_yield": 0.0036, "roe": 0.0953, "momentum_12_1": 0.3033, "complete_fields": { "id": 4016, "ticker_id": 1253, "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": "2026-06-07T06:52:53.340653+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.68, "market_cap": 10198562650.64, "market_cap_usd": 10198562650.64, "enterprise_value": 11595635289.64, "shares_outstanding": 179932298, "fx_rate_to_usd": null, "pe_ratio": 32.70936992, "pb_ratio": 3.11718492, "ptbv_ratio": 21.05961005, "ps_ratio": 1.28270066, "pcf_ratio": 15.7312323, "pfcf_ratio": 11.12913171, "ev_ebitda": 19.25073758, "ev_ebit": 31.55338333, "ev_sales": 1.45841425, "ev_fcf": 12.65368041, "earnings_yield": 0.03057228, "fcf_yield": 0.07902839, "dividend_yield": 0.00357126, "buyback_yield": 0, "shareholder_yield": 0.00357126, "debt_paydown_yield": null, "total_yield": 0.00357126, "gross_margin": 0.17663423, "operating_margin": 0.04622053, "net_margin": 0.03921508, "ebitda_margin": 0.07575888, "fcf_margin": 0.11525613, "roe": 0.09529945, "roa": 0.02407241, "roic": 0.07512608, "roc_greenblatt": null, "asset_turnover": 0.61385594, "cash_conversion": 2.93907654, "accruals_ratio": -0.02598046, "sbc_to_revenue": null, "debt_to_equity": 2.83953772, "net_debt_to_ebitda": 2.3193795, "debt_to_assets": 0.20939028, "interest_coverage": 0.85975008, "current_ratio": 1.48099638, "quick_ratio": 0.72517129, "net_debt": 1397072639, "revenue_growth_1y": 0.20447374, "revenue_growth_3y_cagr": 0.18616183, "revenue_growth_5y_cagr": 0.14977161, "eps_growth_1y": -0.21502188, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.38551304, "book_value_growth_1y": 0.12228969, "piotroski_f_score": 6, "altman_z_score": 1.5858492, "earnings_stability_5y": 0.510285, "revenue_stability_5y": 0.249214, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05094554, "price_return_3m": -0.0752524, "price_return_6m": -0.07002843, "price_return_9m": -0.05645458, "price_return_12m": 0.23689563, "price_return_12m_ex1m": 0.30329257, "distance_from_52w_high": -0.27604538, "distance_from_52w_low": 0.20250855, "relative_strength": 0.13693205, "local_beta": -0.0001, "volatility_252d": 0.457221, "volatility_60d": 0.872355, "max_drawdown_12m": -0.30710722, "revenue_ttm": 7950851637, "gross_profit_ttm": 1404392574, "ebit_ttm": 367492613, "ebitda_ttm": 602347585, "net_income_ttm": 311793308, "eps_diluted_ttm": 1.7328368, "operating_cash_flow_ttm": 648300302, "capital_expenditure_ttm": 268084095, "fcf_ttm": 916384397, "dividends_paid_ttm": 36421670.7, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 427441206, "cash_and_equivalents": 1315014889, "total_current_assets": 7181019734, "total_current_liabilities": 4848776031, "net_ppe": null, "total_assets": 12952308620, "total_debt": 2712087528, "total_equity": 3271722057, "net_working_capital": 1134716342, "book_value_per_share": 18.18307271, "retained_earnings": 33482128, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 484271201, "tangible_book_per_share": 2.69140786, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 73, "rank_pb": 65, "rank_ptbv": 92, "rank_ps": 34, "rank_pcf": 67, "rank_ev_ebitda": 75, "rank_ev_ebit": 84, "rank_earnings_yield": 73, "rank_fcf_yield": 50, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 46, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 85, "rank_fcf_margin": 66, "rank_piotroski": 36, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 39, "value_composite": 88, "quality_composite": 78, "momentum_composite": 26, "growth_composite": 68, "yield_composite": 69, "svqf_composite": 87, "vc1_composite": 80, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 79, "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": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 7577500000, "cost_of_revenue": 6248800000, "gross_profit": 1328700000, "ebit": 464600000, "ebitda": 724100000, "pretax_income": 267600000, "tax_provision": -91400000, "net_income": 351900000, "net_income_to_common": 351900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1949800000, "total_current_assets": 7150100000, "total_assets": 12920200000, "short_term_debt": 126000000, "long_term_debt": 13692811000, "total_debt": 13818811000, "total_liabilities": 9108200000, "total_equity": 3444700000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 2721300000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 483900000, "free_cash_flow": 1353900000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256100, "ticker_id": 1253, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464600000", "ebitda": "724100000", "netIncome": "351900000", "grossProfit": "1328700000", "depreciation": "None", "totalRevenue": "7577500000", "costOfRevenue": "6248800000", "interestIncome": "119700000", "incomeBeforeTax": "267600000", "interestExpense": "197000000", "operatingIncome": "608500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-91400000", "reportedCurrency": "USD", "netInterestIncome": "-161700000", "nonInterestIncome": "None", "operatingExpenses": "720200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6248800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259500000", "sellingGeneralAndAdministrative": "213600000", "netIncomeFromContinuingOperations": "359000000" }, "balance": { "goodwill": "21300000", "inventory": "3184700000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12920200000", "longTermDebt": "13692811000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2700000000", "reportedCurrency": "BRL", "retainedEarnings": "None", "totalLiabilities": "9108200000", "otherCurrentAssets": "460800000", "totalCurrentAssets": "7150100000", "currentLongTermDebt": "579650000", "longTermInvestments": "1755444000", "shortTermInvestments": "676100000", "currentNetReceivables": "878700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5770100000", "currentAccountsPayable": "1179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711900000", "totalShareholderEquity": "3444700000", "capitalLeaseObligations": "650068000", "otherCurrentLiabilities": "776300000", "totalCurrentLiabilities": "4761700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4346500000", "cashAndShortTermInvestments": "1949800000", "commonStockSharesOutstanding": "183284992", "intangibleAssetsExcludingGoodwill": "2700000000", "cashAndCashEquivalentsAtCarryingValue": "1949800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-382200000", "operatingCashflow": "870000000", "capitalExpenditures": "483900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146100000", "cashflowFromInvestment": "-611700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7577500000, "cost_of_revenue": 6248800000, "gross_profit": 1328700000, "research_and_development": 74400000, "selling_general_admin": 213600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464600000, "depreciation_amortisation": 259500000, "ebitda": 724100000, "interest_expense": 197000000, "interest_income": null, "other_non_operating": null, "pretax_income": 267600000, "tax_provision": -91400000, "effective_tax_rate": null, "net_income": 351900000, "net_income_continuing_ops": 359000000, "net_income_to_common": 351900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1949800000, "short_term_investments": 676100000, "net_receivables": 878700000, "inventory": 3184700000, "other_current_assets": null, "total_current_assets": 7150100000, "net_ppe": null, "goodwill": 21300000, "intangible_assets": 2700000000, "goodwill_and_intangibles": 2721300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5770100000, "total_assets": 12920200000, "short_term_debt": 126000000, "accounts_payable": 1179700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4761700000, "long_term_debt": 13692811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4346500000, "total_liabilities": 9108200000, "total_debt": 13818811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3444700000, "shares_outstanding": 183284992, "operating_cash_flow": 870000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 483900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -611700000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146100000, "free_cash_flow": 1353900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "464600000", "ebitda": "724100000", "netIncome": "351900000", "grossProfit": "1328700000", "depreciation": "None", "totalRevenue": "7577500000", "costOfRevenue": "6248800000", "interestIncome": "119700000", "incomeBeforeTax": "267600000", "interestExpense": "197000000", "operatingIncome": "608500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-91400000", "reportedCurrency": "USD", "netInterestIncome": "-161700000", "nonInterestIncome": "None", "operatingExpenses": "720200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6248800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259500000", "sellingGeneralAndAdministrative": "213600000", "netIncomeFromContinuingOperations": "359000000" }, "balance": { "goodwill": "21300000", "inventory": "3184700000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12920200000", "longTermDebt": "13692811000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2700000000", "reportedCurrency": "BRL", "retainedEarnings": "None", "totalLiabilities": "9108200000", "otherCurrentAssets": "460800000", "totalCurrentAssets": "7150100000", "currentLongTermDebt": "579650000", "longTermInvestments": "1755444000", "shortTermInvestments": "676100000", "currentNetReceivables": "878700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5770100000", "currentAccountsPayable": "1179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711900000", "totalShareholderEquity": "3444700000", "capitalLeaseObligations": "650068000", "otherCurrentLiabilities": "776300000", "totalCurrentLiabilities": "4761700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4346500000", "cashAndShortTermInvestments": "1949800000", "commonStockSharesOutstanding": "183284992", "intangibleAssetsExcludingGoodwill": "2700000000", "cashAndCashEquivalentsAtCarryingValue": "1949800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-382200000", "operatingCashflow": "870000000", "capitalExpenditures": "483900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146100000", "cashflowFromInvestment": "-611700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 6394700000, "cost_of_revenue": 5241600000, "gross_profit": 1153100000, "ebit": 769500000, "ebitda": 1013100000, "pretax_income": 557000000, "tax_provision": 202400000, "net_income": 352500000, "net_income_to_common": 352500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1563000000, "total_current_assets": 6512400000, "total_assets": 11824300000, "short_term_debt": 133000000, "long_term_debt": 2377300000, "total_debt": 2510300000, "total_liabilities": 8479700000, "total_equity": 3075600000, "shares_outstanding": 183658201, "goodwill_and_intangibles": 2502888552 }, "cash_flow": { "operating_cash_flow": 871200000, "capital_expenditure": 466200000, "free_cash_flow": 1337400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256105, "ticker_id": 1253, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "769500000", "ebitda": "1013100000", "netIncome": "352500000", "grossProfit": "1153100000", "depreciation": "None", "totalRevenue": "6394700000", "costOfRevenue": "5241600000", "interestIncome": "141900000", "incomeBeforeTax": "557000000", "interestExpense": "225450874", "operatingIncome": "667500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "202400000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "485600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5241600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243600000", "sellingGeneralAndAdministrative": "198900000", "netIncomeFromContinuingOperations": "354600000" }, "balance": { "goodwill": "19188552", "inventory": "2897000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11824300000", "longTermDebt": "2377300000", "shortTermDebt": "133000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2483700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8479700000", "otherCurrentAssets": "315000000", "totalCurrentAssets": "6512400000", "currentLongTermDebt": "113800000", "longTermInvestments": "392000000", "shortTermInvestments": "639700000", "currentNetReceivables": "1097700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311900000", "currentAccountsPayable": "1009600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602900000", "totalShareholderEquity": "3075600000", "capitalLeaseObligations": "111800000", "otherCurrentLiabilities": "521900000", "totalCurrentLiabilities": "4416300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4063400000", "cashAndShortTermInvestments": "1563000000", "commonStockSharesOutstanding": "183658201", "intangibleAssetsExcludingGoodwill": "2483700000", "cashAndCashEquivalentsAtCarryingValue": "1563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-370200000", "operatingCashflow": "871200000", "capitalExpenditures": "466200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335700000", "cashflowFromInvestment": "-599700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6394700000, "cost_of_revenue": 5241600000, "gross_profit": 1153100000, "research_and_development": 55000000, "selling_general_admin": 198900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 769500000, "depreciation_amortisation": 243600000, "ebitda": 1013100000, "interest_expense": 225450874, "interest_income": null, "other_non_operating": null, "pretax_income": 557000000, "tax_provision": 202400000, "effective_tax_rate": null, "net_income": 352500000, "net_income_continuing_ops": 354600000, "net_income_to_common": 352500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1563000000, "short_term_investments": 639700000, "net_receivables": 1097700000, "inventory": 2897000000, "other_current_assets": null, "total_current_assets": 6512400000, "net_ppe": null, "goodwill": 19188552, "intangible_assets": 2483700000, "goodwill_and_intangibles": 2502888552, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5311900000, "total_assets": 11824300000, "short_term_debt": 133000000, "accounts_payable": 1009600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4416300000, "long_term_debt": 2377300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4063400000, "total_liabilities": 8479700000, "total_debt": 2510300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3075600000, "shares_outstanding": 183658201, "operating_cash_flow": 871200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -599700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335700000, "free_cash_flow": 1337400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "769500000", "ebitda": "1013100000", "netIncome": "352500000", "grossProfit": "1153100000", "depreciation": "None", "totalRevenue": "6394700000", "costOfRevenue": "5241600000", "interestIncome": "141900000", "incomeBeforeTax": "557000000", "interestExpense": "225450874", "operatingIncome": "667500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "202400000", "reportedCurrency": "USD", "netInterestIncome": "-108300000", "nonInterestIncome": "None", "operatingExpenses": "485600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5241600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243600000", "sellingGeneralAndAdministrative": "198900000", "netIncomeFromContinuingOperations": "354600000" }, "balance": { "goodwill": "19188552", "inventory": "2897000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11824300000", "longTermDebt": "2377300000", "shortTermDebt": "133000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2483700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8479700000", "otherCurrentAssets": "315000000", "totalCurrentAssets": "6512400000", "currentLongTermDebt": "113800000", "longTermInvestments": "392000000", "shortTermInvestments": "639700000", "currentNetReceivables": "1097700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311900000", "currentAccountsPayable": "1009600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602900000", "totalShareholderEquity": "3075600000", "capitalLeaseObligations": "111800000", "otherCurrentLiabilities": "521900000", "totalCurrentLiabilities": "4416300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4063400000", "cashAndShortTermInvestments": "1563000000", "commonStockSharesOutstanding": "183658201", "intangibleAssetsExcludingGoodwill": "2483700000", "cashAndCashEquivalentsAtCarryingValue": "1563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-370200000", "operatingCashflow": "871200000", "capitalExpenditures": "466200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335700000", "cashflowFromInvestment": "-599700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 5268500000, "cost_of_revenue": 4358900000, "gross_profit": 909600000, "ebit": 356500000, "ebitda": 598200000, "pretax_income": 120700000, "tax_provision": -43600000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629200000, "total_current_assets": 6055400000, "total_assets": 10782500000, "short_term_debt": 140900000, "long_term_debt": 2759300000, "total_debt": 2900200000, "total_liabilities": 7743200000, "total_equity": 2786500000, "shares_outstanding": 183658250, "goodwill_and_intangibles": 2331000000 }, "cash_flow": { "operating_cash_flow": 617000000, "capital_expenditure": 430800000, "free_cash_flow": 1047800000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256110, "ticker_id": 1253, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356500000", "ebitda": "598200000", "netIncome": "164000000", "grossProfit": "909600000", "depreciation": "None", "totalRevenue": "5268500000", "costOfRevenue": "4358900000", "interestIncome": "119500000", "incomeBeforeTax": "120700000", "interestExpense": "240680840", "operatingIncome": "314500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43600000", "reportedCurrency": "USD", "netInterestIncome": "-125200000", "nonInterestIncome": "None", "operatingExpenses": "595100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4358900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241700000", "sellingGeneralAndAdministrative": "204900000", "netIncomeFromContinuingOperations": "164300000" }, "balance": { "goodwill": "23800000", "inventory": "2610600000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10782500000", "longTermDebt": "2759300000", "shortTermDebt": "140900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2307200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7743200000", "otherCurrentAssets": "355800000", "totalCurrentAssets": "6055400000", "currentLongTermDebt": "127100000", "longTermInvestments": "198200000", "shortTermInvestments": "521700000", "currentNetReceivables": "938100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727100000", "currentAccountsPayable": "821775362", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2982400000", "totalShareholderEquity": "2786500000", "capitalLeaseObligations": "96000000", "otherCurrentLiabilities": "530144861", "totalCurrentLiabilities": "3665600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4077600000", "cashAndShortTermInvestments": "1629200000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2307200000", "cashAndCashEquivalentsAtCarryingValue": "1629200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164300000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-287100000", "operatingCashflow": "617000000", "capitalExpenditures": "430800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-348700000", "cashflowFromInvestment": "-447600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242038230", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5268500000, "cost_of_revenue": 4358900000, "gross_profit": 909600000, "research_and_development": 90300000, "selling_general_admin": 204900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356500000, "depreciation_amortisation": 241700000, "ebitda": 598200000, "interest_expense": 240680840, "interest_income": null, "other_non_operating": null, "pretax_income": 120700000, "tax_provision": -43600000, "effective_tax_rate": null, "net_income": 164000000, "net_income_continuing_ops": 164300000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1629200000, "short_term_investments": 521700000, "net_receivables": 938100000, "inventory": 2610600000, "other_current_assets": null, "total_current_assets": 6055400000, "net_ppe": null, "goodwill": 23800000, "intangible_assets": 2307200000, "goodwill_and_intangibles": 2331000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4727100000, "total_assets": 10782500000, "short_term_debt": 140900000, "accounts_payable": 821775362, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3665600000, "long_term_debt": 2759300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4077600000, "total_liabilities": 7743200000, "total_debt": 2900200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2786500000, "shares_outstanding": 183658250, "operating_cash_flow": 617000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447600000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -348700000, "free_cash_flow": 1047800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356500000", "ebitda": "598200000", "netIncome": "164000000", "grossProfit": "909600000", "depreciation": "None", "totalRevenue": "5268500000", "costOfRevenue": "4358900000", "interestIncome": "119500000", "incomeBeforeTax": "120700000", "interestExpense": "240680840", "operatingIncome": "314500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43600000", "reportedCurrency": "USD", "netInterestIncome": "-125200000", "nonInterestIncome": "None", "operatingExpenses": "595100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "90300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4358900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241700000", "sellingGeneralAndAdministrative": "204900000", "netIncomeFromContinuingOperations": "164300000" }, "balance": { "goodwill": "23800000", "inventory": "2610600000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10782500000", "longTermDebt": "2759300000", "shortTermDebt": "140900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2307200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7743200000", "otherCurrentAssets": "355800000", "totalCurrentAssets": "6055400000", "currentLongTermDebt": "127100000", "longTermInvestments": "198200000", "shortTermInvestments": "521700000", "currentNetReceivables": "938100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727100000", "currentAccountsPayable": "821775362", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2982400000", "totalShareholderEquity": "2786500000", "capitalLeaseObligations": "96000000", "otherCurrentLiabilities": "530144861", "totalCurrentLiabilities": "3665600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4077600000", "cashAndShortTermInvestments": "1629200000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2307200000", "cashAndCashEquivalentsAtCarryingValue": "1629200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164300000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-287100000", "operatingCashflow": "617000000", "capitalExpenditures": "430800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-348700000", "cashflowFromInvestment": "-447600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242038230", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 4540400000, "cost_of_revenue": 3628200000, "gross_profit": 912200000, "ebit": 18100000, "ebitda": 228400000, "pretax_income": -205800000, "tax_provision": -2300000, "net_income": -185400000, "net_income_to_common": -185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1816900000, "total_current_assets": 5756600000, "total_assets": 10142100000, "short_term_debt": 320500000, "long_term_debt": 2894700000, "total_debt": 3215200000, "total_liabilities": 7317800000, "total_equity": 2567500000, "shares_outstanding": 183658250, "goodwill_and_intangibles": 2246500000 }, "cash_flow": { "operating_cash_flow": 751300000, "capital_expenditure": 256000000, "free_cash_flow": 1007300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256115, "ticker_id": 1253, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18100000", "ebitda": "228400000", "netIncome": "-185400000", "grossProfit": "912200000", "depreciation": "None", "totalRevenue": "4540400000", "costOfRevenue": "3628200000", "interestIncome": "48000000", "incomeBeforeTax": "-205800000", "interestExpense": "236048860", "operatingIncome": "-110500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-192400000", "nonInterestIncome": "None", "operatingExpenses": "1022700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210300000", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "-203500000" }, "balance": { "goodwill": "22300000", "inventory": "2295200000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10142100000", "longTermDebt": "2894700000", "shortTermDebt": "320500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2224200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7317800000", "otherCurrentAssets": "285500000", "totalCurrentAssets": "5756600000", "currentLongTermDebt": "308500000", "longTermInvestments": "182300000", "shortTermInvestments": "494400000", "currentNetReceivables": "864600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4385500000", "currentAccountsPayable": "757917515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3274200000", "totalShareholderEquity": "2567500000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "496120952", "totalCurrentLiabilities": "3217300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4100500000", "cashAndShortTermInvestments": "1816900000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2224200000", "cashAndCashEquivalentsAtCarryingValue": "1816900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-294300000", "operatingCashflow": "751300000", "capitalExpenditures": "256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669200000", "cashflowFromInvestment": "-109500000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4540400000, "cost_of_revenue": 3628200000, "gross_profit": 912200000, "research_and_development": 110000000, "selling_general_admin": 184900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18100000, "depreciation_amortisation": 210300000, "ebitda": 228400000, "interest_expense": 236048860, "interest_income": null, "other_non_operating": null, "pretax_income": -205800000, "tax_provision": -2300000, "effective_tax_rate": null, "net_income": -185400000, "net_income_continuing_ops": -203500000, "net_income_to_common": -185400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1816900000, "short_term_investments": 494400000, "net_receivables": 864600000, "inventory": 2295200000, "other_current_assets": null, "total_current_assets": 5756600000, "net_ppe": null, "goodwill": 22300000, "intangible_assets": 2224200000, "goodwill_and_intangibles": 2246500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4385500000, "total_assets": 10142100000, "short_term_debt": 320500000, "accounts_payable": 757917515, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3217300000, "long_term_debt": 2894700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4100500000, "total_liabilities": 7317800000, "total_debt": 3215200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2567500000, "shares_outstanding": 183658250, "operating_cash_flow": 751300000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -669200000, "free_cash_flow": 1007300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18100000", "ebitda": "228400000", "netIncome": "-185400000", "grossProfit": "912200000", "depreciation": "None", "totalRevenue": "4540400000", "costOfRevenue": "3628200000", "interestIncome": "48000000", "incomeBeforeTax": "-205800000", "interestExpense": "236048860", "operatingIncome": "-110500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-2300000", "reportedCurrency": "USD", "netInterestIncome": "-192400000", "nonInterestIncome": "None", "operatingExpenses": "1022700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "110000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3628200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210300000", "sellingGeneralAndAdministrative": "184900000", "netIncomeFromContinuingOperations": "-203500000" }, "balance": { "goodwill": "22300000", "inventory": "2295200000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10142100000", "longTermDebt": "2894700000", "shortTermDebt": "320500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2224200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7317800000", "otherCurrentAssets": "285500000", "totalCurrentAssets": "5756600000", "currentLongTermDebt": "308500000", "longTermInvestments": "182300000", "shortTermInvestments": "494400000", "currentNetReceivables": "864600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4385500000", "currentAccountsPayable": "757917515", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3274200000", "totalShareholderEquity": "2567500000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "496120952", "totalCurrentLiabilities": "3217300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4100500000", "cashAndShortTermInvestments": "1816900000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2224200000", "cashAndCashEquivalentsAtCarryingValue": "1816900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-203500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-294300000", "operatingCashflow": "751300000", "capitalExpenditures": "256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669200000", "cashflowFromInvestment": "-109500000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 4201065443, "cost_of_revenue": 3537600000, "gross_profit": 655853594, "ebit": 271173454, "ebitda": 479900000, "pretax_income": 27400000, "tax_provision": 70900000, "net_income": -44700000, "net_income_to_common": -44700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1818300000, "total_current_assets": 5875800000, "total_assets": 10155000000, "short_term_debt": 585700000, "long_term_debt": 3452700000, "total_debt": 4038400000, "total_liabilities": 7380000000, "total_equity": 2667900000, "shares_outstanding": 183682500, "goodwill_and_intangibles": 2213400000 }, "cash_flow": { "operating_cash_flow": 515300000, "capital_expenditure": 268200000, "free_cash_flow": 783500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256120, "ticker_id": 1253, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271173454", "ebitda": "479900000", "netIncome": "-44700000", "grossProfit": "655853594", "depreciation": "None", "totalRevenue": "4201065443", "costOfRevenue": "3537600000", "interestIncome": "21000000", "incomeBeforeTax": "27400000", "interestExpense": "256292047", "operatingIncome": "201300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70900000", "reportedCurrency": "USD", "netInterestIncome": "-180800000", "nonInterestIncome": "None", "operatingExpenses": "458300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43253190", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3537600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208726546", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "-43500000" }, "balance": { "goodwill": "21400000", "inventory": "1955200000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10155000000", "longTermDebt": "3452700000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2192000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7380000000", "otherCurrentAssets": "456100000", "totalCurrentAssets": "5875800000", "currentLongTermDebt": "574200000", "longTermInvestments": "70000000", "shortTermInvestments": "750800000", "currentNetReceivables": "895400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279200000", "currentAccountsPayable": "510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4090700000", "totalShareholderEquity": "2667900000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "414000000", "totalCurrentLiabilities": "2828800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "4551200000", "cashAndShortTermInvestments": "1818300000", "commonStockSharesOutstanding": "183682500", "intangibleAssetsExcludingGoodwill": "2192000000", "cashAndCashEquivalentsAtCarryingValue": "1818300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "474400000", "operatingCashflow": "515300000", "capitalExpenditures": "268200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441041817", "cashflowFromInvestment": "-131600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4201065443, "cost_of_revenue": 3537600000, "gross_profit": 655853594, "research_and_development": 43253190, "selling_general_admin": 153200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271173454, "depreciation_amortisation": 208726546, "ebitda": 479900000, "interest_expense": 256292047, "interest_income": null, "other_non_operating": null, "pretax_income": 27400000, "tax_provision": 70900000, "effective_tax_rate": null, "net_income": -44700000, "net_income_continuing_ops": -43500000, "net_income_to_common": -44700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1818300000, "short_term_investments": 750800000, "net_receivables": 895400000, "inventory": 1955200000, "other_current_assets": null, "total_current_assets": 5875800000, "net_ppe": null, "goodwill": 21400000, "intangible_assets": 2192000000, "goodwill_and_intangibles": 2213400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4279200000, "total_assets": 10155000000, "short_term_debt": 585700000, "accounts_payable": 510000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2828800000, "long_term_debt": 3452700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4551200000, "total_liabilities": 7380000000, "total_debt": 4038400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 2667900000, "shares_outstanding": 183682500, "operating_cash_flow": 515300000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441041817, "free_cash_flow": 783500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271173454", "ebitda": "479900000", "netIncome": "-44700000", "grossProfit": "655853594", "depreciation": "None", "totalRevenue": "4201065443", "costOfRevenue": "3537600000", "interestIncome": "21000000", "incomeBeforeTax": "27400000", "interestExpense": "256292047", "operatingIncome": "201300000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70900000", "reportedCurrency": "USD", "netInterestIncome": "-180800000", "nonInterestIncome": "None", "operatingExpenses": "458300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43253190", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3537600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208726546", "sellingGeneralAndAdministrative": "153200000", "netIncomeFromContinuingOperations": "-43500000" }, "balance": { "goodwill": "21400000", "inventory": "1955200000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10155000000", "longTermDebt": "3452700000", "shortTermDebt": "585700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2192000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7380000000", "otherCurrentAssets": "456100000", "totalCurrentAssets": "5875800000", "currentLongTermDebt": "574200000", "longTermInvestments": "70000000", "shortTermInvestments": "750800000", "currentNetReceivables": "895400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279200000", "currentAccountsPayable": "510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4090700000", "totalShareholderEquity": "2667900000", "capitalLeaseObligations": "63800000", "otherCurrentLiabilities": "414000000", "totalCurrentLiabilities": "2828800000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "4551200000", "cashAndShortTermInvestments": "1818300000", "commonStockSharesOutstanding": "183682500", "intangibleAssetsExcludingGoodwill": "2192000000", "cashAndCashEquivalentsAtCarryingValue": "1818300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "474400000", "operatingCashflow": "515300000", "capitalExpenditures": "268200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441041817", "cashflowFromInvestment": "-131600000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 3771100000, "cost_of_revenue": 3293500000, "gross_profit": 477600000, "ebit": -415400000, "ebitda": -123300000, "pretax_income": -635200000, "tax_provision": 93100000, "net_income": -731900000, "net_income_to_common": -731900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1883100000, "total_current_assets": 6115700000, "total_assets": 10516000000, "short_term_debt": 386900000, "long_term_debt": null, "total_debt": 386900000, "total_liabilities": 7608500000, "total_equity": 2794900000, "shares_outstanding": 184041000, "goodwill_and_intangibles": 2075600000 }, "cash_flow": { "operating_cash_flow": -1290200000, "capital_expenditure": 223700000, "free_cash_flow": -1066500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256125, "ticker_id": 1253, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-415400000", "ebitda": "-123300000", "netIncome": "-731900000", "grossProfit": "477600000", "depreciation": "None", "totalRevenue": "3771100000", "costOfRevenue": "3293500000", "interestIncome": "None", "incomeBeforeTax": "-635200000", "interestExpense": "239291385", "operatingIncome": "-323400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "93100000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "801000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30069812", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3293500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292100000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21700000", "inventory": "2390100000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10516000000", "longTermDebt": "None", "shortTermDebt": "386900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2053900000", "reportedCurrency": "USD", "retainedEarnings": "-31600000", "totalLiabilities": "7608500000", "otherCurrentAssets": "237200000", "totalCurrentAssets": "6115700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "817500000", "currentNetReceivables": "787800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400300000", "currentAccountsPayable": "502300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4512700000", "totalShareholderEquity": "2794900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "393400000", "totalCurrentLiabilities": "2428700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5179800000", "cashAndShortTermInvestments": "1883100000", "commonStockSharesOutstanding": "184041000", "intangibleAssetsExcludingGoodwill": "2053900000", "cashAndCashEquivalentsAtCarryingValue": "1883100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-728300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27245745", "operatingCashflow": "-1290200000", "capitalExpenditures": "223700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008700000", "cashflowFromInvestment": "-105300000", "stockBasedCompensation": "-1720837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3771100000, "cost_of_revenue": 3293500000, "gross_profit": 477600000, "research_and_development": 30069812, "selling_general_admin": 143400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -415400000, "depreciation_amortisation": 292100000, "ebitda": -123300000, "interest_expense": 239291385, "interest_income": null, "other_non_operating": null, "pretax_income": -635200000, "tax_provision": 93100000, "effective_tax_rate": null, "net_income": -731900000, "net_income_continuing_ops": null, "net_income_to_common": -731900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1883100000, "short_term_investments": 817500000, "net_receivables": 787800000, "inventory": 2390100000, "other_current_assets": null, "total_current_assets": 6115700000, "net_ppe": null, "goodwill": 21700000, "intangible_assets": 2053900000, "goodwill_and_intangibles": 2075600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4400300000, "total_assets": 10516000000, "short_term_debt": 386900000, "accounts_payable": 502300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2428700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5179800000, "total_liabilities": 7608500000, "total_debt": 386900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31600000, "total_equity": 2794900000, "shares_outstanding": 184041000, "operating_cash_flow": -1290200000, "stock_based_compensation": -1720837, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1008700000, "free_cash_flow": -1066500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-415400000", "ebitda": "-123300000", "netIncome": "-731900000", "grossProfit": "477600000", "depreciation": "None", "totalRevenue": "3771100000", "costOfRevenue": "3293500000", "interestIncome": "None", "incomeBeforeTax": "-635200000", "interestExpense": "239291385", "operatingIncome": "-323400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "93100000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "801000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30069812", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3293500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292100000", "sellingGeneralAndAdministrative": "143400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21700000", "inventory": "2390100000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10516000000", "longTermDebt": "None", "shortTermDebt": "386900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2053900000", "reportedCurrency": "USD", "retainedEarnings": "-31600000", "totalLiabilities": "7608500000", "otherCurrentAssets": "237200000", "totalCurrentAssets": "6115700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "817500000", "currentNetReceivables": "787800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400300000", "currentAccountsPayable": "502300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4512700000", "totalShareholderEquity": "2794900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "393400000", "totalCurrentLiabilities": "2428700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5179800000", "cashAndShortTermInvestments": "1883100000", "commonStockSharesOutstanding": "184041000", "intangibleAssetsExcludingGoodwill": "2053900000", "cashAndCashEquivalentsAtCarryingValue": "1883100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-728300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27245745", "operatingCashflow": "-1290200000", "capitalExpenditures": "223700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1008700000", "cashflowFromInvestment": "-105300000", "stockBasedCompensation": "-1720837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 5462600000, "cost_of_revenue": 4667100000, "gross_profit": 795500000, "ebit": 22100000, "ebitda": 231800000, "pretax_income": -186200000, "tax_provision": 130300000, "net_income": -322300000, "net_income_to_common": -322300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855200000, "total_current_assets": 8571400000, "total_assets": 10572500000, "short_term_debt": 23900000, "long_term_debt": null, "total_debt": 23900000, "total_liabilities": 6957900000, "total_equity": 3517700000, "shares_outstanding": 183962500, "goodwill_and_intangibles": 894100000 }, "cash_flow": { "operating_cash_flow": 893800000, "capital_expenditure": 567800000, "free_cash_flow": 1461600000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256130, "ticker_id": 1253, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22100000", "ebitda": "231800000", "netIncome": "-322300000", "grossProfit": "795500000", "depreciation": "None", "totalRevenue": "5462600000", "costOfRevenue": "4667100000", "interestIncome": "None", "incomeBeforeTax": "-186200000", "interestExpense": "227570277", "operatingIncome": "-77000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "130300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "872500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4667100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209700000", "sellingGeneralAndAdministrative": "190200000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10000000", "inventory": "1274800000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10572500000", "longTermDebt": "None", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "884100000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "6957900000", "otherCurrentAssets": "5325800000", "totalCurrentAssets": "8571400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "409800000", "currentNetReceivables": "705800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2001100000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147200000", "totalShareholderEquity": "3517700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5191700000", "totalCurrentLiabilities": "6386000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "571900000", "cashAndShortTermInvestments": "855200000", "commonStockSharesOutstanding": "183962500", "intangibleAssetsExcludingGoodwill": "884100000", "cashAndCashEquivalentsAtCarryingValue": "855200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316500000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "147300000", "operatingCashflow": "893800000", "capitalExpenditures": "567800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "407700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5462600000, "cost_of_revenue": 4667100000, "gross_profit": 795500000, "research_and_development": 49400000, "selling_general_admin": 190200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22100000, "depreciation_amortisation": 209700000, "ebitda": 231800000, "interest_expense": 227570277, "interest_income": null, "other_non_operating": null, "pretax_income": -186200000, "tax_provision": 130300000, "effective_tax_rate": null, "net_income": -322300000, "net_income_continuing_ops": null, "net_income_to_common": -322300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855200000, "short_term_investments": 409800000, "net_receivables": 705800000, "inventory": 1274800000, "other_current_assets": null, "total_current_assets": 8571400000, "net_ppe": null, "goodwill": 10000000, "intangible_assets": 884100000, "goodwill_and_intangibles": 894100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2001100000, "total_assets": 10572500000, "short_term_debt": 23900000, "accounts_payable": 358000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6386000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 571900000, "total_liabilities": 6957900000, "total_debt": 23900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3517700000, "shares_outstanding": 183962500, "operating_cash_flow": 893800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 567800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 407700000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257000000, "free_cash_flow": 1461600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22100000", "ebitda": "231800000", "netIncome": "-322300000", "grossProfit": "795500000", "depreciation": "None", "totalRevenue": "5462600000", "costOfRevenue": "4667100000", "interestIncome": "None", "incomeBeforeTax": "-186200000", "interestExpense": "227570277", "operatingIncome": "-77000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "130300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "872500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4667100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209700000", "sellingGeneralAndAdministrative": "190200000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10000000", "inventory": "1274800000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10572500000", "longTermDebt": "None", "shortTermDebt": "23900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "884100000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "6957900000", "otherCurrentAssets": "5325800000", "totalCurrentAssets": "8571400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "409800000", "currentNetReceivables": "705800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2001100000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147200000", "totalShareholderEquity": "3517700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5191700000", "totalCurrentLiabilities": "6386000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "571900000", "cashAndShortTermInvestments": "855200000", "commonStockSharesOutstanding": "183962500", "intangibleAssetsExcludingGoodwill": "884100000", "cashAndCashEquivalentsAtCarryingValue": "855200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316500000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "147300000", "operatingCashflow": "893800000", "capitalExpenditures": "567800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257000000", "cashflowFromInvestment": "407700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 5071100000, "cost_of_revenue": 4303100000, "gross_profit": 768000000, "ebit": 92300000, "ebitda": 365800000, "pretax_income": -136200000, "tax_provision": 35000000, "net_income": -178200000, "net_income_to_common": -178200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280900000, "total_current_assets": 7071000000, "total_assets": 11293300000, "short_term_debt": 503300000, "long_term_debt": null, "total_debt": 503300000, "total_liabilities": 7353200000, "total_equity": 3845700000, "shares_outstanding": 183696250, "goodwill_and_intangibles": 1898800000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256135, "ticker_id": 1253, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "365800000", "netIncome": "-178200000", "grossProfit": "768000000", "depreciation": "None", "totalRevenue": "5071100000", "costOfRevenue": "4303100000", "interestIncome": "None", "incomeBeforeTax": "-136200000", "interestExpense": "230000000", "operatingIncome": "92300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "768000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4303100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10400000", "inventory": "2475600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11293300000", "longTermDebt": "None", "shortTermDebt": "503300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1888400000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "7353200000", "otherCurrentAssets": "1034600000", "totalCurrentAssets": "7071000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1743400000", "currentNetReceivables": "536500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4222300000", "currentAccountsPayable": "892100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3989100000", "totalShareholderEquity": "3845700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "469400000", "totalCurrentLiabilities": "3028600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324600000", "cashAndShortTermInvestments": "1280900000", "commonStockSharesOutstanding": "183696250", "intangibleAssetsExcludingGoodwill": "1888400000", "cashAndCashEquivalentsAtCarryingValue": "1280900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5071100000, "cost_of_revenue": 4303100000, "gross_profit": 768000000, "research_and_development": 46100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92300000, "depreciation_amortisation": null, "ebitda": 365800000, "interest_expense": 230000000, "interest_income": null, "other_non_operating": null, "pretax_income": -136200000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": -178200000, "net_income_continuing_ops": null, "net_income_to_common": -178200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1280900000, "short_term_investments": 1743400000, "net_receivables": 536500000, "inventory": 2475600000, "other_current_assets": null, "total_current_assets": 7071000000, "net_ppe": null, "goodwill": 10400000, "intangible_assets": 1888400000, "goodwill_and_intangibles": 1898800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4222300000, "total_assets": 11293300000, "short_term_debt": 503300000, "accounts_payable": 892100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3028600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4324600000, "total_liabilities": 7353200000, "total_debt": 503300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3845700000, "shares_outstanding": 183696250, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -503400000, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "365800000", "netIncome": "-178200000", "grossProfit": "768000000", "depreciation": "None", "totalRevenue": "5071100000", "costOfRevenue": "4303100000", "interestIncome": "None", "incomeBeforeTax": "-136200000", "interestExpense": "230000000", "operatingIncome": "92300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "768000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4303100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10400000", "inventory": "2475600000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11293300000", "longTermDebt": "None", "shortTermDebt": "503300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1888400000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "7353200000", "otherCurrentAssets": "1034600000", "totalCurrentAssets": "7071000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1743400000", "currentNetReceivables": "536500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4222300000", "currentAccountsPayable": "892100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3989100000", "totalShareholderEquity": "3845700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "469400000", "totalCurrentLiabilities": "3028600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324600000", "cashAndShortTermInvestments": "1280900000", "commonStockSharesOutstanding": "183696250", "intangibleAssetsExcludingGoodwill": "1888400000", "cashAndCashEquivalentsAtCarryingValue": "1280900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503400000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1442991909, "cost_of_revenue": 1183724817, "gross_profit": 259267091, "ebit": 73945773, "ebitda": 127146800, "pretax_income": 39343102, "tax_provision": 2403605, "net_income": 33263507, "net_income_to_common": 33263507, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1315014889, "total_current_assets": 7181019734, "total_assets": 12952308620, "short_term_debt": 117487528, "long_term_debt": 2594600000, "total_debt": 2712087528, "total_liabilities": 9290178190, "total_equity": 3271722057, "shares_outstanding": 179932298, "goodwill_and_intangibles": 2787450856 }, "cash_flow": { "operating_cash_flow": -392817292, "capital_expenditure": 75805648, "free_cash_flow": -317011644, "dividends_paid": 12945299, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256098, "ticker_id": 1253, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73945773", "ebitda": "127146800", "netIncome": "33263507", "grossProfit": "259267091", "depreciation": "None", "totalRevenue": "1442991909", "costOfRevenue": "1183724817", "interestIncome": "49800000", "incomeBeforeTax": "39343102", "interestExpense": "48217266", "operatingIncome": "73945773", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2403605", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "185321320", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15498821", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183724817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53201027", "sellingGeneralAndAdministrative": "51300000", "netIncomeFromContinuingOperations": "37100000" }, "balance": { "goodwill": "22214115", "inventory": "3664826549", "commonStock": "988063271", "currentDebt": "None", "investments": "None", "totalAssets": "12952308620", "longTermDebt": "2594600000", "shortTermDebt": "117487528", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2765236741", "reportedCurrency": "USD", "retainedEarnings": "33482128", "totalLiabilities": "9290178190", "otherCurrentAssets": "303284790", "totalCurrentAssets": "7181019734", "currentLongTermDebt": "95500000", "longTermInvestments": "215700000", "shortTermInvestments": "798708911", "currentNetReceivables": "1099184595", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5771288886", "currentAccountsPayable": "1276880475", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806197875", "totalShareholderEquity": "3271722057", "capitalLeaseObligations": "117400000", "otherCurrentLiabilities": "911106963", "totalCurrentLiabilities": "4848776031", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4441402158", "cashAndShortTermInvestments": "1315014889", "commonStockSharesOutstanding": "179932298", "intangibleAssetsExcludingGoodwill": "2765236741", "cashAndCashEquivalentsAtCarryingValue": "1315014889", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33263507", "profitLoss": "None", "dividendPayout": "12945299", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-412281663", "operatingCashflow": "-392817292", "capitalExpenditures": "75805648", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94873349", "cashflowFromInvestment": "-154948832", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12945299", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182165467", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53201027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1442991909, "cost_of_revenue": 1183724817, "gross_profit": 259267091, "research_and_development": 15498821, "selling_general_admin": 51300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73945773, "depreciation_amortisation": 53201027, "ebitda": 127146800, "interest_expense": 48217266, "interest_income": null, "other_non_operating": null, "pretax_income": 39343102, "tax_provision": 2403605, "effective_tax_rate": null, "net_income": 33263507, "net_income_continuing_ops": 37100000, "net_income_to_common": 33263507, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1315014889, "short_term_investments": 798708911, "net_receivables": 1099184595, "inventory": 3664826549, "other_current_assets": null, "total_current_assets": 7181019734, "net_ppe": null, "goodwill": 22214115, "intangible_assets": 2765236741, "goodwill_and_intangibles": 2787450856, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5771288886, "total_assets": 12952308620, "short_term_debt": 117487528, "accounts_payable": 1276880475, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4848776031, "long_term_debt": 2594600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4441402158, "total_liabilities": 9290178190, "total_debt": 2712087528, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33482128, "total_equity": 3271722057, "shares_outstanding": 179932298, "operating_cash_flow": -392817292, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75805648, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154948832, "dividends_paid": 12945299, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94873349, "free_cash_flow": -317011644, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73945773", "ebitda": "127146800", "netIncome": "33263507", "grossProfit": "259267091", "depreciation": "None", "totalRevenue": "1442991909", "costOfRevenue": "1183724817", "interestIncome": "49800000", "incomeBeforeTax": "39343102", "interestExpense": "48217266", "operatingIncome": "73945773", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2403605", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "185321320", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15498821", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183724817", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53201027", "sellingGeneralAndAdministrative": "51300000", "netIncomeFromContinuingOperations": "37100000" }, "balance": { "goodwill": "22214115", "inventory": "3664826549", "commonStock": "988063271", "currentDebt": "None", "investments": "None", "totalAssets": "12952308620", "longTermDebt": "2594600000", "shortTermDebt": "117487528", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2765236741", "reportedCurrency": "USD", "retainedEarnings": "33482128", "totalLiabilities": "9290178190", "otherCurrentAssets": "303284790", "totalCurrentAssets": "7181019734", "currentLongTermDebt": "95500000", "longTermInvestments": "215700000", "shortTermInvestments": "798708911", "currentNetReceivables": "1099184595", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5771288886", "currentAccountsPayable": "1276880475", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806197875", "totalShareholderEquity": "3271722057", "capitalLeaseObligations": "117400000", "otherCurrentLiabilities": "911106963", "totalCurrentLiabilities": "4848776031", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4441402158", "cashAndShortTermInvestments": "1315014889", "commonStockSharesOutstanding": "179932298", "intangibleAssetsExcludingGoodwill": "2765236741", "cashAndCashEquivalentsAtCarryingValue": "1315014889", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33263507", "profitLoss": "None", "dividendPayout": "12945299", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-412281663", "operatingCashflow": "-392817292", "capitalExpenditures": "75805648", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94873349", "cashflowFromInvestment": "-154948832", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12945299", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182165467", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53201027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 2651800000, "cost_of_revenue": 2209600000, "gross_profit": 442200000, "ebit": -59900000, "ebitda": 17900000, "pretax_income": 137700000, "tax_provision": 56600000, "net_income": 83300000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1949800000, "total_current_assets": 7150100000, "total_assets": 12920200000, "short_term_debt": 126000000, "long_term_debt": 2488500000, "total_debt": 2614500000, "total_liabilities": 9108200000, "total_equity": 3444700000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 2721300000 }, "cash_flow": { "operating_cash_flow": 857000000, "capital_expenditure": 90200000, "free_cash_flow": 947200000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256099, "ticker_id": 1253, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59900000", "ebitda": "17900000", "netIncome": "83300000", "grossProfit": "442200000", "depreciation": "None", "totalRevenue": "2651800000", "costOfRevenue": "2209600000", "interestIncome": "46000000", "incomeBeforeTax": "137700000", "interestExpense": "197600000", "operatingIncome": "212400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56600000", "reportedCurrency": "USD", "netInterestIncome": "67200000", "nonInterestIncome": "None", "operatingExpenses": "229800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "59800000", "netIncomeFromContinuingOperations": "81100000" }, "balance": { "goodwill": "21300000", "inventory": "3184700000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12920200000", "longTermDebt": "2488500000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2700000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9108200000", "otherCurrentAssets": "460800000", "totalCurrentAssets": "7150100000", "currentLongTermDebt": "105300000", "longTermInvestments": "319100000", "shortTermInvestments": "676100000", "currentNetReceivables": "878700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5770100000", "currentAccountsPayable": "1179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711900000", "totalShareholderEquity": "3444700000", "capitalLeaseObligations": "118100000", "otherCurrentLiabilities": "776300000", "totalCurrentLiabilities": "4761700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4346500000", "cashAndShortTermInvestments": "1949800000", "commonStockSharesOutstanding": "183157432", "intangibleAssetsExcludingGoodwill": "2700000000", "cashAndCashEquivalentsAtCarryingValue": "1949800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81100000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "375600000", "operatingCashflow": "857000000", "capitalExpenditures": "90200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186300000", "cashflowFromInvestment": "-141900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2651800000, "cost_of_revenue": 2209600000, "gross_profit": 442200000, "research_and_development": 31100000, "selling_general_admin": 59800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59900000, "depreciation_amortisation": 77800000, "ebitda": 17900000, "interest_expense": 197600000, "interest_income": null, "other_non_operating": null, "pretax_income": 137700000, "tax_provision": 56600000, "effective_tax_rate": null, "net_income": 83300000, "net_income_continuing_ops": 81100000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1949800000, "short_term_investments": 676100000, "net_receivables": 878700000, "inventory": 3184700000, "other_current_assets": null, "total_current_assets": 7150100000, "net_ppe": null, "goodwill": 21300000, "intangible_assets": 2700000000, "goodwill_and_intangibles": 2721300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5770100000, "total_assets": 12920200000, "short_term_debt": 126000000, "accounts_payable": 1179700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4761700000, "long_term_debt": 2488500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4346500000, "total_liabilities": 9108200000, "total_debt": 2614500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3444700000, "shares_outstanding": 183157432, "operating_cash_flow": 857000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141900000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186300000, "free_cash_flow": 947200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59900000", "ebitda": "17900000", "netIncome": "83300000", "grossProfit": "442200000", "depreciation": "None", "totalRevenue": "2651800000", "costOfRevenue": "2209600000", "interestIncome": "46000000", "incomeBeforeTax": "137700000", "interestExpense": "197600000", "operatingIncome": "212400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56600000", "reportedCurrency": "USD", "netInterestIncome": "67200000", "nonInterestIncome": "None", "operatingExpenses": "229800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "59800000", "netIncomeFromContinuingOperations": "81100000" }, "balance": { "goodwill": "21300000", "inventory": "3184700000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12920200000", "longTermDebt": "2488500000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2700000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9108200000", "otherCurrentAssets": "460800000", "totalCurrentAssets": "7150100000", "currentLongTermDebt": "105300000", "longTermInvestments": "319100000", "shortTermInvestments": "676100000", "currentNetReceivables": "878700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5770100000", "currentAccountsPayable": "1179700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2711900000", "totalShareholderEquity": "3444700000", "capitalLeaseObligations": "118100000", "otherCurrentLiabilities": "776300000", "totalCurrentLiabilities": "4761700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4346500000", "cashAndShortTermInvestments": "1949800000", "commonStockSharesOutstanding": "183157432", "intangibleAssetsExcludingGoodwill": "2700000000", "cashAndCashEquivalentsAtCarryingValue": "1949800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81100000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "375600000", "operatingCashflow": "857000000", "capitalExpenditures": "90200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186300000", "cashflowFromInvestment": "-141900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 2036959728, "cost_of_revenue": 1686834245, "gross_profit": 350125483, "ebit": 163446840, "ebitda": 207700785, "pretax_income": 107181285, "tax_provision": -21807183, "net_income": 116729801, "net_income_to_common": 116729801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1062212042, "total_current_assets": 6851410719, "total_assets": 12530041639, "short_term_debt": 119930697, "long_term_debt": null, "total_debt": 119930697, "total_liabilities": 8587134924, "total_equity": 3574790343, "shares_outstanding": 183412552, "goodwill_and_intangibles": 2659043482 }, "cash_flow": { "operating_cash_flow": 273557594, "capital_expenditure": 61587447, "free_cash_flow": 335145041, "dividends_paid": 12371.7, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256101, "ticker_id": 1253, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163446840", "ebitda": "207700785", "netIncome": "116729801", "grossProfit": "350125483", "depreciation": "None", "totalRevenue": "2036959728", "costOfRevenue": "1686834245", "interestIncome": "None", "incomeBeforeTax": "107181285", "interestExpense": "48023940", "operatingIncome": "191272855", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21807183", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "158852628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17328440", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686834245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44253945", "sellingGeneralAndAdministrative": "53002424", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21793124", "inventory": "3634439745", "commonStock": "967170206", "currentDebt": "None", "investments": "None", "totalAssets": "12530041639", "longTermDebt": "None", "shortTermDebt": "119930697", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2637250358", "reportedCurrency": "USD", "retainedEarnings": "294337551", "totalLiabilities": "8587134924", "otherCurrentAssets": "274160620", "totalCurrentAssets": "6851410719", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "697430219", "currentNetReceivables": "1183168091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5678630919", "currentAccountsPayable": "1244262545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2386979489", "totalShareholderEquity": "3574790343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "804910862", "totalCurrentLiabilities": "4782623855", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3804511068", "cashAndShortTermInvestments": "1062212042", "commonStockSharesOutstanding": "183412552", "intangibleAssetsExcludingGoodwill": "2637250358", "cashAndCashEquivalentsAtCarryingValue": "1062212042", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116729801", "profitLoss": "None", "dividendPayout": "12371.70", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "BRL", "changeInInventory": "-77034639", "operatingCashflow": "273557594", "capitalExpenditures": "61587447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300419929", "cashflowFromInvestment": "-150405756", "stockBasedCompensation": "2750690", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12371.70", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72807641", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2036959728, "cost_of_revenue": 1686834245, "gross_profit": 350125483, "research_and_development": 17328440, "selling_general_admin": 53002424, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163446840, "depreciation_amortisation": 44253945, "ebitda": 207700785, "interest_expense": 48023940, "interest_income": null, "other_non_operating": null, "pretax_income": 107181285, "tax_provision": -21807183, "effective_tax_rate": null, "net_income": 116729801, "net_income_continuing_ops": null, "net_income_to_common": 116729801, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1062212042, "short_term_investments": 697430219, "net_receivables": 1183168091, "inventory": 3634439745, "other_current_assets": null, "total_current_assets": 6851410719, "net_ppe": null, "goodwill": 21793124, "intangible_assets": 2637250358, "goodwill_and_intangibles": 2659043482, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5678630919, "total_assets": 12530041639, "short_term_debt": 119930697, "accounts_payable": 1244262545, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4782623855, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3804511068, "total_liabilities": 8587134924, "total_debt": 119930697, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294337551, "total_equity": 3574790343, "shares_outstanding": 183412552, "operating_cash_flow": 273557594, "stock_based_compensation": 2750690, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61587447, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150405756, "dividends_paid": 12371.7, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300419929, "free_cash_flow": 335145041, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163446840", "ebitda": "207700785", "netIncome": "116729801", "grossProfit": "350125483", "depreciation": "None", "totalRevenue": "2036959728", "costOfRevenue": "1686834245", "interestIncome": "None", "incomeBeforeTax": "107181285", "interestExpense": "48023940", "operatingIncome": "191272855", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21807183", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "158852628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17328440", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1686834245", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44253945", "sellingGeneralAndAdministrative": "53002424", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "21793124", "inventory": "3634439745", "commonStock": "967170206", "currentDebt": "None", "investments": "None", "totalAssets": "12530041639", "longTermDebt": "None", "shortTermDebt": "119930697", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2637250358", "reportedCurrency": "USD", "retainedEarnings": "294337551", "totalLiabilities": "8587134924", "otherCurrentAssets": "274160620", "totalCurrentAssets": "6851410719", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "697430219", "currentNetReceivables": "1183168091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5678630919", "currentAccountsPayable": "1244262545", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2386979489", "totalShareholderEquity": "3574790343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "804910862", "totalCurrentLiabilities": "4782623855", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3804511068", "cashAndShortTermInvestments": "1062212042", "commonStockSharesOutstanding": "183412552", "intangibleAssetsExcludingGoodwill": "2637250358", "cashAndCashEquivalentsAtCarryingValue": "1062212042", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116729801", "profitLoss": "None", "dividendPayout": "12371.70", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "BRL", "changeInInventory": "-77034639", "operatingCashflow": "273557594", "capitalExpenditures": "61587447", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300419929", "cashflowFromInvestment": "-150405756", "stockBasedCompensation": "2750690", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12371.70", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72807641", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1819100000, "cost_of_revenue": 1466300000, "gross_profit": 352800000, "ebit": 190000000, "ebitda": 249600000, "pretax_income": 47100000, "tax_provision": -22100000, "net_income": 78500000, "net_income_to_common": 78500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 654000000, "total_current_assets": 6517500000, "total_assets": 12073500000, "short_term_debt": 142800000, "long_term_debt": 2083500000, "total_debt": 2226300000, "total_liabilities": 8465700000, "total_equity": 3333500000, "shares_outstanding": 183391500, "goodwill_and_intangibles": 2606800000 }, "cash_flow": { "operating_cash_flow": -89440000, "capital_expenditure": 40491000, "free_cash_flow": -48949000, "dividends_paid": 8964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256102, "ticker_id": 1253, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190000000", "ebitda": "249600000", "netIncome": "78500000", "grossProfit": "352800000", "depreciation": "None", "totalRevenue": "1819100000", "costOfRevenue": "1466300000", "interestIncome": "20100000", "incomeBeforeTax": "47100000", "interestExpense": "133600000", "operatingIncome": "190000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22100000", "reportedCurrency": "USD", "netInterestIncome": "-113500000", "nonInterestIncome": "None", "operatingExpenses": "162800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59600000", "sellingGeneralAndAdministrative": "52700000", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "21400000", "inventory": "3552000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12073500000", "longTermDebt": "2083500000", "shortTermDebt": "142800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2585400000", "reportedCurrency": "USD", "retainedEarnings": "125700000", "totalLiabilities": "8465700000", "otherCurrentAssets": "343200000", "totalCurrentAssets": "6517500000", "currentLongTermDebt": "121800000", "longTermInvestments": "395100000", "shortTermInvestments": "603600000", "currentNetReceivables": "1364700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5556000000", "currentAccountsPayable": "1218100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2324300000", "totalShareholderEquity": "3333500000", "capitalLeaseObligations": "119000000", "otherCurrentLiabilities": "793000000", "totalCurrentLiabilities": "4910200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3555500000", "cashAndShortTermInvestments": "654000000", "commonStockSharesOutstanding": "183391500", "intangibleAssetsExcludingGoodwill": "2585400000", "cashAndCashEquivalentsAtCarryingValue": "654000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79193000", "profitLoss": "None", "dividendPayout": "8964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-133512000", "operatingCashflow": "-89440000", "capitalExpenditures": "40491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105198000", "cashflowFromInvestment": "-186665000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1819100000, "cost_of_revenue": 1466300000, "gross_profit": 352800000, "research_and_development": 12100000, "selling_general_admin": 52700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190000000, "depreciation_amortisation": 59600000, "ebitda": 249600000, "interest_expense": 133600000, "interest_income": null, "other_non_operating": null, "pretax_income": 47100000, "tax_provision": -22100000, "effective_tax_rate": null, "net_income": 78500000, "net_income_continuing_ops": 69200000, "net_income_to_common": 78500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 654000000, "short_term_investments": 603600000, "net_receivables": 1364700000, "inventory": 3552000000, "other_current_assets": null, "total_current_assets": 6517500000, "net_ppe": null, "goodwill": 21400000, "intangible_assets": 2585400000, "goodwill_and_intangibles": 2606800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5556000000, "total_assets": 12073500000, "short_term_debt": 142800000, "accounts_payable": 1218100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4910200000, "long_term_debt": 2083500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3555500000, "total_liabilities": 8465700000, "total_debt": 2226300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 125700000, "total_equity": 3333500000, "shares_outstanding": 183391500, "operating_cash_flow": -89440000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186665000, "dividends_paid": 8964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105198000, "free_cash_flow": -48949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190000000", "ebitda": "249600000", "netIncome": "78500000", "grossProfit": "352800000", "depreciation": "None", "totalRevenue": "1819100000", "costOfRevenue": "1466300000", "interestIncome": "20100000", "incomeBeforeTax": "47100000", "interestExpense": "133600000", "operatingIncome": "190000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22100000", "reportedCurrency": "USD", "netInterestIncome": "-113500000", "nonInterestIncome": "None", "operatingExpenses": "162800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1466300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59600000", "sellingGeneralAndAdministrative": "52700000", "netIncomeFromContinuingOperations": "69200000" }, "balance": { "goodwill": "21400000", "inventory": "3552000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "12073500000", "longTermDebt": "2083500000", "shortTermDebt": "142800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2585400000", "reportedCurrency": "USD", "retainedEarnings": "125700000", "totalLiabilities": "8465700000", "otherCurrentAssets": "343200000", "totalCurrentAssets": "6517500000", "currentLongTermDebt": "121800000", "longTermInvestments": "395100000", "shortTermInvestments": "603600000", "currentNetReceivables": "1364700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5556000000", "currentAccountsPayable": "1218100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2324300000", "totalShareholderEquity": "3333500000", "capitalLeaseObligations": "119000000", "otherCurrentLiabilities": "793000000", "totalCurrentLiabilities": "4910200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3555500000", "cashAndShortTermInvestments": "654000000", "commonStockSharesOutstanding": "183391500", "intangibleAssetsExcludingGoodwill": "2585400000", "cashAndCashEquivalentsAtCarryingValue": "654000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79193000", "profitLoss": "None", "dividendPayout": "8964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-133512000", "operatingCashflow": "-89440000", "capitalExpenditures": "40491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105198000", "cashflowFromInvestment": "-186665000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1103000000, "cost_of_revenue": 913900000, "gross_profit": 189100000, "ebit": 137800000, "ebitda": 188400000, "pretax_income": -24100000, "tax_provision": -103900000, "net_income": 73400000, "net_income_to_common": 73400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 813000000, "total_current_assets": 6262300000, "total_assets": 11696600000, "short_term_debt": 112700000, "long_term_debt": 1954500000, "total_debt": 2067200000, "total_liabilities": 8229200000, "total_equity": 3189400000, "shares_outstanding": 183625000, "goodwill_and_intangibles": 2554673000 }, "cash_flow": { "operating_cash_flow": -183800000, "capital_expenditure": 137900000, "free_cash_flow": -45900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256103, "ticker_id": 1253, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137800000", "ebitda": "188400000", "netIncome": "73400000", "grossProfit": "189100000", "depreciation": "None", "totalRevenue": "1103000000", "costOfRevenue": "913900000", "interestIncome": "96300000", "incomeBeforeTax": "-24100000", "interestExpense": "161900000", "operatingIncome": "51200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-103900000", "reportedCurrency": "USD", "netInterestIncome": "-65600000", "nonInterestIncome": "None", "operatingExpenses": "137900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50600000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "79800000" }, "balance": { "goodwill": "20492000", "inventory": "3487300000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11696600000", "longTermDebt": "1954500000", "shortTermDebt": "112700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2534181000", "reportedCurrency": "USD", "retainedEarnings": "73400000", "totalLiabilities": "8229200000", "otherCurrentAssets": "300200000", "totalCurrentAssets": "6262300000", "currentLongTermDebt": "91500000", "longTermInvestments": "408800000", "shortTermInvestments": "544800000", "currentNetReceivables": "1117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5434300000", "currentAccountsPayable": "1191000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2165100000", "totalShareholderEquity": "3189400000", "capitalLeaseObligations": "119100000", "otherCurrentLiabilities": "542900000", "totalCurrentLiabilities": "4740700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3488500000", "cashAndShortTermInvestments": "813000000", "commonStockSharesOutstanding": "183625000", "intangibleAssetsExcludingGoodwill": "2534181000", "cashAndCashEquivalentsAtCarryingValue": "813000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-568200000", "operatingCashflow": "-183800000", "capitalExpenditures": "137900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432400000", "cashflowFromInvestment": "-134100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1103000000, "cost_of_revenue": 913900000, "gross_profit": 189100000, "research_and_development": 14200000, "selling_general_admin": 49200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137800000, "depreciation_amortisation": 50600000, "ebitda": 188400000, "interest_expense": 161900000, "interest_income": null, "other_non_operating": null, "pretax_income": -24100000, "tax_provision": -103900000, "effective_tax_rate": null, "net_income": 73400000, "net_income_continuing_ops": 79800000, "net_income_to_common": 73400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 813000000, "short_term_investments": 544800000, "net_receivables": 1117000000, "inventory": 3487300000, "other_current_assets": null, "total_current_assets": 6262300000, "net_ppe": null, "goodwill": 20492000, "intangible_assets": 2534181000, "goodwill_and_intangibles": 2554673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5434300000, "total_assets": 11696600000, "short_term_debt": 112700000, "accounts_payable": 1191000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4740700000, "long_term_debt": 1954500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3488500000, "total_liabilities": 8229200000, "total_debt": 2067200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 73400000, "total_equity": 3189400000, "shares_outstanding": 183625000, "operating_cash_flow": -183800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -432400000, "free_cash_flow": -45900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137800000", "ebitda": "188400000", "netIncome": "73400000", "grossProfit": "189100000", "depreciation": "None", "totalRevenue": "1103000000", "costOfRevenue": "913900000", "interestIncome": "96300000", "incomeBeforeTax": "-24100000", "interestExpense": "161900000", "operatingIncome": "51200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-103900000", "reportedCurrency": "USD", "netInterestIncome": "-65600000", "nonInterestIncome": "None", "operatingExpenses": "137900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "913900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50600000", "sellingGeneralAndAdministrative": "49200000", "netIncomeFromContinuingOperations": "79800000" }, "balance": { "goodwill": "20492000", "inventory": "3487300000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11696600000", "longTermDebt": "1954500000", "shortTermDebt": "112700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2534181000", "reportedCurrency": "USD", "retainedEarnings": "73400000", "totalLiabilities": "8229200000", "otherCurrentAssets": "300200000", "totalCurrentAssets": "6262300000", "currentLongTermDebt": "91500000", "longTermInvestments": "408800000", "shortTermInvestments": "544800000", "currentNetReceivables": "1117000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5434300000", "currentAccountsPayable": "1191000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2165100000", "totalShareholderEquity": "3189400000", "capitalLeaseObligations": "119100000", "otherCurrentLiabilities": "542900000", "totalCurrentLiabilities": "4740700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3488500000", "cashAndShortTermInvestments": "813000000", "commonStockSharesOutstanding": "183625000", "intangibleAssetsExcludingGoodwill": "2534181000", "cashAndCashEquivalentsAtCarryingValue": "813000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-568200000", "operatingCashflow": "-183800000", "capitalExpenditures": "137900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432400000", "cashflowFromInvestment": "-134100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 2311500000, "cost_of_revenue": 1881900000, "gross_profit": 429600000, "ebit": 216400000, "ebitda": 290400000, "pretax_income": 168600000, "tax_provision": 130600000, "net_income": 45600000, "net_income_to_common": 45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1563000000, "total_current_assets": 6512400000, "total_assets": 11824300000, "short_term_debt": 133000000, "long_term_debt": 2377300000, "total_debt": 2510300000, "total_liabilities": 8479700000, "total_equity": 3075600000, "shares_outstanding": 183650000, "goodwill_and_intangibles": 2502900000 }, "cash_flow": { "operating_cash_flow": 1047200000, "capital_expenditure": 105000000, "free_cash_flow": 1152200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256104, "ticker_id": 1253, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216400000", "ebitda": "290400000", "netIncome": "45600000", "grossProfit": "429600000", "depreciation": "None", "totalRevenue": "2311500000", "costOfRevenue": "1881900000", "interestIncome": "24700000", "incomeBeforeTax": "168600000", "interestExpense": "47800000", "operatingIncome": "256900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "130600000", "reportedCurrency": "USD", "netInterestIncome": "-35500000", "nonInterestIncome": "None", "operatingExpenses": "172700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1881900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "19200000", "inventory": "2897000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11824300000", "longTermDebt": "2377300000", "shortTermDebt": "133000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2483700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8479700000", "otherCurrentAssets": "315000000", "totalCurrentAssets": "6512400000", "currentLongTermDebt": "113800000", "longTermInvestments": "392000000", "shortTermInvestments": "639700000", "currentNetReceivables": "1097700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311900000", "currentAccountsPayable": "1009600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602900000", "totalShareholderEquity": "3075600000", "capitalLeaseObligations": "111800000", "otherCurrentLiabilities": "521900000", "totalCurrentLiabilities": "4416300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4063400000", "cashAndShortTermInvestments": "1563000000", "commonStockSharesOutstanding": "183650000", "intangibleAssetsExcludingGoodwill": "2483700000", "cashAndCashEquivalentsAtCarryingValue": "1563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "392600000", "operatingCashflow": "1047200000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178100000", "cashflowFromInvestment": "-138500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2311500000, "cost_of_revenue": 1881900000, "gross_profit": 429600000, "research_and_development": 18000000, "selling_general_admin": 53800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216400000, "depreciation_amortisation": 74000000, "ebitda": 290400000, "interest_expense": 47800000, "interest_income": null, "other_non_operating": null, "pretax_income": 168600000, "tax_provision": 130600000, "effective_tax_rate": null, "net_income": 45600000, "net_income_continuing_ops": 38000000, "net_income_to_common": 45600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1563000000, "short_term_investments": 639700000, "net_receivables": 1097700000, "inventory": 2897000000, "other_current_assets": null, "total_current_assets": 6512400000, "net_ppe": null, "goodwill": 19200000, "intangible_assets": 2483700000, "goodwill_and_intangibles": 2502900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5311900000, "total_assets": 11824300000, "short_term_debt": 133000000, "accounts_payable": 1009600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4416300000, "long_term_debt": 2377300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4063400000, "total_liabilities": 8479700000, "total_debt": 2510300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3075600000, "shares_outstanding": 183650000, "operating_cash_flow": 1047200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178100000, "free_cash_flow": 1152200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216400000", "ebitda": "290400000", "netIncome": "45600000", "grossProfit": "429600000", "depreciation": "None", "totalRevenue": "2311500000", "costOfRevenue": "1881900000", "interestIncome": "24700000", "incomeBeforeTax": "168600000", "interestExpense": "47800000", "operatingIncome": "256900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "130600000", "reportedCurrency": "USD", "netInterestIncome": "-35500000", "nonInterestIncome": "None", "operatingExpenses": "172700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1881900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "19200000", "inventory": "2897000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11824300000", "longTermDebt": "2377300000", "shortTermDebt": "133000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2483700000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "8479700000", "otherCurrentAssets": "315000000", "totalCurrentAssets": "6512400000", "currentLongTermDebt": "113800000", "longTermInvestments": "392000000", "shortTermInvestments": "639700000", "currentNetReceivables": "1097700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311900000", "currentAccountsPayable": "1009600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602900000", "totalShareholderEquity": "3075600000", "capitalLeaseObligations": "111800000", "otherCurrentLiabilities": "521900000", "totalCurrentLiabilities": "4416300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4063400000", "cashAndShortTermInvestments": "1563000000", "commonStockSharesOutstanding": "183650000", "intangibleAssetsExcludingGoodwill": "2483700000", "cashAndCashEquivalentsAtCarryingValue": "1563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "392600000", "operatingCashflow": "1047200000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178100000", "cashflowFromInvestment": "-138500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1692400000, "cost_of_revenue": 1377600000, "gross_profit": 314800000, "ebit": 367800000, "ebitda": 435500000, "pretax_income": 244000000, "tax_provision": 62300000, "net_income": 178800000, "net_income_to_common": 178800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831400000, "total_current_assets": 6481000000, "total_assets": 11671300000, "short_term_debt": 119800000, "long_term_debt": 2544500000, "total_debt": 2664300000, "total_liabilities": 8255700000, "total_equity": 3133800000, "shares_outstanding": 183663492, "goodwill_and_intangibles": 2466900000 }, "cash_flow": { "operating_cash_flow": 172000000, "capital_expenditure": 129500000, "free_cash_flow": 301500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256106, "ticker_id": 1253, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367800000", "ebitda": "435500000", "netIncome": "178800000", "grossProfit": "314800000", "depreciation": "None", "totalRevenue": "1692400000", "costOfRevenue": "1377600000", "interestIncome": "99000000", "incomeBeforeTax": "244000000", "interestExpense": "123800000", "operatingIncome": "285200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "62300000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67700000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "181700000" }, "balance": { "goodwill": "21400000", "inventory": "3303000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11671300000", "longTermDebt": "2544500000", "shortTermDebt": "119800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2445500000", "reportedCurrency": "USD", "retainedEarnings": "306900000", "totalLiabilities": "8255700000", "otherCurrentAssets": "553300000", "totalCurrentAssets": "6481000000", "currentLongTermDebt": "101500000", "longTermInvestments": "342500000", "shortTermInvestments": "643500000", "currentNetReceivables": "1149800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5190300000", "currentAccountsPayable": "1208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2759000000", "totalShareholderEquity": "3133800000", "capitalLeaseObligations": "113000000", "otherCurrentLiabilities": "540800000", "totalCurrentLiabilities": "4157500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4098200000", "cashAndShortTermInvestments": "831400000", "commonStockSharesOutstanding": "183663492", "intangibleAssetsExcludingGoodwill": "2445500000", "cashAndCashEquivalentsAtCarryingValue": "831400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-97500000", "operatingCashflow": "172000000", "capitalExpenditures": "129500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67500000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67645904", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1692400000, "cost_of_revenue": 1377600000, "gross_profit": 314800000, "research_and_development": 9600000, "selling_general_admin": 48000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367800000, "depreciation_amortisation": 67700000, "ebitda": 435500000, "interest_expense": 123800000, "interest_income": null, "other_non_operating": null, "pretax_income": 244000000, "tax_provision": 62300000, "effective_tax_rate": null, "net_income": 178800000, "net_income_continuing_ops": 181700000, "net_income_to_common": 178800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 831400000, "short_term_investments": 643500000, "net_receivables": 1149800000, "inventory": 3303000000, "other_current_assets": null, "total_current_assets": 6481000000, "net_ppe": null, "goodwill": 21400000, "intangible_assets": 2445500000, "goodwill_and_intangibles": 2466900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5190300000, "total_assets": 11671300000, "short_term_debt": 119800000, "accounts_payable": 1208000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4157500000, "long_term_debt": 2544500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4098200000, "total_liabilities": 8255700000, "total_debt": 2664300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306900000, "total_equity": 3133800000, "shares_outstanding": 183663492, "operating_cash_flow": 172000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67500000, "free_cash_flow": 301500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367800000", "ebitda": "435500000", "netIncome": "178800000", "grossProfit": "314800000", "depreciation": "None", "totalRevenue": "1692400000", "costOfRevenue": "1377600000", "interestIncome": "99000000", "incomeBeforeTax": "244000000", "interestExpense": "123800000", "operatingIncome": "285200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "62300000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1377600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67700000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "181700000" }, "balance": { "goodwill": "21400000", "inventory": "3303000000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "11671300000", "longTermDebt": "2544500000", "shortTermDebt": "119800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2445500000", "reportedCurrency": "USD", "retainedEarnings": "306900000", "totalLiabilities": "8255700000", "otherCurrentAssets": "553300000", "totalCurrentAssets": "6481000000", "currentLongTermDebt": "101500000", "longTermInvestments": "342500000", "shortTermInvestments": "643500000", "currentNetReceivables": "1149800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5190300000", "currentAccountsPayable": "1208000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2759000000", "totalShareholderEquity": "3133800000", "capitalLeaseObligations": "113000000", "otherCurrentLiabilities": "540800000", "totalCurrentLiabilities": "4157500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4098200000", "cashAndShortTermInvestments": "831400000", "commonStockSharesOutstanding": "183663492", "intangibleAssetsExcludingGoodwill": "2445500000", "cashAndCashEquivalentsAtCarryingValue": "831400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-97500000", "operatingCashflow": "172000000", "capitalExpenditures": "129500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67500000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67645904", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1494200000, "cost_of_revenue": 1254200000, "gross_profit": 240000000, "ebit": 190100000, "ebitda": 248200000, "pretax_income": 111400000, "tax_provision": 8900000, "net_income": 99400000, "net_income_to_common": 99400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721100000, "total_current_assets": 5824800000, "total_assets": 10876100000, "short_term_debt": 142800000, "long_term_debt": 2533300000, "total_debt": 2676100000, "total_liabilities": 7762300000, "total_equity": 2863100000, "shares_outstanding": 183658250, "goodwill_and_intangibles": 2434205906 }, "cash_flow": { "operating_cash_flow": -40200000, "capital_expenditure": 123700000, "free_cash_flow": 83500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256107, "ticker_id": 1253, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190100000", "ebitda": "248200000", "netIncome": "99400000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "1494200000", "costOfRevenue": "1254200000", "interestIncome": "77900000", "incomeBeforeTax": "111400000", "interestExpense": "78700000", "operatingIncome": "127900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "112100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "47300000", "netIncomeFromContinuingOperations": "102400000" }, "balance": { "goodwill": "21044387", "inventory": "3245900000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10876100000", "longTermDebt": "2533300000", "shortTermDebt": "142800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2413161519", "reportedCurrency": "USD", "retainedEarnings": "128100000", "totalLiabilities": "7762300000", "otherCurrentAssets": "203674890", "totalCurrentAssets": "5824800000", "currentLongTermDebt": "126500000", "longTermInvestments": "341100000", "shortTermInvestments": "491300000", "currentNetReceivables": "1079100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5051300000", "currentAccountsPayable": "1089100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758400000", "totalShareholderEquity": "2863100000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "488400000", "totalCurrentLiabilities": "3878100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3884200000", "cashAndShortTermInvestments": "721100000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2413161519", "cashAndCashEquivalentsAtCarryingValue": "721100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-165400000", "operatingCashflow": "-40200000", "capitalExpenditures": "123700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5400000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1494200000, "cost_of_revenue": 1254200000, "gross_profit": 240000000, "research_and_development": 15300000, "selling_general_admin": 47300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190100000, "depreciation_amortisation": 58100000, "ebitda": 248200000, "interest_expense": 78700000, "interest_income": null, "other_non_operating": null, "pretax_income": 111400000, "tax_provision": 8900000, "effective_tax_rate": null, "net_income": 99400000, "net_income_continuing_ops": 102400000, "net_income_to_common": 99400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721100000, "short_term_investments": 491300000, "net_receivables": 1079100000, "inventory": 3245900000, "other_current_assets": null, "total_current_assets": 5824800000, "net_ppe": null, "goodwill": 21044387, "intangible_assets": 2413161519, "goodwill_and_intangibles": 2434205906, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5051300000, "total_assets": 10876100000, "short_term_debt": 142800000, "accounts_payable": 1089100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3878100000, "long_term_debt": 2533300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3884200000, "total_liabilities": 7762300000, "total_debt": 2676100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128100000, "total_equity": 2863100000, "shares_outstanding": 183658250, "operating_cash_flow": -40200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5400000, "free_cash_flow": 83500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190100000", "ebitda": "248200000", "netIncome": "99400000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "1494200000", "costOfRevenue": "1254200000", "interestIncome": "77900000", "incomeBeforeTax": "111400000", "interestExpense": "78700000", "operatingIncome": "127900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-800000", "nonInterestIncome": "None", "operatingExpenses": "112100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58100000", "sellingGeneralAndAdministrative": "47300000", "netIncomeFromContinuingOperations": "102400000" }, "balance": { "goodwill": "21044387", "inventory": "3245900000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10876100000", "longTermDebt": "2533300000", "shortTermDebt": "142800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2413161519", "reportedCurrency": "USD", "retainedEarnings": "128100000", "totalLiabilities": "7762300000", "otherCurrentAssets": "203674890", "totalCurrentAssets": "5824800000", "currentLongTermDebt": "126500000", "longTermInvestments": "341100000", "shortTermInvestments": "491300000", "currentNetReceivables": "1079100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5051300000", "currentAccountsPayable": "1089100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758400000", "totalShareholderEquity": "2863100000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "488400000", "totalCurrentLiabilities": "3878100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3884200000", "cashAndShortTermInvestments": "721100000", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "2413161519", "cashAndCashEquivalentsAtCarryingValue": "721100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-165400000", "operatingCashflow": "-40200000", "capitalExpenditures": "123700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5400000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 896600000, "cost_of_revenue": 727900000, "gross_profit": 168700000, "ebit": 115300000, "ebitda": 159100000, "pretax_income": 33000000, "tax_provision": 600000, "net_income": 28700000, "net_income_to_common": 28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 919700000, "total_current_assets": 5862900000, "total_assets": 10773700000, "short_term_debt": 111900000, "long_term_debt": null, "total_debt": 111900000, "total_liabilities": 7731400000, "total_equity": 2787000000, "shares_outstanding": 183503836, "goodwill_and_intangibles": 2377062060 }, "cash_flow": { "operating_cash_flow": -307800000, "capital_expenditure": 108000000, "free_cash_flow": -199800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256108, "ticker_id": 1253, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115300000", "ebitda": "159100000", "netIncome": "28700000", "grossProfit": "168700000", "depreciation": "None", "totalRevenue": "896600000", "costOfRevenue": "727900000", "interestIncome": "None", "incomeBeforeTax": "33000000", "interestExpense": "82300000", "operatingIncome": "-3900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43800000", "sellingGeneralAndAdministrative": "49800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23057805", "inventory": "3114857707", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10773700000", "longTermDebt": "None", "shortTermDebt": "111900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2354004255", "reportedCurrency": "USD", "retainedEarnings": "28700000", "totalLiabilities": "7731400000", "otherCurrentAssets": "225465932", "totalCurrentAssets": "5862900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "555500000", "currentNetReceivables": "979300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4901568459", "currentAccountsPayable": "960681044", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2718900000", "totalShareholderEquity": "2787000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "554218956", "totalCurrentLiabilities": "3870600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3860800000", "cashAndShortTermInvestments": "919700000", "commonStockSharesOutstanding": "183503836", "intangibleAssetsExcludingGoodwill": "2354004255", "cashAndCashEquivalentsAtCarryingValue": "919700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28840360", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-499300000", "operatingCashflow": "-307800000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219700000", "cashflowFromInvestment": "-188200000", "stockBasedCompensation": "4688048", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896600000, "cost_of_revenue": 727900000, "gross_profit": 168700000, "research_and_development": 12100000, "selling_general_admin": 49800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115300000, "depreciation_amortisation": 43800000, "ebitda": 159100000, "interest_expense": 82300000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 28700000, "net_income_continuing_ops": null, "net_income_to_common": 28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 919700000, "short_term_investments": 555500000, "net_receivables": 979300000, "inventory": 3114857707, "other_current_assets": null, "total_current_assets": 5862900000, "net_ppe": null, "goodwill": 23057805, "intangible_assets": 2354004255, "goodwill_and_intangibles": 2377062060, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4901568459, "total_assets": 10773700000, "short_term_debt": 111900000, "accounts_payable": 960681044, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3870600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3860800000, "total_liabilities": 7731400000, "total_debt": 111900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28700000, "total_equity": 2787000000, "shares_outstanding": 183503836, "operating_cash_flow": -307800000, "stock_based_compensation": 4688048, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219700000, "free_cash_flow": -199800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115300000", "ebitda": "159100000", "netIncome": "28700000", "grossProfit": "168700000", "depreciation": "None", "totalRevenue": "896600000", "costOfRevenue": "727900000", "interestIncome": "None", "incomeBeforeTax": "33000000", "interestExpense": "82300000", "operatingIncome": "-3900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43800000", "sellingGeneralAndAdministrative": "49800000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23057805", "inventory": "3114857707", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10773700000", "longTermDebt": "None", "shortTermDebt": "111900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2354004255", "reportedCurrency": "USD", "retainedEarnings": "28700000", "totalLiabilities": "7731400000", "otherCurrentAssets": "225465932", "totalCurrentAssets": "5862900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "555500000", "currentNetReceivables": "979300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4901568459", "currentAccountsPayable": "960681044", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2718900000", "totalShareholderEquity": "2787000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "554218956", "totalCurrentLiabilities": "3870600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3860800000", "cashAndShortTermInvestments": "919700000", "commonStockSharesOutstanding": "183503836", "intangibleAssetsExcludingGoodwill": "2354004255", "cashAndCashEquivalentsAtCarryingValue": "919700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28840360", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-499300000", "operatingCashflow": "-307800000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219700000", "cashflowFromInvestment": "-188200000", "stockBasedCompensation": "4688048", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 2005461648, "cost_of_revenue": 1660980602, "gross_profit": 344481045, "ebit": 198708540, "ebitda": 231696522, "pretax_income": 168504050, "tax_provision": -32196202, "net_income": 194505988, "net_income_to_common": 194505988, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629200000, "total_current_assets": 6055400000, "total_assets": 10782500000, "short_term_debt": 140900000, "long_term_debt": null, "total_debt": 140900000, "total_liabilities": 7743200000, "total_equity": 2786500000, "shares_outstanding": 734550510, "goodwill_and_intangibles": 2331000000 }, "cash_flow": { "operating_cash_flow": 812837500, "capital_expenditure": 91989857, "free_cash_flow": 904827357, "dividends_paid": 13738327, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256109, "ticker_id": 1253, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198708540", "ebitda": "231696522", "netIncome": "194505988", "grossProfit": "344481045", "depreciation": "None", "totalRevenue": "2005461648", "costOfRevenue": "1660980602", "interestIncome": "None", "incomeBeforeTax": "168504050", "interestExpense": "31275586", "operatingIncome": "172131889", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32196202", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172349157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18072189", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660980602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32987982", "sellingGeneralAndAdministrative": "53003648", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23800000", "inventory": "2610600000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10782500000", "longTermDebt": "None", "shortTermDebt": "140900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2307200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7743200000", "otherCurrentAssets": "355800000", "totalCurrentAssets": "6055400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "521700000", "currentNetReceivables": "938100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727100000", "currentAccountsPayable": "824600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2982400000", "totalShareholderEquity": "2786500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "532700000", "totalCurrentLiabilities": "3665600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4077600000", "cashAndShortTermInvestments": "1629200000", "commonStockSharesOutstanding": "734550510", "intangibleAssetsExcludingGoodwill": "2307200000", "cashAndCashEquivalentsAtCarryingValue": "1629200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194505988", "profitLoss": "None", "dividendPayout": "13738327", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "420699841", "operatingCashflow": "812837500", "capitalExpenditures": "91989857", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19744594", "cashflowFromInvestment": "-179285935", "stockBasedCompensation": "-1505637", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13738327", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85696852", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2005461648, "cost_of_revenue": 1660980602, "gross_profit": 344481045, "research_and_development": 18072189, "selling_general_admin": 53003648, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198708540, "depreciation_amortisation": 32987982, "ebitda": 231696522, "interest_expense": 31275586, "interest_income": null, "other_non_operating": null, "pretax_income": 168504050, "tax_provision": -32196202, "effective_tax_rate": null, "net_income": 194505988, "net_income_continuing_ops": null, "net_income_to_common": 194505988, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1629200000, "short_term_investments": 521700000, "net_receivables": 938100000, "inventory": 2610600000, "other_current_assets": null, "total_current_assets": 6055400000, "net_ppe": null, "goodwill": 23800000, "intangible_assets": 2307200000, "goodwill_and_intangibles": 2331000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4727100000, "total_assets": 10782500000, "short_term_debt": 140900000, "accounts_payable": 824600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3665600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4077600000, "total_liabilities": 7743200000, "total_debt": 140900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2786500000, "shares_outstanding": 734550510, "operating_cash_flow": 812837500, "stock_based_compensation": -1505637, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91989857, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179285935, "dividends_paid": 13738327, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19744594, "free_cash_flow": 904827357, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198708540", "ebitda": "231696522", "netIncome": "194505988", "grossProfit": "344481045", "depreciation": "None", "totalRevenue": "2005461648", "costOfRevenue": "1660980602", "interestIncome": "None", "incomeBeforeTax": "168504050", "interestExpense": "31275586", "operatingIncome": "172131889", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32196202", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "172349157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18072189", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660980602", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32987982", "sellingGeneralAndAdministrative": "53003648", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23800000", "inventory": "2610600000", "commonStock": "1551600000", "currentDebt": "None", "investments": "None", "totalAssets": "10782500000", "longTermDebt": "None", "shortTermDebt": "140900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2307200000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "7743200000", "otherCurrentAssets": "355800000", "totalCurrentAssets": "6055400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "521700000", "currentNetReceivables": "938100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727100000", "currentAccountsPayable": "824600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2982400000", "totalShareholderEquity": "2786500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "532700000", "totalCurrentLiabilities": "3665600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4077600000", "cashAndShortTermInvestments": "1629200000", "commonStockSharesOutstanding": "734550510", "intangibleAssetsExcludingGoodwill": "2307200000", "cashAndCashEquivalentsAtCarryingValue": "1629200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194505988", "profitLoss": "None", "dividendPayout": "13738327", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "420699841", "operatingCashflow": "812837500", "capitalExpenditures": "91989857", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19744594", "cashflowFromInvestment": "-179285935", "stockBasedCompensation": "-1505637", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13738327", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85696852", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1284400000, "cost_of_revenue": 1051300000, "gross_profit": 233100000, "ebit": 115300000, "ebitda": 171700000, "pretax_income": 57200000, "tax_provision": -7100000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023494406.67, "total_current_assets": 5858222836.67, "total_assets": 10342554378.33, "short_term_debt": 122955361.67, "long_term_debt": null, "total_debt": 122955361.67, "total_liabilities": 7566002348.33, "total_equity": 2530212510, "shares_outstanding": 183658250, "goodwill_and_intangibles": 63355203.33 }, "cash_flow": { "operating_cash_flow": 335300000, "capital_expenditure": 110800000, "free_cash_flow": 446100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256111, "ticker_id": 1253, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115300000", "ebitda": "171700000", "netIncome": "61000000", "grossProfit": "233100000", "depreciation": "None", "totalRevenue": "1284400000", "costOfRevenue": "1051300000", "interestIncome": "None", "incomeBeforeTax": "57200000", "interestExpense": "58100000", "operatingIncome": "84400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "148700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56400000", "sellingGeneralAndAdministrative": "51400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "22938043.33", "inventory": "3032258833.33", "commonStock": "1023324038.33", "currentDebt": "None", "investments": "None", "totalAssets": "10342554378.33", "longTermDebt": "None", "shortTermDebt": "122955361.67", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40417160", "reportedCurrency": "None", "retainedEarnings": "-503099076.67", "totalLiabilities": "7566002348.33", "otherCurrentAssets": "189043003.33", "totalCurrentAssets": "5858222836.67", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "547974373.33", "currentNetReceivables": "1065452220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4484331541.47", "currentAccountsPayable": "919119315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2922595176.67", "totalShareholderEquity": "2530212510", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146237416.33", "totalCurrentLiabilities": "3552703151.67", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4013299196.67", "cashAndShortTermInvestments": "1023494406.67", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "40417160", "cashAndCashEquivalentsAtCarryingValue": "1023494406.67", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-158000000", "operatingCashflow": "335300000", "capitalExpenditures": "110800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603500000", "cashflowFromInvestment": "-56300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1284400000, "cost_of_revenue": 1051300000, "gross_profit": 233100000, "research_and_development": 17000000, "selling_general_admin": 51400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115300000, "depreciation_amortisation": 56400000, "ebitda": 171700000, "interest_expense": 58100000, "interest_income": null, "other_non_operating": null, "pretax_income": 57200000, "tax_provision": -7100000, "effective_tax_rate": null, "net_income": 61000000, "net_income_continuing_ops": null, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1023494406.67, "short_term_investments": 547974373.33, "net_receivables": 1065452220, "inventory": 3032258833.33, "other_current_assets": null, "total_current_assets": 5858222836.67, "net_ppe": null, "goodwill": 22938043.33, "intangible_assets": 40417160, "goodwill_and_intangibles": 63355203.33, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4484331541.47, "total_assets": 10342554378.33, "short_term_debt": 122955361.67, "accounts_payable": 919119315, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3552703151.67, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4013299196.67, "total_liabilities": 7566002348.33, "total_debt": 122955361.67, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503099076.67, "total_equity": 2530212510, "shares_outstanding": 183658250, "operating_cash_flow": 335300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603500000, "free_cash_flow": 446100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115300000", "ebitda": "171700000", "netIncome": "61000000", "grossProfit": "233100000", "depreciation": "None", "totalRevenue": "1284400000", "costOfRevenue": "1051300000", "interestIncome": "None", "incomeBeforeTax": "57200000", "interestExpense": "58100000", "operatingIncome": "84400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-7100000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "148700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1051300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56400000", "sellingGeneralAndAdministrative": "51400000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "22938043.33", "inventory": "3032258833.33", "commonStock": "1023324038.33", "currentDebt": "None", "investments": "None", "totalAssets": "10342554378.33", "longTermDebt": "None", "shortTermDebt": "122955361.67", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40417160", "reportedCurrency": "None", "retainedEarnings": "-503099076.67", "totalLiabilities": "7566002348.33", "otherCurrentAssets": "189043003.33", "totalCurrentAssets": "5858222836.67", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "547974373.33", "currentNetReceivables": "1065452220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4484331541.47", "currentAccountsPayable": "919119315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2922595176.67", "totalShareholderEquity": "2530212510", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146237416.33", "totalCurrentLiabilities": "3552703151.67", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4013299196.67", "cashAndShortTermInvestments": "1023494406.67", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "40417160", "cashAndCashEquivalentsAtCarryingValue": "1023494406.67", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-158000000", "operatingCashflow": "335300000", "capitalExpenditures": "110800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603500000", "cashflowFromInvestment": "-56300000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "income_statement": { "revenue": 1292300000, "cost_of_revenue": 1069000000, "gross_profit": 223300000, "ebit": 111800000, "ebitda": 167200000, "pretax_income": -800000, "tax_provision": 25300000, "net_income": -18800000, "net_income_to_common": -18800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1351779560.53, "total_current_assets": 6209534749.37, "total_assets": 10689355627.71, "short_term_debt": 862821873.92, "long_term_debt": null, "total_debt": 862821873.92, "total_liabilities": 7942524855.58, "total_equity": 2502043056.77, "shares_outstanding": 183658250, "goodwill_and_intangibles": 69250188.67 }, "cash_flow": { "operating_cash_flow": 147200000, "capital_expenditure": 93500000, "free_cash_flow": 240700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 256112, "ticker_id": 1253, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:45:19.417410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111800000", "ebitda": "167200000", "netIncome": "-18800000", "grossProfit": "223300000", "depreciation": "None", "totalRevenue": "1292300000", "costOfRevenue": "1069000000", "interestIncome": "None", "incomeBeforeTax": "-800000", "interestExpense": "112600000", "operatingIncome": "73200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55400000", "sellingGeneralAndAdministrative": "51300000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23808577.08", "inventory": "2878251901.31", "commonStock": "1066707817.94", "currentDebt": "None", "investments": "None", "totalAssets": "10689355627.71", "longTermDebt": "None", "shortTermDebt": "862821873.92", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45441611.59", "reportedCurrency": "None", "retainedEarnings": "-587372095.23", "totalLiabilities": "7942524855.58", "otherCurrentAssets": "179081905.83", "totalCurrentAssets": "6209534749.37", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "765575969.20", "currentNetReceivables": "1034845412.50", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479820878.34", "currentAccountsPayable": "848649875", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545953884.40", "totalShareholderEquity": "2502043056.77", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179628334.94", "totalCurrentLiabilities": "4089629888.14", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3852894967.44", "cashAndShortTermInvestments": "1351779560.53", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "45441611.59", "cashAndCashEquivalentsAtCarryingValue": "1351779560.53", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-82000000", "operatingCashflow": "147200000", "capitalExpenditures": "93500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126700000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1292300000, "cost_of_revenue": 1069000000, "gross_profit": 223300000, "research_and_development": 23800000, "selling_general_admin": 51300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111800000, "depreciation_amortisation": 55400000, "ebitda": 167200000, "interest_expense": 112600000, "interest_income": null, "other_non_operating": null, "pretax_income": -800000, "tax_provision": 25300000, "effective_tax_rate": null, "net_income": -18800000, "net_income_continuing_ops": null, "net_income_to_common": -18800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1351779560.53, "short_term_investments": 765575969.2, "net_receivables": 1034845412.5, "inventory": 2878251901.31, "other_current_assets": null, "total_current_assets": 6209534749.37, "net_ppe": null, "goodwill": 23808577.08, "intangible_assets": 45441611.59, "goodwill_and_intangibles": 69250188.67, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4479820878.34, "total_assets": 10689355627.71, "short_term_debt": 862821873.92, "accounts_payable": 848649875, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4089629888.14, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3852894967.44, "total_liabilities": 7942524855.58, "total_debt": 862821873.92, "preferred_stock": null, "minority_interest": null, "retained_earnings": -587372095.23, "total_equity": 2502043056.77, "shares_outstanding": 183658250, "operating_cash_flow": 147200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126700000, "free_cash_flow": 240700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111800000", "ebitda": "167200000", "netIncome": "-18800000", "grossProfit": "223300000", "depreciation": "None", "totalRevenue": "1292300000", "costOfRevenue": "1069000000", "interestIncome": "None", "incomeBeforeTax": "-800000", "interestExpense": "112600000", "operatingIncome": "73200000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25300000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "150100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55400000", "sellingGeneralAndAdministrative": "51300000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "23808577.08", "inventory": "2878251901.31", "commonStock": "1066707817.94", "currentDebt": "None", "investments": "None", "totalAssets": "10689355627.71", "longTermDebt": "None", "shortTermDebt": "862821873.92", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45441611.59", "reportedCurrency": "None", "retainedEarnings": "-587372095.23", "totalLiabilities": "7942524855.58", "otherCurrentAssets": "179081905.83", "totalCurrentAssets": "6209534749.37", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "765575969.20", "currentNetReceivables": "1034845412.50", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479820878.34", "currentAccountsPayable": "848649875", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3545953884.40", "totalShareholderEquity": "2502043056.77", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "179628334.94", "totalCurrentLiabilities": "4089629888.14", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3852894967.44", "cashAndShortTermInvestments": "1351779560.53", "commonStockSharesOutstanding": "183658250", "intangibleAssetsExcludingGoodwill": "45441611.59", "cashAndCashEquivalentsAtCarryingValue": "1351779560.53", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-82000000", "operatingCashflow": "147200000", "capitalExpenditures": "93500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126700000", "cashflowFromInvestment": "-79500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }