{ "ticker": { "uuid": "90b248d1-2adb-45ff-ac0f-2805124b8499", "symbol": "LAD", "name": "Lithia Motors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/90b248d1-2adb-45ff-ac0f-2805124b8499/", "api_url": "https://sharemaestro.com/factors/api/tickers/90b248d1-2adb-45ff-ac0f-2805124b8499/" }, "ticker_metadata": { "id": 2449, "uuid": "90b248d1-2adb-45ff-ac0f-2805124b8499", "symbol": "LAD", "name": "Lithia Motors Inc", "asset_type": "equity", "market_cap": 6673667000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Lithia Motors, Inc. is an automobile retailer in the United States. The company is headquartered in Medford, Oregon.", "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": "90b248d1-2adb-45ff-ac0f-2805124b8499", "symbol": "LAD", "name": "Lithia Motors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/90b248d1-2adb-45ff-ac0f-2805124b8499/", "api_url": "https://sharemaestro.com/factors/api/tickers/90b248d1-2adb-45ff-ac0f-2805124b8499/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.76, "quality": 0.05, "momentum": 0.19, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 288.84, "market_cap": 6758856000, "pe_ratio": 9.5128, "earnings_yield": 0.1051, "ebitda_to_ev": 0.0968, "shareholder_yield": 0.008, "roe": 0.1109, "piotroski_f_score": 3, "momentum_12_1": -0.0774, "volatility_252d": 0.362 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.198868+00:00", "batch_id": "" }, "size": { "price_close": 288.84, "market_cap": 6758856000, "market_cap_usd": 6758856000, "enterprise_value": 21815256000, "shares_outstanding": 23400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.5128, "pb_ratio": 1.0545, "ptbv_ratio": null, "ps_ratio": 0.1791, "pcf_ratio": 48.73, "pfcf_ratio": 13.048, "ev_ebitda": 10.3263, "ev_ebit": 12.9291, "ev_sales": 0.5782, "ev_fcf": 42.1144, "earnings_yield": 0.1051, "fcf_yield": 0.0237, "price_to_sales": 0.1791, "price_to_book": 1.0545, "price_to_cashflow": 48.73, "ebitda_to_ev": 0.0968, "sales_yield": 1.7294 }, "yield": { "dividend_yield": 0.008, "buyback_yield": 0, "shareholder_yield": 0.008, "debt_paydown_yield": null, "total_yield": 0.008 }, "quality": { "gross_margin": 0.1523, "operating_margin": 0.0447, "net_margin": 0.0188, "ebitda_margin": 0.056, "fcf_margin": 0.0137, "roe": 0.1109, "roa": 0.0276, "roic": 0.0583, "roc_greenblatt": null, "asset_turnover": 1.4652, "cash_conversion": 0.7291, "accruals_ratio": 0.0222, "sbc_to_revenue": 0.0015, "piotroski_f_score": 3, "altman_z_score": 2.2337, "earnings_stability_5y": 0.2585, "revenue_stability_5y": 0.3925, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2231, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0174, "net_debt_to_ebitda": 7.127, "debt_to_assets": 0.6011, "interest_coverage": 2.3386, "current_ratio": 0.9942, "quick_ratio": 0.2389, "net_debt": 15056400000, "local_beta": 0.0014, "volatility_252d": 0.362, "volatility_60d": 0.7853, "max_drawdown_12m": -0.3074, "risk_adjusted_momentum": -0.2138 }, "growth": { "revenue_growth_1y": 0.0251, "revenue_growth_3y_cagr": 0.1011, "revenue_growth_5y_cagr": 0.2345, "eps_growth_1y": -0.1631, "eps_growth_3y_cagr": -0.1315, "eps_growth_5y_cagr": 0.1175, "fcf_growth_1y": -0.3487, "book_value_growth_1y": 0.0626, "revenue_growth": 0.0251, "earnings_growth": -0.1631 }, "momentum": { "price_return_1m": -0.0175, "price_return_3m": 0.1146, "price_return_6m": -0.1169, "price_return_9m": -0.1481, "price_return_12m": -0.0936, "price_return_12m_ex1m": -0.0774, "momentum_6m": -0.1169, "momentum_12m": -0.0936, "momentum_12_1": -0.0774, "distance_from_52w_high": -0.1751, "distance_from_52w_low": 0.1909, "relative_strength": -0.1935 }, "raw_ttm": { "revenue_ttm": 37728000000, "gross_profit_ttm": 5744300000, "ebit_ttm": 1687300000, "ebitda_ttm": 2112600000, "net_income_ttm": 710500000, "eps_diluted_ttm": 30.3632, "operating_cash_flow_ttm": 138700000, "capital_expenditure_ttm": 379300000, "fcf_ttm": 518000000, "dividends_paid_ttm": 54200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 721500000, "cash_and_equivalents": 421300000, "total_current_assets": 8151800000, "total_current_liabilities": 8199700000, "net_ppe": null, "total_assets": 25749700000, "total_debt": 15477700000, "total_equity": 6409500000, "net_working_capital": 5993900000, "book_value_per_share": 273.9103, "retained_earnings": 6342100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1304300000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 18, "rank_pb": 24, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 93, "rank_ev_ebitda": 40, "rank_ev_ebit": 51, "rank_earnings_yield": 17, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 40, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 88, "rank_fcf_margin": 85, "rank_piotroski": 93, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 46, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70 }, "composites": { "value_composite": 24, "quality_composite": 95, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 33, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.1949, "os_score": 0.4, "value_percentile": 0.76, "quality_percentile": 0.05, "momentum_percentile": 0.19, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4454, "ticker_id": 2449, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.198868+00:00", "batch_id": "", "os_score_delta": null, "price_close": 288.84, "market_cap": 6758856000, "market_cap_usd": 6758856000, "enterprise_value": 21815256000, "shares_outstanding": 23400000, "fx_rate_to_usd": null, "pe_ratio": 9.51281633, "pb_ratio": 1.05450597, "ptbv_ratio": null, "ps_ratio": 0.17914695, "pcf_ratio": 48.73003605, "pfcf_ratio": 13.04798456, "ev_ebitda": 10.32625959, "ev_ebit": 12.92909145, "ev_sales": 0.57822455, "ev_fcf": 42.11439382, "earnings_yield": 0.10512134, "fcf_yield": 0.02374485, "dividend_yield": 0.00801911, "buyback_yield": 0, "shareholder_yield": 0.00801911, "debt_paydown_yield": null, "total_yield": 0.00801911, "gross_margin": 0.15225562, "operating_margin": 0.04472275, "net_margin": 0.01883217, "ebitda_margin": 0.05599555, "fcf_margin": 0.01372986, "roe": 0.11085108, "roa": 0.02759255, "roic": 0.05833229, "roc_greenblatt": null, "asset_turnover": 1.46518212, "cash_conversion": 0.72906404, "accruals_ratio": 0.02220608, "sbc_to_revenue": 0.00152142, "debt_to_equity": 3.01742726, "net_debt_to_ebitda": 7.12695257, "debt_to_assets": 0.60108273, "interest_coverage": 2.33860014, "current_ratio": 0.99415832, "quick_ratio": 0.2388624, "net_debt": 15056400000, "revenue_growth_1y": 0.02508926, "revenue_growth_3y_cagr": 0.10114166, "revenue_growth_5y_cagr": 0.23449224, "eps_growth_1y": -0.1631331, "eps_growth_3y_cagr": -0.13147655, "eps_growth_5y_cagr": 0.1174945, "fcf_growth_1y": -0.34867346, "book_value_growth_1y": 0.06258479, "piotroski_f_score": 3, "altman_z_score": 2.23368923, "earnings_stability_5y": 0.258489, "revenue_stability_5y": 0.39252, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0175176, "price_return_3m": 0.11457718, "price_return_6m": -0.11686388, "price_return_9m": -0.14810181, "price_return_12m": -0.09355661, "price_return_12m_ex1m": -0.07739478, "distance_from_52w_high": -0.1751084, "distance_from_52w_low": 0.19094643, "relative_strength": -0.19352019, "local_beta": 0.0014, "volatility_252d": 0.362037, "volatility_60d": 0.785255, "max_drawdown_12m": -0.30736465, "revenue_ttm": 37728000000, "gross_profit_ttm": 5744300000, "ebit_ttm": 1687300000, "ebitda_ttm": 2112600000, "net_income_ttm": 710500000, "eps_diluted_ttm": 30.36324786, "operating_cash_flow_ttm": 138700000, "capital_expenditure_ttm": 379300000, "fcf_ttm": 518000000, "dividends_paid_ttm": 54200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 721500000, "cash_and_equivalents": 421300000, "total_current_assets": 8151800000, "total_current_liabilities": 8199700000, "net_ppe": null, "total_assets": 25749700000, "total_debt": 15477700000, "total_equity": 6409500000, "net_working_capital": 5993900000, "book_value_per_share": 273.91025641, "retained_earnings": 6342100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1304300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 18, "rank_pb": 24, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 93, "rank_ev_ebitda": 40, "rank_ev_ebit": 51, "rank_earnings_yield": 17, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 40, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 88, "rank_fcf_margin": 85, "rank_piotroski": 93, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 46, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70, "value_composite": 24, "quality_composite": 95, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 33, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 24, "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": 288.84, "os": 0.4, "value": 0.76, "quality": 0.05, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.5128, "earnings_yield": 0.1051, "shareholder_yield": 0.008, "roe": 0.1109, "momentum_12_1": -0.0774, "complete_fields": { "id": 4454, "ticker_id": 2449, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:40.198868+00:00", "batch_id": "", "os_score_delta": null, "price_close": 288.84, "market_cap": 6758856000, "market_cap_usd": 6758856000, "enterprise_value": 21815256000, "shares_outstanding": 23400000, "fx_rate_to_usd": null, "pe_ratio": 9.51281633, "pb_ratio": 1.05450597, "ptbv_ratio": null, "ps_ratio": 0.17914695, "pcf_ratio": 48.73003605, "pfcf_ratio": 13.04798456, "ev_ebitda": 10.32625959, "ev_ebit": 12.92909145, "ev_sales": 0.57822455, "ev_fcf": 42.11439382, "earnings_yield": 0.10512134, "fcf_yield": 0.02374485, "dividend_yield": 0.00801911, "buyback_yield": 0, "shareholder_yield": 0.00801911, "debt_paydown_yield": null, "total_yield": 0.00801911, "gross_margin": 0.15225562, "operating_margin": 0.04472275, "net_margin": 0.01883217, "ebitda_margin": 0.05599555, "fcf_margin": 0.01372986, "roe": 0.11085108, "roa": 0.02759255, "roic": 0.05833229, "roc_greenblatt": null, "asset_turnover": 1.46518212, "cash_conversion": 0.72906404, "accruals_ratio": 0.02220608, "sbc_to_revenue": 0.00152142, "debt_to_equity": 3.01742726, "net_debt_to_ebitda": 7.12695257, "debt_to_assets": 0.60108273, "interest_coverage": 2.33860014, "current_ratio": 0.99415832, "quick_ratio": 0.2388624, "net_debt": 15056400000, "revenue_growth_1y": 0.02508926, "revenue_growth_3y_cagr": 0.10114166, "revenue_growth_5y_cagr": 0.23449224, "eps_growth_1y": -0.1631331, "eps_growth_3y_cagr": -0.13147655, "eps_growth_5y_cagr": 0.1174945, "fcf_growth_1y": -0.34867346, "book_value_growth_1y": 0.06258479, "piotroski_f_score": 3, "altman_z_score": 2.23368923, "earnings_stability_5y": 0.258489, "revenue_stability_5y": 0.39252, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0175176, "price_return_3m": 0.11457718, "price_return_6m": -0.11686388, "price_return_9m": -0.14810181, "price_return_12m": -0.09355661, "price_return_12m_ex1m": -0.07739478, "distance_from_52w_high": -0.1751084, "distance_from_52w_low": 0.19094643, "relative_strength": -0.19352019, "local_beta": 0.0014, "volatility_252d": 0.362037, "volatility_60d": 0.785255, "max_drawdown_12m": -0.30736465, "revenue_ttm": 37728000000, "gross_profit_ttm": 5744300000, "ebit_ttm": 1687300000, "ebitda_ttm": 2112600000, "net_income_ttm": 710500000, "eps_diluted_ttm": 30.36324786, "operating_cash_flow_ttm": 138700000, "capital_expenditure_ttm": 379300000, "fcf_ttm": 518000000, "dividends_paid_ttm": 54200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 721500000, "cash_and_equivalents": 421300000, "total_current_assets": 8151800000, "total_current_liabilities": 8199700000, "net_ppe": null, "total_assets": 25749700000, "total_debt": 15477700000, "total_equity": 6409500000, "net_working_capital": 5993900000, "book_value_per_share": 273.91025641, "retained_earnings": 6342100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1304300000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 18, "rank_pb": 24, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 93, "rank_ev_ebitda": 40, "rank_ev_ebit": 51, "rank_earnings_yield": 17, "rank_fcf_yield": 79, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 40, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 88, "rank_fcf_margin": 85, "rank_piotroski": 93, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 77, "rank_eps_growth_5y": 46, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70, "value_composite": 24, "quality_composite": 95, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 33, "svqf_composite": 9, "vc1_composite": 18, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 37634900000, "cost_of_revenue": 31901900000, "gross_profit": 5733000000, "ebit": 1887700000, "ebitda": 2302600000, "pretax_income": 1108400000, "tax_provision": 282500000, "net_income": 819600000, "net_income_to_common": 819600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341800000, "total_current_assets": 7858000000, "total_assets": 25107200000, "short_term_debt": 5008900000, "long_term_debt": 9679100000, "total_debt": 14688000000, "total_liabilities": 18478800000, "total_equity": 6628400000, "shares_outstanding": 25400000, "goodwill_and_intangibles": 7730800000 }, "cash_flow": { "operating_cash_flow": 542800000, "capital_expenditure": 350900000, "free_cash_flow": 893700000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287927, "ticker_id": 2449, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1887700000", "ebitda": "2302600000", "netIncome": "819600000", "grossProfit": "5733000000", "depreciation": "None", "totalRevenue": "37634900000", "costOfRevenue": "31901900000", "interestIncome": "499000000", "incomeBeforeTax": "1108400000", "interestExpense": "779300000", "operatingIncome": "1428600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "282500000", "reportedCurrency": "USD", "netInterestIncome": "-331800000", "nonInterestIncome": "None", "operatingExpenses": "4304400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31901900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414900000", "sellingGeneralAndAdministrative": "3687700000", "netIncomeFromContinuingOperations": "825900000" }, "balance": { "goodwill": "2476700000", "inventory": "6119600000", "commonStock": "6628400000", "currentDebt": "None", "investments": "None", "totalAssets": "25107200000", "longTermDebt": "9679100000", "shortTermDebt": "5008900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5254100000", "reportedCurrency": "USD", "retainedEarnings": "6517800000", "totalLiabilities": "18478800000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "7858000000", "currentLongTermDebt": "5142800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1134100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17249200000", "currentAccountsPayable": "339500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5653200000", "shortLongTermDebtTotal": "14688000000", "totalShareholderEquity": "6628400000", "capitalLeaseObligations": "662100000", "otherCurrentLiabilities": "1687800000", "totalCurrentLiabilities": "6696700000", "otherNonCurrentLiabilities": "471900000", "totalNonCurrentLiabilities": "11782100000", "cashAndShortTermInvestments": "341800000", "commonStockSharesOutstanding": "25400000", "intangibleAssetsExcludingGoodwill": "5254100000", "cashAndCashEquivalentsAtCarryingValue": "341800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825900000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33299999", "operatingCashflow": "542800000", "capitalExpenditures": "350900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426000000", "cashflowFromInvestment": "-1027900000", "stockBasedCompensation": "60300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-960900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37634900000, "cost_of_revenue": 31901900000, "gross_profit": 5733000000, "research_and_development": null, "selling_general_admin": 3687700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1887700000, "depreciation_amortisation": 414900000, "ebitda": 2302600000, "interest_expense": 779300000, "interest_income": null, "other_non_operating": null, "pretax_income": 1108400000, "tax_provision": 282500000, "effective_tax_rate": null, "net_income": 819600000, "net_income_continuing_ops": 825900000, "net_income_to_common": 819600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341800000, "short_term_investments": 2400000, "net_receivables": 1134100000, "inventory": 6119600000, "other_current_assets": null, "total_current_assets": 7858000000, "net_ppe": null, "goodwill": 2476700000, "intangible_assets": 5254100000, "goodwill_and_intangibles": 7730800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17249200000, "total_assets": 25107200000, "short_term_debt": 5008900000, "accounts_payable": 339500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6696700000, "long_term_debt": 9679100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11782100000, "total_liabilities": 18478800000, "total_debt": 14688000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6517800000, "total_equity": 6628400000, "shares_outstanding": 25400000, "operating_cash_flow": 542800000, "stock_based_compensation": 60300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1027900000, "dividends_paid": 55300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 426000000, "free_cash_flow": 893700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1887700000", "ebitda": "2302600000", "netIncome": "819600000", "grossProfit": "5733000000", "depreciation": "None", "totalRevenue": "37634900000", "costOfRevenue": "31901900000", "interestIncome": "499000000", "incomeBeforeTax": "1108400000", "interestExpense": "779300000", "operatingIncome": "1428600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "282500000", "reportedCurrency": "USD", "netInterestIncome": "-331800000", "nonInterestIncome": "None", "operatingExpenses": "4304400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31901900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414900000", "sellingGeneralAndAdministrative": "3687700000", "netIncomeFromContinuingOperations": "825900000" }, "balance": { "goodwill": "2476700000", "inventory": "6119600000", "commonStock": "6628400000", "currentDebt": "None", "investments": "None", "totalAssets": "25107200000", "longTermDebt": "9679100000", "shortTermDebt": "5008900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5254100000", "reportedCurrency": "USD", "retainedEarnings": "6517800000", "totalLiabilities": "18478800000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "7858000000", "currentLongTermDebt": "5142800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1134100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17249200000", "currentAccountsPayable": "339500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5653200000", "shortLongTermDebtTotal": "14688000000", "totalShareholderEquity": "6628400000", "capitalLeaseObligations": "662100000", "otherCurrentLiabilities": "1687800000", "totalCurrentLiabilities": "6696700000", "otherNonCurrentLiabilities": "471900000", "totalNonCurrentLiabilities": "11782100000", "cashAndShortTermInvestments": "341800000", "commonStockSharesOutstanding": "25400000", "intangibleAssetsExcludingGoodwill": "5254100000", "cashAndCashEquivalentsAtCarryingValue": "341800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "825900000", "profitLoss": "None", "dividendPayout": "55300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "33299999", "operatingCashflow": "542800000", "capitalExpenditures": "350900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426000000", "cashflowFromInvestment": "-1027900000", "stockBasedCompensation": "60300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-960900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 36188200000, "cost_of_revenue": 30627200000, "gross_profit": 5561000000, "ebit": 1870300000, "ebitda": 2260100000, "pretax_income": 1078300000, "tax_provision": 256700000, "net_income": 802000000, "net_income_to_common": 802000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402200000, "total_current_assets": 7772200000, "total_assets": 23127900000, "short_term_debt": 5095200000, "long_term_debt": 8170500000, "total_debt": 13265700000, "total_liabilities": 16448500000, "total_equity": 6655500000, "shares_outstanding": 27100000, "goodwill_and_intangibles": 4665800000 }, "cash_flow": { "operating_cash_flow": 425100000, "capital_expenditure": 351400000, "free_cash_flow": 776500000, "dividends_paid": 56500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287932, "ticker_id": 2449, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1870300000", "ebitda": "2260100000", "netIncome": "802000000", "grossProfit": "5561000000", "depreciation": "None", "totalRevenue": "36188200000", "costOfRevenue": "30627200000", "interestIncome": "347800000", "incomeBeforeTax": "1078300000", "interestExpense": "536600000", "operatingIncome": "1575600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "256700000", "reportedCurrency": "USD", "netInterestIncome": "-428800000", "nonInterestIncome": "None", "operatingExpenses": "3985400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30627200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389800000", "sellingGeneralAndAdministrative": "3504500000", "netIncomeFromContinuingOperations": "821600000" }, "balance": { "goodwill": "2115500000", "inventory": "5911700000", "commonStock": "793100000", "currentDebt": "None", "investments": "None", "totalAssets": "23127900000", "longTermDebt": "8170500000", "shortTermDebt": "5095200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2550300000", "reportedCurrency": "USD", "retainedEarnings": "5758800000", "totalLiabilities": "16448500000", "otherCurrentAssets": "221300000", "totalCurrentAssets": "7772200000", "currentLongTermDebt": "5095200000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1237000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355700000", "currentAccountsPayable": "333700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288600000", "shortLongTermDebtTotal": "13862200000", "totalShareholderEquity": "6655500000", "capitalLeaseObligations": "596500000", "otherCurrentLiabilities": "1122200000", "totalCurrentLiabilities": "6551100000", "otherNonCurrentLiabilities": "319100000", "totalNonCurrentLiabilities": "9897400000", "cashAndShortTermInvestments": "402200000", "commonStockSharesOutstanding": "27100000", "intangibleAssetsExcludingGoodwill": "2550300000", "cashAndCashEquivalentsAtCarryingValue": "402200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "821600000", "profitLoss": "None", "dividendPayout": "56500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-260900000", "operatingCashflow": "425100000", "capitalExpenditures": "351400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "907600000", "cashflowFromInvestment": "-1854400000", "stockBasedCompensation": "58400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36188200000, "cost_of_revenue": 30627200000, "gross_profit": 5561000000, "research_and_development": null, "selling_general_admin": 3504500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1870300000, "depreciation_amortisation": 389800000, "ebitda": 2260100000, "interest_expense": 536600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1078300000, "tax_provision": 256700000, "effective_tax_rate": null, "net_income": 802000000, "net_income_continuing_ops": 821600000, "net_income_to_common": 802000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402200000, "short_term_investments": 2200000, "net_receivables": 1237000000, "inventory": 5911700000, "other_current_assets": null, "total_current_assets": 7772200000, "net_ppe": null, "goodwill": 2115500000, "intangible_assets": 2550300000, "goodwill_and_intangibles": 4665800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15355700000, "total_assets": 23127900000, "short_term_debt": 5095200000, "accounts_payable": 333700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6551100000, "long_term_debt": 8170500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9897400000, "total_liabilities": 16448500000, "total_debt": 13265700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5758800000, "total_equity": 6655500000, "shares_outstanding": 27100000, "operating_cash_flow": 425100000, "stock_based_compensation": 58400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1854400000, "dividends_paid": 56500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 907600000, "free_cash_flow": 776500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1870300000", "ebitda": "2260100000", "netIncome": "802000000", "grossProfit": "5561000000", "depreciation": "None", "totalRevenue": "36188200000", "costOfRevenue": "30627200000", "interestIncome": "347800000", "incomeBeforeTax": "1078300000", "interestExpense": "536600000", "operatingIncome": "1575600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "256700000", "reportedCurrency": "USD", "netInterestIncome": "-428800000", "nonInterestIncome": "None", "operatingExpenses": "3985400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30627200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389800000", "sellingGeneralAndAdministrative": "3504500000", "netIncomeFromContinuingOperations": "821600000" }, "balance": { "goodwill": "2115500000", "inventory": "5911700000", "commonStock": "793100000", "currentDebt": "None", "investments": "None", "totalAssets": "23127900000", "longTermDebt": "8170500000", "shortTermDebt": "5095200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2550300000", "reportedCurrency": "USD", "retainedEarnings": "5758800000", "totalLiabilities": "16448500000", "otherCurrentAssets": "221300000", "totalCurrentAssets": "7772200000", "currentLongTermDebt": "5095200000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1237000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355700000", "currentAccountsPayable": "333700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288600000", "shortLongTermDebtTotal": "13862200000", "totalShareholderEquity": "6655500000", "capitalLeaseObligations": "596500000", "otherCurrentLiabilities": "1122200000", "totalCurrentLiabilities": "6551100000", "otherNonCurrentLiabilities": "319100000", "totalNonCurrentLiabilities": "9897400000", "cashAndShortTermInvestments": "402200000", "commonStockSharesOutstanding": "27100000", "intangibleAssetsExcludingGoodwill": "2550300000", "cashAndCashEquivalentsAtCarryingValue": "402200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "821600000", "profitLoss": "None", "dividendPayout": "56500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-260900000", "operatingCashflow": "425100000", "capitalExpenditures": "351400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "907600000", "cashflowFromInvestment": "-1854400000", "stockBasedCompensation": "58400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 31042300000, "cost_of_revenue": 25813400000, "gross_profit": 5228900000, "ebit": 1893300000, "ebitda": 2157900000, "pretax_income": 1362300000, "tax_provision": 350600000, "net_income": 1000800000, "net_income_to_common": 1000800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941400000, "total_current_assets": 6937600000, "total_assets": 19632500000, "short_term_debt": 3745100000, "long_term_debt": 7155400000, "total_debt": 10900500000, "total_liabilities": 13349600000, "total_equity": 6213900000, "shares_outstanding": 27600000, "goodwill_and_intangibles": 4332800000 }, "cash_flow": { "operating_cash_flow": -472400000, "capital_expenditure": 230200000, "free_cash_flow": -242200000, "dividends_paid": 52800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287937, "ticker_id": 2449, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1893300000", "ebitda": "2157900000", "netIncome": "1000800000", "grossProfit": "5228900000", "depreciation": "None", "totalRevenue": "31042300000", "costOfRevenue": "25813400000", "interestIncome": "249400000", "incomeBeforeTax": "1362300000", "interestExpense": "352100000", "operatingIncome": "1692400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "350600000", "reportedCurrency": "USD", "netInterestIncome": "-299900000", "nonInterestIncome": "None", "operatingExpenses": "3536500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25813400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264600000", "sellingGeneralAndAdministrative": "3046600000", "netIncomeFromContinuingOperations": "1045400000" }, "balance": { "goodwill": "1930600000", "inventory": "4753900000", "commonStock": "1100600000", "currentDebt": "None", "investments": "None", "totalAssets": "19632500000", "longTermDebt": "7155400000", "shortTermDebt": "3745100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2402200000", "reportedCurrency": "USD", "retainedEarnings": "5013300000", "totalLiabilities": "13349600000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "6937600000", "currentLongTermDebt": "3745100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12694900000", "currentAccountsPayable": "288000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4460200000", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "6213900000", "capitalLeaseObligations": "427900000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "4932200000", "otherNonCurrentLiabilities": "220700000", "totalNonCurrentLiabilities": "8417400000", "cashAndShortTermInvestments": "941400000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2402200000", "cashAndCashEquivalentsAtCarryingValue": "941400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011700000", "profitLoss": "None", "dividendPayout": "52800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-863500000", "operatingCashflow": "-472400000", "capitalExpenditures": "230200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2409800000", "cashflowFromInvestment": "-1270300000", "stockBasedCompensation": "40800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31042300000, "cost_of_revenue": 25813400000, "gross_profit": 5228900000, "research_and_development": null, "selling_general_admin": 3046600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1893300000, "depreciation_amortisation": 264600000, "ebitda": 2157900000, "interest_expense": 352100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1362300000, "tax_provision": 350600000, "effective_tax_rate": null, "net_income": 1000800000, "net_income_continuing_ops": 1045400000, "net_income_to_common": 1000800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 941400000, "short_term_investments": null, "net_receivables": 1105500000, "inventory": 4753900000, "other_current_assets": null, "total_current_assets": 6937600000, "net_ppe": null, "goodwill": 1930600000, "intangible_assets": 2402200000, "goodwill_and_intangibles": 4332800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12694900000, "total_assets": 19632500000, "short_term_debt": 3745100000, "accounts_payable": 288000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4932200000, "long_term_debt": 7155400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417400000, "total_liabilities": 13349600000, "total_debt": 10900500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5013300000, "total_equity": 6213900000, "shares_outstanding": 27600000, "operating_cash_flow": -472400000, "stock_based_compensation": 40800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1270300000, "dividends_paid": 52800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2409800000, "free_cash_flow": -242200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1893300000", "ebitda": "2157900000", "netIncome": "1000800000", "grossProfit": "5228900000", "depreciation": "None", "totalRevenue": "31042300000", "costOfRevenue": "25813400000", "interestIncome": "249400000", "incomeBeforeTax": "1362300000", "interestExpense": "352100000", "operatingIncome": "1692400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "350600000", "reportedCurrency": "USD", "netInterestIncome": "-299900000", "nonInterestIncome": "None", "operatingExpenses": "3536500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25813400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264600000", "sellingGeneralAndAdministrative": "3046600000", "netIncomeFromContinuingOperations": "1045400000" }, "balance": { "goodwill": "1930600000", "inventory": "4753900000", "commonStock": "1100600000", "currentDebt": "None", "investments": "None", "totalAssets": "19632500000", "longTermDebt": "7155400000", "shortTermDebt": "3745100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2402200000", "reportedCurrency": "USD", "retainedEarnings": "5013300000", "totalLiabilities": "13349600000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "6937600000", "currentLongTermDebt": "3745100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12694900000", "currentAccountsPayable": "288000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4460200000", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "6213900000", "capitalLeaseObligations": "427900000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "4932200000", "otherNonCurrentLiabilities": "220700000", "totalNonCurrentLiabilities": "8417400000", "cashAndShortTermInvestments": "941400000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2402200000", "cashAndCashEquivalentsAtCarryingValue": "941400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1011700000", "profitLoss": "None", "dividendPayout": "52800000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-863500000", "operatingCashflow": "-472400000", "capitalExpenditures": "230200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2409800000", "cashflowFromInvestment": "-1270300000", "stockBasedCompensation": "40800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 28187800000, "cost_of_revenue": 23035400000, "gross_profit": 5152400000, "ebit": 1959600000, "ebitda": 2187700000, "pretax_income": 1730000000, "tax_provision": 468400000, "net_income": 1251000000, "net_income_to_common": 1251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246700000, "total_current_assets": 4630900000, "total_assets": 15006600000, "short_term_debt": 2137100000, "long_term_debt": 5510500000, "total_debt": 7647600000, "total_liabilities": 9755500000, "total_equity": 5206200000, "shares_outstanding": 28300000, "goodwill_and_intangibles": 3316900000 }, "cash_flow": { "operating_cash_flow": -610100000, "capital_expenditure": 303100000, "free_cash_flow": -307000000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287942, "ticker_id": 2449, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1959600000", "ebitda": "2187700000", "netIncome": "1251000000", "grossProfit": "5152400000", "depreciation": "None", "totalRevenue": "28187800000", "costOfRevenue": "23035400000", "interestIncome": "207100000", "incomeBeforeTax": "1730000000", "interestExpense": "167900000", "operatingIncome": "1941100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "468400000", "reportedCurrency": "USD", "netInterestIncome": "-167900000", "nonInterestIncome": "None", "operatingExpenses": "3211300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43200000", "costofGoodsAndServicesSold": "23035400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228100000", "sellingGeneralAndAdministrative": "2790500000", "netIncomeFromContinuingOperations": "1261600000" }, "balance": { "goodwill": "1460700000", "inventory": "3409400000", "commonStock": "1082100000", "currentDebt": "None", "investments": "None", "totalAssets": "15006600000", "longTermDebt": "5510500000", "shortTermDebt": "2137100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1856200000", "reportedCurrency": "USD", "retainedEarnings": "4065300000", "totalLiabilities": "9755500000", "otherCurrentAssets": "161700000", "totalCurrentAssets": "4630900000", "currentLongTermDebt": "2116600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "813100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10375700000", "currentAccountsPayable": "258400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3574600000", "shortLongTermDebtTotal": "7994200000", "totalShareholderEquity": "5206200000", "capitalLeaseObligations": "346600000", "otherCurrentLiabilities": "782700000", "totalCurrentLiabilities": "3178200000", "otherNonCurrentLiabilities": "1066800000", "totalNonCurrentLiabilities": "6577300000", "cashAndShortTermInvestments": "246700000", "commonStockSharesOutstanding": "28300000", "intangibleAssetsExcludingGoodwill": "1856200000", "cashAndCashEquivalentsAtCarryingValue": "246700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1261600000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-923000000", "operatingCashflow": "-610100000", "capitalExpenditures": "303100000", "changeInReceivables": "-1494600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2035900000", "cashflowFromInvestment": "-1329800000", "stockBasedCompensation": "41100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28187800000, "cost_of_revenue": 23035400000, "gross_profit": 5152400000, "research_and_development": null, "selling_general_admin": 2790500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1959600000, "depreciation_amortisation": 228100000, "ebitda": 2187700000, "interest_expense": 167900000, "interest_income": null, "other_non_operating": null, "pretax_income": 1730000000, "tax_provision": 468400000, "effective_tax_rate": null, "net_income": 1251000000, "net_income_continuing_ops": 1261600000, "net_income_to_common": 1251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246700000, "short_term_investments": null, "net_receivables": 813100000, "inventory": 3409400000, "other_current_assets": null, "total_current_assets": 4630900000, "net_ppe": null, "goodwill": 1460700000, "intangible_assets": 1856200000, "goodwill_and_intangibles": 3316900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10375700000, "total_assets": 15006600000, "short_term_debt": 2137100000, "accounts_payable": 258400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3178200000, "long_term_debt": 5510500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6577300000, "total_liabilities": 9755500000, "total_debt": 7647600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4065300000, "total_equity": 5206200000, "shares_outstanding": 28300000, "operating_cash_flow": -610100000, "stock_based_compensation": 41100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1329800000, "dividends_paid": 45200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2035900000, "free_cash_flow": -307000000, "net_change_in_cash": 96000000 }, "raw_data": { "income": { "ebit": "1959600000", "ebitda": "2187700000", "netIncome": "1251000000", "grossProfit": "5152400000", "depreciation": "None", "totalRevenue": "28187800000", "costOfRevenue": "23035400000", "interestIncome": "207100000", "incomeBeforeTax": "1730000000", "interestExpense": "167900000", "operatingIncome": "1941100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "468400000", "reportedCurrency": "USD", "netInterestIncome": "-167900000", "nonInterestIncome": "None", "operatingExpenses": "3211300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43200000", "costofGoodsAndServicesSold": "23035400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228100000", "sellingGeneralAndAdministrative": "2790500000", "netIncomeFromContinuingOperations": "1261600000" }, "balance": { "goodwill": "1460700000", "inventory": "3409400000", "commonStock": "1082100000", "currentDebt": "None", "investments": "None", "totalAssets": "15006600000", "longTermDebt": "5510500000", "shortTermDebt": "2137100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1856200000", "reportedCurrency": "USD", "retainedEarnings": "4065300000", "totalLiabilities": "9755500000", "otherCurrentAssets": "161700000", "totalCurrentAssets": "4630900000", "currentLongTermDebt": "2116600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "813100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10375700000", "currentAccountsPayable": "258400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3574600000", "shortLongTermDebtTotal": "7994200000", "totalShareholderEquity": "5206200000", "capitalLeaseObligations": "346600000", "otherCurrentLiabilities": "782700000", "totalCurrentLiabilities": "3178200000", "otherNonCurrentLiabilities": "1066800000", "totalNonCurrentLiabilities": "6577300000", "cashAndShortTermInvestments": "246700000", "commonStockSharesOutstanding": "28300000", "intangibleAssetsExcludingGoodwill": "1856200000", "cashAndCashEquivalentsAtCarryingValue": "246700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1261600000", "profitLoss": "None", "dividendPayout": "45200000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-923000000", "operatingCashflow": "-610100000", "capitalExpenditures": "303100000", "changeInReceivables": "-1494600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2035900000", "cashflowFromInvestment": "-1329800000", "stockBasedCompensation": "41100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 22831700000, "cost_of_revenue": 18572700000, "gross_profit": 4259000000, "ebit": 1610500000, "ebitda": 1776800000, "pretax_income": 1484800000, "tax_provision": 422100000, "net_income": 1060100000, "net_income_to_common": 1060100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174800000, "total_current_assets": 3309700000, "total_assets": 11146900000, "short_term_debt": 1413800000, "long_term_debt": 3185700000, "total_debt": 4599500000, "total_liabilities": 6483700000, "total_equity": 4626400000, "shares_outstanding": 29000000, "goodwill_and_intangibles": 1776400000 }, "cash_flow": { "operating_cash_flow": 1797200000, "capital_expenditure": 260400000, "free_cash_flow": 2057600000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287947, "ticker_id": 2449, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1610500000", "ebitda": "1776800000", "netIncome": "1060100000", "grossProfit": "4259000000", "depreciation": "None", "totalRevenue": "22831700000", "costOfRevenue": "18572700000", "interestIncome": "130500000", "incomeBeforeTax": "1484800000", "interestExpense": "125700000", "operatingIncome": "1662500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "422100000", "reportedCurrency": "USD", "netInterestIncome": "-130500000", "nonInterestIncome": "None", "operatingExpenses": "2596500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52600000", "costofGoodsAndServicesSold": "18572700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "2320900000", "netIncomeFromContinuingOperations": "1062700000" }, "balance": { "goodwill": "977300000", "inventory": "2385500000", "commonStock": "1711600000", "currentDebt": "None", "investments": "None", "totalAssets": "11146900000", "longTermDebt": "3185700000", "shortTermDebt": "1413800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "799100000", "reportedCurrency": "USD", "retainedEarnings": "2859500000", "totalLiabilities": "6483700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "3309700000", "currentLongTermDebt": "1190100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7837200000", "currentAccountsPayable": "235400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3052600000", "shortLongTermDebtTotal": "4961200000", "totalShareholderEquity": "4626400000", "capitalLeaseObligations": "361700000", "otherCurrentLiabilities": "710600000", "totalCurrentLiabilities": "2402800000", "otherNonCurrentLiabilities": "895200000", "totalNonCurrentLiabilities": "4080900000", "cashAndShortTermInvestments": "174800000", "commonStockSharesOutstanding": "29000000", "intangibleAssetsExcludingGoodwill": "799100000", "cashAndCashEquivalentsAtCarryingValue": "174800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1062700000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "674600000", "operatingCashflow": "1797200000", "capitalExpenditures": "260400000", "changeInReceivables": "-147100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1106700000", "cashflowFromInvestment": "-2890400000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22831700000, "cost_of_revenue": 18572700000, "gross_profit": 4259000000, "research_and_development": null, "selling_general_admin": 2320900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1610500000, "depreciation_amortisation": 166300000, "ebitda": 1776800000, "interest_expense": 125700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1484800000, "tax_provision": 422100000, "effective_tax_rate": null, "net_income": 1060100000, "net_income_continuing_ops": 1062700000, "net_income_to_common": 1060100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174800000, "short_term_investments": null, "net_receivables": 685500000, "inventory": 2385500000, "other_current_assets": null, "total_current_assets": 3309700000, "net_ppe": null, "goodwill": 977300000, "intangible_assets": 799100000, "goodwill_and_intangibles": 1776400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7837200000, "total_assets": 11146900000, "short_term_debt": 1413800000, "accounts_payable": 235400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2402800000, "long_term_debt": 3185700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4080900000, "total_liabilities": 6483700000, "total_debt": 4599500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2859500000, "total_equity": 4626400000, "shares_outstanding": 29000000, "operating_cash_flow": 1797200000, "stock_based_compensation": 34700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2890400000, "dividends_paid": 38800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1106700000, "free_cash_flow": 2057600000, "net_change_in_cash": 13500000 }, "raw_data": { "income": { "ebit": "1610500000", "ebitda": "1776800000", "netIncome": "1060100000", "grossProfit": "4259000000", "depreciation": "None", "totalRevenue": "22831700000", "costOfRevenue": "18572700000", "interestIncome": "130500000", "incomeBeforeTax": "1484800000", "interestExpense": "125700000", "operatingIncome": "1662500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "422100000", "reportedCurrency": "USD", "netInterestIncome": "-130500000", "nonInterestIncome": "None", "operatingExpenses": "2596500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-52600000", "costofGoodsAndServicesSold": "18572700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "2320900000", "netIncomeFromContinuingOperations": "1062700000" }, "balance": { "goodwill": "977300000", "inventory": "2385500000", "commonStock": "1711600000", "currentDebt": "None", "investments": "None", "totalAssets": "11146900000", "longTermDebt": "3185700000", "shortTermDebt": "1413800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "799100000", "reportedCurrency": "USD", "retainedEarnings": "2859500000", "totalLiabilities": "6483700000", "otherCurrentAssets": "63900000", "totalCurrentAssets": "3309700000", "currentLongTermDebt": "1190100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7837200000", "currentAccountsPayable": "235400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3052600000", "shortLongTermDebtTotal": "4961200000", "totalShareholderEquity": "4626400000", "capitalLeaseObligations": "361700000", "otherCurrentLiabilities": "710600000", "totalCurrentLiabilities": "2402800000", "otherNonCurrentLiabilities": "895200000", "totalNonCurrentLiabilities": "4080900000", "cashAndShortTermInvestments": "174800000", "commonStockSharesOutstanding": "29000000", "intangibleAssetsExcludingGoodwill": "799100000", "cashAndCashEquivalentsAtCarryingValue": "174800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1062700000", "profitLoss": "None", "dividendPayout": "38800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "674600000", "operatingCashflow": "1797200000", "capitalExpenditures": "260400000", "changeInReceivables": "-147100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1106700000", "cashflowFromInvestment": "-2890400000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 13126500000, "cost_of_revenue": 10902200000, "gross_profit": 2224300000, "ebit": 754500000, "ebitda": 875800000, "pretax_income": 648500000, "tax_provision": 178200000, "net_income": 470300000, "net_income_to_common": 470300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162500000, "total_current_assets": 3339900000, "total_assets": 7902100000, "short_term_debt": 1863200000, "long_term_debt": 2064700000, "total_debt": 3927900000, "total_liabilities": 5240600000, "total_equity": 2661500000, "shares_outstanding": 24100000, "goodwill_and_intangibles": 943200000 }, "cash_flow": { "operating_cash_flow": 542200000, "capital_expenditure": 167800000, "free_cash_flow": 710000000, "dividends_paid": 29100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287952, "ticker_id": 2449, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "754500000", "ebitda": "875800000", "netIncome": "470300000", "grossProfit": "2224300000", "depreciation": "None", "totalRevenue": "13126500000", "costOfRevenue": "10902200000", "interestIncome": "107500000", "incomeBeforeTax": "648500000", "interestExpense": "106000000", "operatingIncome": "692700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "178200000", "reportedCurrency": "USD", "netInterestIncome": "-107500000", "nonInterestIncome": "None", "operatingExpenses": "1531600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "58900000", "costofGoodsAndServicesSold": "10902200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121300000", "sellingGeneralAndAdministrative": "1358700000", "netIncomeFromContinuingOperations": "470300000" }, "balance": { "goodwill": "593000000", "inventory": "2492900000", "commonStock": "788200000", "currentDebt": "None", "investments": "None", "totalAssets": "7902100000", "longTermDebt": "2064700000", "shortTermDebt": "1863200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "350200000", "reportedCurrency": "USD", "retainedEarnings": "1838200000", "totalLiabilities": "5240600000", "otherCurrentAssets": "70500000", "totalCurrentAssets": "3339900000", "currentLongTermDebt": "1797200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4562200000", "currentAccountsPayable": "158200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197500000", "shortLongTermDebtTotal": "4174600000", "totalShareholderEquity": "2661500000", "capitalLeaseObligations": "246700000", "otherCurrentLiabilities": "425300000", "totalCurrentLiabilities": "2479700000", "otherNonCurrentLiabilities": "303200000", "totalNonCurrentLiabilities": "2760900000", "cashAndShortTermInvestments": "162500000", "commonStockSharesOutstanding": "24100000", "intangibleAssetsExcludingGoodwill": "350200000", "cashAndCashEquivalentsAtCarryingValue": "162500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470300000", "profitLoss": "None", "dividendPayout": "29100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "228800000", "operatingCashflow": "542200000", "capitalExpenditures": "167800000", "changeInReceivables": "-113500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1139700000", "cashflowFromInvestment": "-1605800000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13126500000, "cost_of_revenue": 10902200000, "gross_profit": 2224300000, "research_and_development": null, "selling_general_admin": 1358700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 754500000, "depreciation_amortisation": 121300000, "ebitda": 875800000, "interest_expense": 106000000, "interest_income": null, "other_non_operating": null, "pretax_income": 648500000, "tax_provision": 178200000, "effective_tax_rate": null, "net_income": 470300000, "net_income_continuing_ops": 470300000, "net_income_to_common": 470300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162500000, "short_term_investments": null, "net_receivables": 614000000, "inventory": 2492900000, "other_current_assets": null, "total_current_assets": 3339900000, "net_ppe": null, "goodwill": 593000000, "intangible_assets": 350200000, "goodwill_and_intangibles": 943200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4562200000, "total_assets": 7902100000, "short_term_debt": 1863200000, "accounts_payable": 158200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2479700000, "long_term_debt": 2064700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2760900000, "total_liabilities": 5240600000, "total_debt": 3927900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1838200000, "total_equity": 2661500000, "shares_outstanding": 24100000, "operating_cash_flow": 542200000, "stock_based_compensation": 23200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1605800000, "dividends_paid": 29100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1139700000, "free_cash_flow": 710000000, "net_change_in_cash": 76100000 }, "raw_data": { "income": { "ebit": "754500000", "ebitda": "875800000", "netIncome": "470300000", "grossProfit": "2224300000", "depreciation": "None", "totalRevenue": "13126500000", "costOfRevenue": "10902200000", "interestIncome": "107500000", "incomeBeforeTax": "648500000", "interestExpense": "106000000", "operatingIncome": "692700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "178200000", "reportedCurrency": "USD", "netInterestIncome": "-107500000", "nonInterestIncome": "None", "operatingExpenses": "1531600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "58900000", "costofGoodsAndServicesSold": "10902200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121300000", "sellingGeneralAndAdministrative": "1358700000", "netIncomeFromContinuingOperations": "470300000" }, "balance": { "goodwill": "593000000", "inventory": "2492900000", "commonStock": "788200000", "currentDebt": "None", "investments": "None", "totalAssets": "7902100000", "longTermDebt": "2064700000", "shortTermDebt": "1863200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "350200000", "reportedCurrency": "USD", "retainedEarnings": "1838200000", "totalLiabilities": "5240600000", "otherCurrentAssets": "70500000", "totalCurrentAssets": "3339900000", "currentLongTermDebt": "1797200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4562200000", "currentAccountsPayable": "158200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197500000", "shortLongTermDebtTotal": "4174600000", "totalShareholderEquity": "2661500000", "capitalLeaseObligations": "246700000", "otherCurrentLiabilities": "425300000", "totalCurrentLiabilities": "2479700000", "otherNonCurrentLiabilities": "303200000", "totalNonCurrentLiabilities": "2760900000", "cashAndShortTermInvestments": "162500000", "commonStockSharesOutstanding": "24100000", "intangibleAssetsExcludingGoodwill": "350200000", "cashAndCashEquivalentsAtCarryingValue": "162500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470300000", "profitLoss": "None", "dividendPayout": "29100000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "228800000", "operatingCashflow": "542200000", "capitalExpenditures": "167800000", "changeInReceivables": "-113500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1139700000", "cashflowFromInvestment": "-1605800000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 12672700000, "cost_of_revenue": 10718900000, "gross_profit": 1953800000, "ebit": 508800000, "ebitda": 622800000, "pretax_income": 375400000, "tax_provision": 103900000, "net_income": 271500000, "net_income_to_common": 271500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 3070500000, "total_assets": 6083900000, "short_term_debt": 2106900000, "long_term_debt": 1401100000, "total_debt": 3508000000, "total_liabilities": 4616200000, "total_equity": 1467700000, "shares_outstanding": 23400000, "goodwill_and_intangibles": 761300000 }, "cash_flow": { "operating_cash_flow": 499500000, "capital_expenditure": 124900000, "free_cash_flow": 624400000, "dividends_paid": 27600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287957, "ticker_id": 2449, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "508800000", "ebitda": "622800000", "netIncome": "271500000", "grossProfit": "1953800000", "depreciation": "None", "totalRevenue": "12672700000", "costOfRevenue": "10718900000", "interestIncome": "133400000", "incomeBeforeTax": "375400000", "interestExpense": "133400000", "operatingIncome": "495000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103900000", "reportedCurrency": "USD", "netInterestIncome": "-133400000", "nonInterestIncome": "None", "operatingExpenses": "1465900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10718900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "1271600000", "netIncomeFromContinuingOperations": "271500000" }, "balance": { "goodwill": "454600000", "inventory": "2433700000", "commonStock": "20600000", "currentDebt": "None", "investments": "None", "totalAssets": "6083900000", "longTermDebt": "1401100000", "shortTermDebt": "2106900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "306700000", "reportedCurrency": "USD", "retainedEarnings": "1401800000", "totalLiabilities": "4616200000", "otherCurrentAssets": "47800000", "totalCurrentAssets": "3070500000", "currentLongTermDebt": "2106900000", "longTermInvestments": "66100000", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013400000", "currentAccountsPayable": "125300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1863600000", "shortLongTermDebtTotal": "3776000000", "totalShareholderEquity": "1467700000", "capitalLeaseObligations": "238500000", "otherCurrentLiabilities": "326800000", "totalCurrentLiabilities": "2569100000", "otherNonCurrentLiabilities": "109000000", "totalNonCurrentLiabilities": "2047100000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "23400000", "intangibleAssetsExcludingGoodwill": "306700000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271500000", "profitLoss": "None", "dividendPayout": "27600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19700000", "operatingCashflow": "499500000", "capitalExpenditures": "124900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-463000000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12672700000, "cost_of_revenue": 10718900000, "gross_profit": 1953800000, "research_and_development": null, "selling_general_admin": 1271600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 508800000, "depreciation_amortisation": 114000000, "ebitda": 622800000, "interest_expense": 133400000, "interest_income": null, "other_non_operating": null, "pretax_income": 375400000, "tax_provision": 103900000, "effective_tax_rate": null, "net_income": 271500000, "net_income_continuing_ops": 271500000, "net_income_to_common": 271500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 505000000, "inventory": 2433700000, "other_current_assets": null, "total_current_assets": 3070500000, "net_ppe": null, "goodwill": 454600000, "intangible_assets": 306700000, "goodwill_and_intangibles": 761300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3013400000, "total_assets": 6083900000, "short_term_debt": 2106900000, "accounts_payable": 125300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2569100000, "long_term_debt": 1401100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047100000, "total_liabilities": 4616200000, "total_debt": 3508000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1401800000, "total_equity": 1467700000, "shares_outstanding": 23400000, "operating_cash_flow": 499500000, "stock_based_compensation": 16200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -463000000, "dividends_paid": 27600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9100000, "free_cash_flow": 624400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "508800000", "ebitda": "622800000", "netIncome": "271500000", "grossProfit": "1953800000", "depreciation": "None", "totalRevenue": "12672700000", "costOfRevenue": "10718900000", "interestIncome": "133400000", "incomeBeforeTax": "375400000", "interestExpense": "133400000", "operatingIncome": "495000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "103900000", "reportedCurrency": "USD", "netInterestIncome": "-133400000", "nonInterestIncome": "None", "operatingExpenses": "1465900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10718900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "1271600000", "netIncomeFromContinuingOperations": "271500000" }, "balance": { "goodwill": "454600000", "inventory": "2433700000", "commonStock": "20600000", "currentDebt": "None", "investments": "None", "totalAssets": "6083900000", "longTermDebt": "1401100000", "shortTermDebt": "2106900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "306700000", "reportedCurrency": "USD", "retainedEarnings": "1401800000", "totalLiabilities": "4616200000", "otherCurrentAssets": "47800000", "totalCurrentAssets": "3070500000", "currentLongTermDebt": "2106900000", "longTermInvestments": "66100000", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013400000", "currentAccountsPayable": "125300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1863600000", "shortLongTermDebtTotal": "3776000000", "totalShareholderEquity": "1467700000", "capitalLeaseObligations": "238500000", "otherCurrentLiabilities": "326800000", "totalCurrentLiabilities": "2569100000", "otherNonCurrentLiabilities": "109000000", "totalNonCurrentLiabilities": "2047100000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "23400000", "intangibleAssetsExcludingGoodwill": "306700000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271500000", "profitLoss": "None", "dividendPayout": "27600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19700000", "operatingCashflow": "499500000", "capitalExpenditures": "124900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9100000", "cashflowFromInvestment": "-463000000", "stockBasedCompensation": "16200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 11821400000, "cost_of_revenue": 10044400000, "gross_profit": 1777000000, "ebit": 455800000, "ebitda": 531200000, "pretax_income": 337500000, "tax_provision": 71800000, "net_income": 265700000, "net_income_to_common": 265700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31600000, "total_current_assets": 2991400000, "total_assets": 5384000000, "short_term_debt": 2083600000, "long_term_debt": 1358200000, "total_debt": 3441800000, "total_liabilities": 4186800000, "total_equity": 1197200000, "shares_outstanding": 24500000, "goodwill_and_intangibles": 723600000 }, "cash_flow": { "operating_cash_flow": 519700000, "capital_expenditure": 158000000, "free_cash_flow": 677700000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287962, "ticker_id": 2449, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "455800000", "ebitda": "531200000", "netIncome": "265700000", "grossProfit": "1777000000", "depreciation": "None", "totalRevenue": "11821400000", "costOfRevenue": "10044400000", "interestIncome": "118300000", "incomeBeforeTax": "337500000", "interestExpense": "118300000", "operatingIncome": "447000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-118300000", "nonInterestIncome": "None", "operatingExpenses": "1343500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "8800000", "costofGoodsAndServicesSold": "10044400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75400000", "sellingGeneralAndAdministrative": "1159400000", "netIncomeFromContinuingOperations": "265700000" }, "balance": { "goodwill": "434900000", "inventory": "2365300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5384000000", "longTermDebt": "1358200000", "shortTermDebt": "2083600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "288700000", "reportedCurrency": "USD", "retainedEarnings": "1162100000", "totalLiabilities": "4186800000", "otherCurrentAssets": "65100000", "totalCurrentAssets": "2991400000", "currentLongTermDebt": "2083600000", "longTermInvestments": "54000000", "shortTermInvestments": "None", "currentNetReceivables": "529400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2392600000", "currentAccountsPayable": "126300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1448000000", "shortLongTermDebtTotal": "3441800000", "totalShareholderEquity": "1197200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283600000", "totalCurrentLiabilities": "2493500000", "otherNonCurrentLiabilities": "243900000", "totalNonCurrentLiabilities": "1693300000", "cashAndShortTermInvestments": "31600000", "commonStockSharesOutstanding": "24500000", "intangibleAssetsExcludingGoodwill": "288700000", "cashAndCashEquivalentsAtCarryingValue": "31600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265700000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-108900000", "operatingCashflow": "519700000", "capitalExpenditures": "158000000", "changeInReceivables": "4700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11700000", "cashflowFromInvestment": "-557100000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11821400000, "cost_of_revenue": 10044400000, "gross_profit": 1777000000, "research_and_development": 0, "selling_general_admin": 1159400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455800000, "depreciation_amortisation": 75400000, "ebitda": 531200000, "interest_expense": 118300000, "interest_income": null, "other_non_operating": null, "pretax_income": 337500000, "tax_provision": 71800000, "effective_tax_rate": null, "net_income": 265700000, "net_income_continuing_ops": 265700000, "net_income_to_common": 265700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31600000, "short_term_investments": null, "net_receivables": 529400000, "inventory": 2365300000, "other_current_assets": null, "total_current_assets": 2991400000, "net_ppe": null, "goodwill": 434900000, "intangible_assets": 288700000, "goodwill_and_intangibles": 723600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2392600000, "total_assets": 5384000000, "short_term_debt": 2083600000, "accounts_payable": 126300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2493500000, "long_term_debt": 1358200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1693300000, "total_liabilities": 4186800000, "total_debt": 3441800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1162100000, "total_equity": 1197200000, "shares_outstanding": 24500000, "operating_cash_flow": 519700000, "stock_based_compensation": 13300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -557100000, "dividends_paid": 27700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11700000, "free_cash_flow": 677700000, "net_change_in_cash": -25700000 }, "raw_data": { "income": { "ebit": "455800000", "ebitda": "531200000", "netIncome": "265700000", "grossProfit": "1777000000", "depreciation": "None", "totalRevenue": "11821400000", "costOfRevenue": "10044400000", "interestIncome": "118300000", "incomeBeforeTax": "337500000", "interestExpense": "118300000", "operatingIncome": "447000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "71800000", "reportedCurrency": "USD", "netInterestIncome": "-118300000", "nonInterestIncome": "None", "operatingExpenses": "1343500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "8800000", "costofGoodsAndServicesSold": "10044400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75400000", "sellingGeneralAndAdministrative": "1159400000", "netIncomeFromContinuingOperations": "265700000" }, "balance": { "goodwill": "434900000", "inventory": "2365300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5384000000", "longTermDebt": "1358200000", "shortTermDebt": "2083600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "288700000", "reportedCurrency": "USD", "retainedEarnings": "1162100000", "totalLiabilities": "4186800000", "otherCurrentAssets": "65100000", "totalCurrentAssets": "2991400000", "currentLongTermDebt": "2083600000", "longTermInvestments": "54000000", "shortTermInvestments": "None", "currentNetReceivables": "529400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2392600000", "currentAccountsPayable": "126300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1448000000", "shortLongTermDebtTotal": "3441800000", "totalShareholderEquity": "1197200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283600000", "totalCurrentLiabilities": "2493500000", "otherNonCurrentLiabilities": "243900000", "totalNonCurrentLiabilities": "1693300000", "cashAndShortTermInvestments": "31600000", "commonStockSharesOutstanding": "24500000", "intangibleAssetsExcludingGoodwill": "288700000", "cashAndCashEquivalentsAtCarryingValue": "31600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265700000", "profitLoss": "None", "dividendPayout": "27700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-108900000", "operatingCashflow": "519700000", "capitalExpenditures": "158000000", "changeInReceivables": "4700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11700000", "cashflowFromInvestment": "-557100000", "stockBasedCompensation": "13300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9271400000, "cost_of_revenue": 7849700000, "gross_profit": 1421700000, "ebit": 340000000, "ebitda": 450600000, "pretax_income": 142000000, "tax_provision": 40000000, "net_income": 100400000, "net_income_to_common": 100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421300000, "total_current_assets": 8151800000, "total_assets": 25749700000, "short_term_debt": 6463100000, "long_term_debt": 9014600000, "total_debt": 15477700000, "total_liabilities": 19340200000, "total_equity": 6409500000, "shares_outstanding": 23400000, "goodwill_and_intangibles": 7713800000 }, "cash_flow": { "operating_cash_flow": -108400000, "capital_expenditure": 97100000, "free_cash_flow": -11300000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287925, "ticker_id": 2449, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340000000", "ebitda": "450600000", "netIncome": "100400000", "grossProfit": "1421700000", "depreciation": "None", "totalRevenue": "9271400000", "costOfRevenue": "7849700000", "interestIncome": "134400000", "incomeBeforeTax": "142000000", "interestExpense": "198000000", "operatingIncome": "288100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-78500000", "nonInterestIncome": "None", "operatingExpenses": "1133600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7849700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110600000", "sellingGeneralAndAdministrative": "966100000", "netIncomeFromContinuingOperations": "102000000" }, "balance": { "goodwill": "2471800000", "inventory": "6193200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25749700000", "longTermDebt": "9014600000", "shortTermDebt": "6463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5242000000", "reportedCurrency": "USD", "retainedEarnings": "6342100000", "totalLiabilities": "19340200000", "otherCurrentAssets": "275900000", "totalCurrentAssets": "8151800000", "currentLongTermDebt": "6463100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1261400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17597900000", "currentAccountsPayable": "489300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9680700000", "totalShareholderEquity": "6409500000", "capitalLeaseObligations": "651800000", "otherCurrentLiabilities": "-389300000", "totalCurrentLiabilities": "8199700000", "otherNonCurrentLiabilities": "476200000", "totalNonCurrentLiabilities": "11140500000", "cashAndShortTermInvestments": "421300000", "commonStockSharesOutstanding": "23400000", "intangibleAssetsExcludingGoodwill": "5242000000", "cashAndCashEquivalentsAtCarryingValue": "421300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102000000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-97200000", "operatingCashflow": "-108400000", "capitalExpenditures": "97100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432000000", "cashflowFromInvestment": "-240500000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9271400000, "cost_of_revenue": 7849700000, "gross_profit": 1421700000, "research_and_development": null, "selling_general_admin": 966100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340000000, "depreciation_amortisation": 110600000, "ebitda": 450600000, "interest_expense": 198000000, "interest_income": null, "other_non_operating": null, "pretax_income": 142000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 100400000, "net_income_continuing_ops": 102000000, "net_income_to_common": 100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421300000, "short_term_investments": null, "net_receivables": 1261400000, "inventory": 6193200000, "other_current_assets": null, "total_current_assets": 8151800000, "net_ppe": null, "goodwill": 2471800000, "intangible_assets": 5242000000, "goodwill_and_intangibles": 7713800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17597900000, "total_assets": 25749700000, "short_term_debt": 6463100000, "accounts_payable": 489300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8199700000, "long_term_debt": 9014600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11140500000, "total_liabilities": 19340200000, "total_debt": 15477700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6342100000, "total_equity": 6409500000, "shares_outstanding": 23400000, "operating_cash_flow": -108400000, "stock_based_compensation": 12100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240500000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 432000000, "free_cash_flow": -11300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340000000", "ebitda": "450600000", "netIncome": "100400000", "grossProfit": "1421700000", "depreciation": "None", "totalRevenue": "9271400000", "costOfRevenue": "7849700000", "interestIncome": "134400000", "incomeBeforeTax": "142000000", "interestExpense": "198000000", "operatingIncome": "288100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-78500000", "nonInterestIncome": "None", "operatingExpenses": "1133600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7849700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110600000", "sellingGeneralAndAdministrative": "966100000", "netIncomeFromContinuingOperations": "102000000" }, "balance": { "goodwill": "2471800000", "inventory": "6193200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25749700000", "longTermDebt": "9014600000", "shortTermDebt": "6463100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5242000000", "reportedCurrency": "USD", "retainedEarnings": "6342100000", "totalLiabilities": "19340200000", "otherCurrentAssets": "275900000", "totalCurrentAssets": "8151800000", "currentLongTermDebt": "6463100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1261400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17597900000", "currentAccountsPayable": "489300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9680700000", "totalShareholderEquity": "6409500000", "capitalLeaseObligations": "651800000", "otherCurrentLiabilities": "-389300000", "totalCurrentLiabilities": "8199700000", "otherNonCurrentLiabilities": "476200000", "totalNonCurrentLiabilities": "11140500000", "cashAndShortTermInvestments": "421300000", "commonStockSharesOutstanding": "23400000", "intangibleAssetsExcludingGoodwill": "5242000000", "cashAndCashEquivalentsAtCarryingValue": "421300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102000000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-97200000", "operatingCashflow": "-108400000", "capitalExpenditures": "97100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432000000", "cashflowFromInvestment": "-240500000", "stockBasedCompensation": "12100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9197800000, "cost_of_revenue": 7826300000, "gross_profit": 1371500000, "ebit": 394500000, "ebitda": 502700000, "pretax_income": 189500000, "tax_provision": 51600000, "net_income": 136900000, "net_income_to_common": 136900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341800000, "total_current_assets": 7858000000, "total_assets": 25107200000, "short_term_debt": 5008900000, "long_term_debt": 9679100000, "total_debt": 14688000000, "total_liabilities": 18478800000, "total_equity": 6628400000, "shares_outstanding": 23900000, "goodwill_and_intangibles": 7730800000 }, "cash_flow": { "operating_cash_flow": 158800000, "capital_expenditure": 93200000, "free_cash_flow": 252000000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287926, "ticker_id": 2449, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394500000", "ebitda": "502700000", "netIncome": "136900000", "grossProfit": "1371500000", "depreciation": "None", "totalRevenue": "9197800000", "costOfRevenue": "7826300000", "interestIncome": "133300000", "incomeBeforeTax": "189500000", "interestExpense": "205000000", "operatingIncome": "337000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51600000", "reportedCurrency": "USD", "netInterestIncome": "-123200000", "nonInterestIncome": "None", "operatingExpenses": "1034500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7826300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108200000", "sellingGeneralAndAdministrative": "875100000", "netIncomeFromContinuingOperations": "137900000" }, "balance": { "goodwill": "2476700000", "inventory": "6119600000", "commonStock": "6628400000", "currentDebt": "None", "investments": "None", "totalAssets": "25107200000", "longTermDebt": "9679100000", "shortTermDebt": "5008900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5254100000", "reportedCurrency": "USD", "retainedEarnings": "6517800000", "totalLiabilities": "18478800000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "7858000000", "currentLongTermDebt": "5142800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1134100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17249200000", "currentAccountsPayable": "339500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5653200000", "shortLongTermDebtTotal": "14688000000", "totalShareholderEquity": "6628400000", "capitalLeaseObligations": "662100000", "otherCurrentLiabilities": "-415200000", "totalCurrentLiabilities": "6696700000", "otherNonCurrentLiabilities": "471900000", "totalNonCurrentLiabilities": "11782100000", "cashAndShortTermInvestments": "341800000", "commonStockSharesOutstanding": "23900000", "intangibleAssetsExcludingGoodwill": "5254100000", "cashAndCashEquivalentsAtCarryingValue": "341800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4400000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11500000", "operatingCashflow": "158800000", "capitalExpenditures": "93200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312500000", "cashflowFromInvestment": "-548500000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9197800000, "cost_of_revenue": 7826300000, "gross_profit": 1371500000, "research_and_development": null, "selling_general_admin": 875100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394500000, "depreciation_amortisation": 108200000, "ebitda": 502700000, "interest_expense": 205000000, "interest_income": null, "other_non_operating": null, "pretax_income": 189500000, "tax_provision": 51600000, "effective_tax_rate": null, "net_income": 136900000, "net_income_continuing_ops": 137900000, "net_income_to_common": 136900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341800000, "short_term_investments": 2400000, "net_receivables": 1134100000, "inventory": 6119600000, "other_current_assets": null, "total_current_assets": 7858000000, "net_ppe": null, "goodwill": 2476700000, "intangible_assets": 5254100000, "goodwill_and_intangibles": 7730800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17249200000, "total_assets": 25107200000, "short_term_debt": 5008900000, "accounts_payable": 339500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6696700000, "long_term_debt": 9679100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11782100000, "total_liabilities": 18478800000, "total_debt": 14688000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6517800000, "total_equity": 6628400000, "shares_outstanding": 23900000, "operating_cash_flow": 158800000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -548500000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 312500000, "free_cash_flow": 252000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394500000", "ebitda": "502700000", "netIncome": "136900000", "grossProfit": "1371500000", "depreciation": "None", "totalRevenue": "9197800000", "costOfRevenue": "7826300000", "interestIncome": "133300000", "incomeBeforeTax": "189500000", "interestExpense": "205000000", "operatingIncome": "337000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "51600000", "reportedCurrency": "USD", "netInterestIncome": "-123200000", "nonInterestIncome": "None", "operatingExpenses": "1034500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7826300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108200000", "sellingGeneralAndAdministrative": "875100000", "netIncomeFromContinuingOperations": "137900000" }, "balance": { "goodwill": "2476700000", "inventory": "6119600000", "commonStock": "6628400000", "currentDebt": "None", "investments": "None", "totalAssets": "25107200000", "longTermDebt": "9679100000", "shortTermDebt": "5008900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5254100000", "reportedCurrency": "USD", "retainedEarnings": "6517800000", "totalLiabilities": "18478800000", "otherCurrentAssets": "262500000", "totalCurrentAssets": "7858000000", "currentLongTermDebt": "5142800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1134100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17249200000", "currentAccountsPayable": "339500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5653200000", "shortLongTermDebtTotal": "14688000000", "totalShareholderEquity": "6628400000", "capitalLeaseObligations": "662100000", "otherCurrentLiabilities": "-415200000", "totalCurrentLiabilities": "6696700000", "otherNonCurrentLiabilities": "471900000", "totalNonCurrentLiabilities": "11782100000", "cashAndShortTermInvestments": "341800000", "commonStockSharesOutstanding": "23900000", "intangibleAssetsExcludingGoodwill": "5254100000", "cashAndCashEquivalentsAtCarryingValue": "341800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4400000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11500000", "operatingCashflow": "158800000", "capitalExpenditures": "93200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312500000", "cashflowFromInvestment": "-548500000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9675800000, "cost_of_revenue": 8209800000, "gross_profit": 1466000000, "ebit": 479000000, "ebitda": 581500000, "pretax_income": 282200000, "tax_provision": 63600000, "net_income": 217100000, "net_income_to_common": 217100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417100000, "total_current_assets": 7925900000, "total_assets": 24519100000, "short_term_debt": 4976800000, "long_term_debt": 9161700000, "total_debt": 14138500000, "total_liabilities": 17725500000, "total_equity": 6768700000, "shares_outstanding": 25200000, "goodwill_and_intangibles": 5211900000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 108900000, "free_cash_flow": 187900000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287928, "ticker_id": 2449, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479000000", "ebitda": "581500000", "netIncome": "217100000", "grossProfit": "1466000000", "depreciation": "None", "totalRevenue": "9675800000", "costOfRevenue": "8209800000", "interestIncome": "147800000", "incomeBeforeTax": "282200000", "interestExpense": "196800000", "operatingIncome": "364000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "63600000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "1102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8209800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "945800000", "netIncomeFromContinuingOperations": "218600000" }, "balance": { "goodwill": "2440100000", "inventory": "5941700000", "commonStock": "165400000", "currentDebt": "None", "investments": "None", "totalAssets": "24519100000", "longTermDebt": "9161700000", "shortTermDebt": "4976800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2771800000", "reportedCurrency": "USD", "retainedEarnings": "6394100000", "totalLiabilities": "17725500000", "otherCurrentAssets": "351900000", "totalCurrentAssets": "7925900000", "currentLongTermDebt": "4976800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1212800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16593200000", "currentAccountsPayable": "336700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5413900000", "shortLongTermDebtTotal": "14721700000", "totalShareholderEquity": "6768700000", "capitalLeaseObligations": "583200000", "otherCurrentLiabilities": "1161900000", "totalCurrentLiabilities": "6526000000", "otherNonCurrentLiabilities": "380700000", "totalNonCurrentLiabilities": "11199500000", "cashAndShortTermInvestments": "417100000", "commonStockSharesOutstanding": "25200000", "intangibleAssetsExcludingGoodwill": "2771800000", "cashAndCashEquivalentsAtCarryingValue": "417100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217100000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "64500000", "operatingCashflow": "79000000", "capitalExpenditures": "108900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100600000", "cashflowFromInvestment": "-163900000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9675800000, "cost_of_revenue": 8209800000, "gross_profit": 1466000000, "research_and_development": null, "selling_general_admin": 945800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479000000, "depreciation_amortisation": 102500000, "ebitda": 581500000, "interest_expense": 196800000, "interest_income": null, "other_non_operating": null, "pretax_income": 282200000, "tax_provision": 63600000, "effective_tax_rate": null, "net_income": 217100000, "net_income_continuing_ops": 218600000, "net_income_to_common": 217100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417100000, "short_term_investments": 2400000, "net_receivables": 1212800000, "inventory": 5941700000, "other_current_assets": null, "total_current_assets": 7925900000, "net_ppe": null, "goodwill": 2440100000, "intangible_assets": 2771800000, "goodwill_and_intangibles": 5211900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16593200000, "total_assets": 24519100000, "short_term_debt": 4976800000, "accounts_payable": 336700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6526000000, "long_term_debt": 9161700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11199500000, "total_liabilities": 17725500000, "total_debt": 14138500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6394100000, "total_equity": 6768700000, "shares_outstanding": 25200000, "operating_cash_flow": 79000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163900000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100600000, "free_cash_flow": 187900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "479000000", "ebitda": "581500000", "netIncome": "217100000", "grossProfit": "1466000000", "depreciation": "None", "totalRevenue": "9675800000", "costOfRevenue": "8209800000", "interestIncome": "147800000", "incomeBeforeTax": "282200000", "interestExpense": "196800000", "operatingIncome": "364000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "63600000", "reportedCurrency": "USD", "netInterestIncome": "-68500000", "nonInterestIncome": "None", "operatingExpenses": "1102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8209800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "945800000", "netIncomeFromContinuingOperations": "218600000" }, "balance": { "goodwill": "2440100000", "inventory": "5941700000", "commonStock": "165400000", "currentDebt": "None", "investments": "None", "totalAssets": "24519100000", "longTermDebt": "9161700000", "shortTermDebt": "4976800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2771800000", "reportedCurrency": "USD", "retainedEarnings": "6394100000", "totalLiabilities": "17725500000", "otherCurrentAssets": "351900000", "totalCurrentAssets": "7925900000", "currentLongTermDebt": "4976800000", "longTermInvestments": "None", "shortTermInvestments": "2400000", "currentNetReceivables": "1212800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16593200000", "currentAccountsPayable": "336700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5413900000", "shortLongTermDebtTotal": "14721700000", "totalShareholderEquity": "6768700000", "capitalLeaseObligations": "583200000", "otherCurrentLiabilities": "1161900000", "totalCurrentLiabilities": "6526000000", "otherNonCurrentLiabilities": "380700000", "totalNonCurrentLiabilities": "11199500000", "cashAndShortTermInvestments": "417100000", "commonStockSharesOutstanding": "25200000", "intangibleAssetsExcludingGoodwill": "2771800000", "cashAndCashEquivalentsAtCarryingValue": "417100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217100000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "64500000", "operatingCashflow": "79000000", "capitalExpenditures": "108900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100600000", "cashflowFromInvestment": "-163900000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9583000000, "cost_of_revenue": 8097900000, "gross_profit": 1485100000, "ebit": 473800000, "ebitda": 577800000, "pretax_income": 352200000, "tax_provision": 93900000, "net_income": 256100000, "net_income_to_common": 256100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404400000, "total_current_assets": 7941800000, "total_assets": 24161000000, "short_term_debt": 4965300000, "long_term_debt": 8724900000, "total_debt": 13690200000, "total_liabilities": 17150000000, "total_equity": 6986500000, "shares_outstanding": 26400000, "goodwill_and_intangibles": 5241800000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 80100000, "free_cash_flow": 89400000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287929, "ticker_id": 2449, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473800000", "ebitda": "577800000", "netIncome": "256100000", "grossProfit": "1485100000", "depreciation": "None", "totalRevenue": "9583000000", "costOfRevenue": "8097900000", "interestIncome": "20100000", "incomeBeforeTax": "352200000", "interestExpense": "121700000", "operatingIncome": "425300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "93900000", "reportedCurrency": "USD", "netInterestIncome": "-101600000", "nonInterestIncome": "None", "operatingExpenses": "1059800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8097900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "950700000", "netIncomeFromContinuingOperations": "258200000" }, "balance": { "goodwill": "2453300000", "inventory": "6061900000", "commonStock": "568800000", "currentDebt": "None", "investments": "None", "totalAssets": "24161000000", "longTermDebt": "8724900000", "shortTermDebt": "4965300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2788500000", "reportedCurrency": "USD", "retainedEarnings": "6190900000", "totalLiabilities": "17150000000", "otherCurrentAssets": "240200000", "totalCurrentAssets": "7941800000", "currentLongTermDebt": "4965300000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1235300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16219200000", "currentAccountsPayable": "371400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5398800000", "shortLongTermDebtTotal": "14299900000", "totalShareholderEquity": "6986500000", "capitalLeaseObligations": "609700000", "otherCurrentLiabilities": "1176800000", "totalCurrentLiabilities": "6513500000", "otherNonCurrentLiabilities": "363800000", "totalNonCurrentLiabilities": "10636500000", "cashAndShortTermInvestments": "404400000", "commonStockSharesOutstanding": "26400000", "intangibleAssetsExcludingGoodwill": "2788500000", "cashAndCashEquivalentsAtCarryingValue": "404400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258200000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-206100000", "operatingCashflow": "9300000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159500000", "cashflowFromInvestment": "-198400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9583000000, "cost_of_revenue": 8097900000, "gross_profit": 1485100000, "research_and_development": null, "selling_general_admin": 950700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473800000, "depreciation_amortisation": 104000000, "ebitda": 577800000, "interest_expense": 121700000, "interest_income": null, "other_non_operating": null, "pretax_income": 352200000, "tax_provision": 93900000, "effective_tax_rate": null, "net_income": 256100000, "net_income_continuing_ops": 258200000, "net_income_to_common": 256100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 404400000, "short_term_investments": 2200000, "net_receivables": 1235300000, "inventory": 6061900000, "other_current_assets": null, "total_current_assets": 7941800000, "net_ppe": null, "goodwill": 2453300000, "intangible_assets": 2788500000, "goodwill_and_intangibles": 5241800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16219200000, "total_assets": 24161000000, "short_term_debt": 4965300000, "accounts_payable": 371400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6513500000, "long_term_debt": 8724900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10636500000, "total_liabilities": 17150000000, "total_debt": 13690200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6190900000, "total_equity": 6986500000, "shares_outstanding": 26400000, "operating_cash_flow": 9300000, "stock_based_compensation": 16100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198400000, "dividends_paid": 14300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 159500000, "free_cash_flow": 89400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473800000", "ebitda": "577800000", "netIncome": "256100000", "grossProfit": "1485100000", "depreciation": "None", "totalRevenue": "9583000000", "costOfRevenue": "8097900000", "interestIncome": "20100000", "incomeBeforeTax": "352200000", "interestExpense": "121700000", "operatingIncome": "425300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "93900000", "reportedCurrency": "USD", "netInterestIncome": "-101600000", "nonInterestIncome": "None", "operatingExpenses": "1059800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8097900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "950700000", "netIncomeFromContinuingOperations": "258200000" }, "balance": { "goodwill": "2453300000", "inventory": "6061900000", "commonStock": "568800000", "currentDebt": "None", "investments": "None", "totalAssets": "24161000000", "longTermDebt": "8724900000", "shortTermDebt": "4965300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2788500000", "reportedCurrency": "USD", "retainedEarnings": "6190900000", "totalLiabilities": "17150000000", "otherCurrentAssets": "240200000", "totalCurrentAssets": "7941800000", "currentLongTermDebt": "4965300000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1235300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16219200000", "currentAccountsPayable": "371400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5398800000", "shortLongTermDebtTotal": "14299900000", "totalShareholderEquity": "6986500000", "capitalLeaseObligations": "609700000", "otherCurrentLiabilities": "1176800000", "totalCurrentLiabilities": "6513500000", "otherNonCurrentLiabilities": "363800000", "totalNonCurrentLiabilities": "10636500000", "cashAndShortTermInvestments": "404400000", "commonStockSharesOutstanding": "26400000", "intangibleAssetsExcludingGoodwill": "2788500000", "cashAndCashEquivalentsAtCarryingValue": "404400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258200000", "profitLoss": "None", "dividendPayout": "14300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-206100000", "operatingCashflow": "9300000", "capitalExpenditures": "80100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159500000", "cashflowFromInvestment": "-198400000", "stockBasedCompensation": "16100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9178300000, "cost_of_revenue": 7767900000, "gross_profit": 1410400000, "ebit": 472000000, "ebitda": 572200000, "pretax_income": 284500000, "tax_provision": 73300000, "net_income": 209500000, "net_income_to_common": 209500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430300000, "total_current_assets": 7800700000, "total_assets": 23480200000, "short_term_debt": 5042900000, "long_term_debt": 8261800000, "total_debt": 13304700000, "total_liabilities": 16698000000, "total_equity": 6757800000, "shares_outstanding": 26400000, "goodwill_and_intangibles": 5139600000 }, "cash_flow": { "operating_cash_flow": 322100000, "capital_expenditure": 68700000, "free_cash_flow": 390800000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287930, "ticker_id": 2449, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472000000", "ebitda": "572200000", "netIncome": "209500000", "grossProfit": "1410400000", "depreciation": "None", "totalRevenue": "9178300000", "costOfRevenue": "7767900000", "interestIncome": "114900000", "incomeBeforeTax": "284500000", "interestExpense": "122600000", "operatingIncome": "406300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "73300000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "1004100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7767900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100200000", "sellingGeneralAndAdministrative": "891400000", "netIncomeFromContinuingOperations": "211200000" }, "balance": { "goodwill": "2397200000", "inventory": "5749000000", "commonStock": "679400000", "currentDebt": "None", "investments": "None", "totalAssets": "23480200000", "longTermDebt": "8261800000", "shortTermDebt": "5042900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2742400000", "reportedCurrency": "USD", "retainedEarnings": "5949100000", "totalLiabilities": "16698000000", "otherCurrentAssets": "222200000", "totalCurrentAssets": "7800700000", "currentLongTermDebt": "5042900000", "longTermInvestments": "None", "shortTermInvestments": "2100000", "currentNetReceivables": "1399200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15679500000", "currentAccountsPayable": "356300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5319100000", "shortLongTermDebtTotal": "13901600000", "totalShareholderEquity": "6757800000", "capitalLeaseObligations": "596900000", "otherCurrentLiabilities": "1217500000", "totalCurrentLiabilities": "6616700000", "otherNonCurrentLiabilities": "336500000", "totalNonCurrentLiabilities": "10081300000", "cashAndShortTermInvestments": "430300000", "commonStockSharesOutstanding": "26400000", "intangibleAssetsExcludingGoodwill": "2742400000", "cashAndCashEquivalentsAtCarryingValue": "430300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211200000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "186400000", "operatingCashflow": "322100000", "capitalExpenditures": "68700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173000000", "cashflowFromInvestment": "-117100000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9178300000, "cost_of_revenue": 7767900000, "gross_profit": 1410400000, "research_and_development": null, "selling_general_admin": 891400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472000000, "depreciation_amortisation": 100200000, "ebitda": 572200000, "interest_expense": 122600000, "interest_income": null, "other_non_operating": null, "pretax_income": 284500000, "tax_provision": 73300000, "effective_tax_rate": null, "net_income": 209500000, "net_income_continuing_ops": 211200000, "net_income_to_common": 209500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430300000, "short_term_investments": 2100000, "net_receivables": 1399200000, "inventory": 5749000000, "other_current_assets": null, "total_current_assets": 7800700000, "net_ppe": null, "goodwill": 2397200000, "intangible_assets": 2742400000, "goodwill_and_intangibles": 5139600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15679500000, "total_assets": 23480200000, "short_term_debt": 5042900000, "accounts_payable": 356300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6616700000, "long_term_debt": 8261800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10081300000, "total_liabilities": 16698000000, "total_debt": 13304700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5949100000, "total_equity": 6757800000, "shares_outstanding": 26400000, "operating_cash_flow": 322100000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117100000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173000000, "free_cash_flow": 390800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "472000000", "ebitda": "572200000", "netIncome": "209500000", "grossProfit": "1410400000", "depreciation": "None", "totalRevenue": "9178300000", "costOfRevenue": "7767900000", "interestIncome": "114900000", "incomeBeforeTax": "284500000", "interestExpense": "122600000", "operatingIncome": "406300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "73300000", "reportedCurrency": "USD", "netInterestIncome": "-84600000", "nonInterestIncome": "None", "operatingExpenses": "1004100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7767900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100200000", "sellingGeneralAndAdministrative": "891400000", "netIncomeFromContinuingOperations": "211200000" }, "balance": { "goodwill": "2397200000", "inventory": "5749000000", "commonStock": "679400000", "currentDebt": "None", "investments": "None", "totalAssets": "23480200000", "longTermDebt": "8261800000", "shortTermDebt": "5042900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2742400000", "reportedCurrency": "USD", "retainedEarnings": "5949100000", "totalLiabilities": "16698000000", "otherCurrentAssets": "222200000", "totalCurrentAssets": "7800700000", "currentLongTermDebt": "5042900000", "longTermInvestments": "None", "shortTermInvestments": "2100000", "currentNetReceivables": "1399200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15679500000", "currentAccountsPayable": "356300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5319100000", "shortLongTermDebtTotal": "13901600000", "totalShareholderEquity": "6757800000", "capitalLeaseObligations": "596900000", "otherCurrentLiabilities": "1217500000", "totalCurrentLiabilities": "6616700000", "otherNonCurrentLiabilities": "336500000", "totalNonCurrentLiabilities": "10081300000", "cashAndShortTermInvestments": "430300000", "commonStockSharesOutstanding": "26400000", "intangibleAssetsExcludingGoodwill": "2742400000", "cashAndCashEquivalentsAtCarryingValue": "430300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211200000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "186400000", "operatingCashflow": "322100000", "capitalExpenditures": "68700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173000000", "cashflowFromInvestment": "-117100000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9173500000, "cost_of_revenue": 7802000000, "gross_profit": 1371500000, "ebit": 529600000, "ebitda": 629100000, "pretax_income": 286900000, "tax_provision": 69700000, "net_income": 216200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402200000, "total_current_assets": 7772200000, "total_assets": 23127900000, "short_term_debt": 4903100000, "long_term_debt": 8170500000, "total_debt": 13073600000, "total_liabilities": 16448500000, "total_equity": 6679400000, "shares_outstanding": 26600000, "goodwill_and_intangibles": 6781300000 }, "cash_flow": { "operating_cash_flow": 61800000, "capital_expenditure": 79500000, "free_cash_flow": 141300000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287931, "ticker_id": 2449, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529600000", "ebitda": "629100000", "netIncome": "216200000", "grossProfit": "1371500000", "depreciation": "None", "totalRevenue": "9173500000", "costOfRevenue": "7802000000", "interestIncome": "95600000", "incomeBeforeTax": "286900000", "interestExpense": "133199999", "operatingIncome": "416300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69700000", "reportedCurrency": "USD", "netInterestIncome": "-131700000", "nonInterestIncome": "None", "operatingExpenses": "955200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7802000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99500000", "sellingGeneralAndAdministrative": "809600000", "netIncomeFromContinuingOperations": "217200000" }, "balance": { "goodwill": "2115500000", "inventory": "5911700000", "commonStock": "793100000", "currentDebt": "None", "investments": "None", "totalAssets": "23127900000", "longTermDebt": "8170500000", "shortTermDebt": "4903100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4665800000", "reportedCurrency": "USD", "retainedEarnings": "5758800000", "totalLiabilities": "16448500000", "otherCurrentAssets": "221300000", "totalCurrentAssets": "7772200000", "currentLongTermDebt": "5095200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1237000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355700000", "currentAccountsPayable": "333700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288600000", "shortLongTermDebtTotal": "2051199999", "totalShareholderEquity": "6679400000", "capitalLeaseObligations": "596500000", "otherCurrentLiabilities": "4490500000", "totalCurrentLiabilities": "6551100000", "otherNonCurrentLiabilities": "319100000", "totalNonCurrentLiabilities": "9897400000", "cashAndShortTermInvestments": "402200000", "commonStockSharesOutstanding": "26600000", "intangibleAssetsExcludingGoodwill": "4665800000", "cashAndCashEquivalentsAtCarryingValue": "402200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "63400000", "operatingCashflow": "61800000", "capitalExpenditures": "79500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27400000", "cashflowFromInvestment": "-33600000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9173500000, "cost_of_revenue": 7802000000, "gross_profit": 1371500000, "research_and_development": null, "selling_general_admin": 809600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529600000, "depreciation_amortisation": 99500000, "ebitda": 629100000, "interest_expense": 133199999, "interest_income": null, "other_non_operating": null, "pretax_income": 286900000, "tax_provision": 69700000, "effective_tax_rate": null, "net_income": 216200000, "net_income_continuing_ops": 217200000, "net_income_to_common": 216200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402200000, "short_term_investments": null, "net_receivables": 1237000000, "inventory": 5911700000, "other_current_assets": null, "total_current_assets": 7772200000, "net_ppe": null, "goodwill": 2115500000, "intangible_assets": 4665800000, "goodwill_and_intangibles": 6781300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15355700000, "total_assets": 23127900000, "short_term_debt": 4903100000, "accounts_payable": 333700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6551100000, "long_term_debt": 8170500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9897400000, "total_liabilities": 16448500000, "total_debt": 13073600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5758800000, "total_equity": 6679400000, "shares_outstanding": 26600000, "operating_cash_flow": 61800000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33600000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27400000, "free_cash_flow": 141300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529600000", "ebitda": "629100000", "netIncome": "216200000", "grossProfit": "1371500000", "depreciation": "None", "totalRevenue": "9173500000", "costOfRevenue": "7802000000", "interestIncome": "95600000", "incomeBeforeTax": "286900000", "interestExpense": "133199999", "operatingIncome": "416300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69700000", "reportedCurrency": "USD", "netInterestIncome": "-131700000", "nonInterestIncome": "None", "operatingExpenses": "955200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7802000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99500000", "sellingGeneralAndAdministrative": "809600000", "netIncomeFromContinuingOperations": "217200000" }, "balance": { "goodwill": "2115500000", "inventory": "5911700000", "commonStock": "793100000", "currentDebt": "None", "investments": "None", "totalAssets": "23127900000", "longTermDebt": "8170500000", "shortTermDebt": "4903100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4665800000", "reportedCurrency": "USD", "retainedEarnings": "5758800000", "totalLiabilities": "16448500000", "otherCurrentAssets": "221300000", "totalCurrentAssets": "7772200000", "currentLongTermDebt": "5095200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1237000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15355700000", "currentAccountsPayable": "333700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5288600000", "shortLongTermDebtTotal": "2051199999", "totalShareholderEquity": "6679400000", "capitalLeaseObligations": "596500000", "otherCurrentLiabilities": "4490500000", "totalCurrentLiabilities": "6551100000", "otherNonCurrentLiabilities": "319100000", "totalNonCurrentLiabilities": "9897400000", "cashAndShortTermInvestments": "402200000", "commonStockSharesOutstanding": "26600000", "intangibleAssetsExcludingGoodwill": "4665800000", "cashAndCashEquivalentsAtCarryingValue": "402200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217200000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "63400000", "operatingCashflow": "61800000", "capitalExpenditures": "79500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27400000", "cashflowFromInvestment": "-33600000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9221000000, "cost_of_revenue": 7790600000, "gross_profit": 1430400000, "ebit": 480500000, "ebitda": 559000000, "pretax_income": 288200000, "tax_provision": 65300000, "net_income": 209100000, "net_income_to_common": 209100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359500000, "total_current_assets": 7893100000, "total_assets": 23261500000, "short_term_debt": 5243100000, "long_term_debt": 8172500000, "total_debt": 13415600000, "total_liabilities": 16633300000, "total_equity": 6604700000, "shares_outstanding": 26800000, "goodwill_and_intangibles": 4701500000 }, "cash_flow": { "operating_cash_flow": 219300000, "capital_expenditure": 62200000, "free_cash_flow": 281500000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287933, "ticker_id": 2449, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480500000", "ebitda": "559000000", "netIncome": "209100000", "grossProfit": "1430400000", "depreciation": "None", "totalRevenue": "9221000000", "costOfRevenue": "7790600000", "interestIncome": "91100000", "incomeBeforeTax": "288200000", "interestExpense": "192300000", "operatingIncome": "424200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "65300000", "reportedCurrency": "USD", "netInterestIncome": "-101200000", "nonInterestIncome": "None", "operatingExpenses": "1006200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7790600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78500000", "sellingGeneralAndAdministrative": "891300000", "netIncomeFromContinuingOperations": "222900000" }, "balance": { "goodwill": "2126200000", "inventory": "6100200000", "commonStock": "878300000", "currentDebt": "None", "investments": "None", "totalAssets": "23261500000", "longTermDebt": "8172500000", "shortTermDebt": "5243100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2575300000", "reportedCurrency": "USD", "retainedEarnings": "5556700000", "totalLiabilities": "16633300000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "7893100000", "currentLongTermDebt": "5243100000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1209400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15368400000", "currentAccountsPayable": "301300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5386500000", "shortLongTermDebtTotal": "14051700000", "totalShareholderEquity": "6604700000", "capitalLeaseObligations": "636100000", "otherCurrentLiabilities": "1119700000", "totalCurrentLiabilities": "6664100000", "otherNonCurrentLiabilities": "304300000", "totalNonCurrentLiabilities": "9969200000", "cashAndShortTermInvestments": "359500000", "commonStockSharesOutstanding": "26800000", "intangibleAssetsExcludingGoodwill": "2575300000", "cashAndCashEquivalentsAtCarryingValue": "359500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222900000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "219800000", "operatingCashflow": "219300000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-305700000", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9221000000, "cost_of_revenue": 7790600000, "gross_profit": 1430400000, "research_and_development": null, "selling_general_admin": 891300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480500000, "depreciation_amortisation": 78500000, "ebitda": 559000000, "interest_expense": 192300000, "interest_income": null, "other_non_operating": null, "pretax_income": 288200000, "tax_provision": 65300000, "effective_tax_rate": null, "net_income": 209100000, "net_income_continuing_ops": 222900000, "net_income_to_common": 209100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359500000, "short_term_investments": 2200000, "net_receivables": 1209400000, "inventory": 6100200000, "other_current_assets": null, "total_current_assets": 7893100000, "net_ppe": null, "goodwill": 2126200000, "intangible_assets": 2575300000, "goodwill_and_intangibles": 4701500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15368400000, "total_assets": 23261500000, "short_term_debt": 5243100000, "accounts_payable": 301300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6664100000, "long_term_debt": 8172500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9969200000, "total_liabilities": 16633300000, "total_debt": 13415600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5556700000, "total_equity": 6604700000, "shares_outstanding": 26800000, "operating_cash_flow": 219300000, "stock_based_compensation": 16300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305700000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237400000, "free_cash_flow": 281500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "480500000", "ebitda": "559000000", "netIncome": "209100000", "grossProfit": "1430400000", "depreciation": "None", "totalRevenue": "9221000000", "costOfRevenue": "7790600000", "interestIncome": "91100000", "incomeBeforeTax": "288200000", "interestExpense": "192300000", "operatingIncome": "424200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "65300000", "reportedCurrency": "USD", "netInterestIncome": "-101200000", "nonInterestIncome": "None", "operatingExpenses": "1006200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7790600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78500000", "sellingGeneralAndAdministrative": "891300000", "netIncomeFromContinuingOperations": "222900000" }, "balance": { "goodwill": "2126200000", "inventory": "6100200000", "commonStock": "878300000", "currentDebt": "None", "investments": "None", "totalAssets": "23261500000", "longTermDebt": "8172500000", "shortTermDebt": "5243100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2575300000", "reportedCurrency": "USD", "retainedEarnings": "5556700000", "totalLiabilities": "16633300000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "7893100000", "currentLongTermDebt": "5243100000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "1209400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15368400000", "currentAccountsPayable": "301300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5386500000", "shortLongTermDebtTotal": "14051700000", "totalShareholderEquity": "6604700000", "capitalLeaseObligations": "636100000", "otherCurrentLiabilities": "1119700000", "totalCurrentLiabilities": "6664100000", "otherNonCurrentLiabilities": "304300000", "totalNonCurrentLiabilities": "9969200000", "cashAndShortTermInvestments": "359500000", "commonStockSharesOutstanding": "26800000", "intangibleAssetsExcludingGoodwill": "2575300000", "cashAndCashEquivalentsAtCarryingValue": "359500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222900000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "219800000", "operatingCashflow": "219300000", "capitalExpenditures": "62200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237400000", "cashflowFromInvestment": "-305700000", "stockBasedCompensation": "16300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 9231800000, "cost_of_revenue": 7807900000, "gross_profit": 1423900000, "ebit": 420600000, "ebitda": 534100000, "pretax_income": 282800000, "tax_provision": 66200000, "net_income": 214200000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674800000, "total_current_assets": 8355400000, "total_assets": 23205200000, "short_term_debt": 5441800000, "long_term_debt": 8033900000, "total_debt": 13475700000, "total_liabilities": 16766600000, "total_equity": 6367900000, "shares_outstanding": 27200000, "goodwill_and_intangibles": 4686200000 }, "cash_flow": { "operating_cash_flow": -148400000, "capital_expenditure": 130100000, "free_cash_flow": -18300000, "dividends_paid": 14400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287934, "ticker_id": 2449, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "420600000", "ebitda": "534100000", "netIncome": "214200000", "grossProfit": "1423900000", "depreciation": "None", "totalRevenue": "9231800000", "costOfRevenue": "7807900000", "interestIncome": "7200000", "incomeBeforeTax": "282800000", "interestExpense": "137800000", "operatingIncome": "393600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "66200000", "reportedCurrency": "USD", "netInterestIncome": "-130600000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7807900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113500000", "sellingGeneralAndAdministrative": "912500000", "netIncomeFromContinuingOperations": "216600000" }, "balance": { "goodwill": "2118100000", "inventory": "6242900000", "commonStock": "924000000", "currentDebt": "None", "investments": "None", "totalAssets": "23205200000", "longTermDebt": "8033900000", "shortTermDebt": "5441800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2568100000", "reportedCurrency": "USD", "retainedEarnings": "5361800000", "totalLiabilities": "16766600000", "otherCurrentAssets": "194800000", "totalCurrentAssets": "8355400000", "currentLongTermDebt": "5441800000", "longTermInvestments": "None", "shortTermInvestments": "2100000", "currentNetReceivables": "1242900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14849800000", "currentAccountsPayable": "380400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14102500000", "totalShareholderEquity": "6367900000", "capitalLeaseObligations": "626800000", "otherCurrentLiabilities": "1197700000", "totalCurrentLiabilities": "7019900000", "otherNonCurrentLiabilities": "287600000", "totalNonCurrentLiabilities": "9746700000", "cashAndShortTermInvestments": "674800000", "commonStockSharesOutstanding": "27200000", "intangibleAssetsExcludingGoodwill": "2568100000", "cashAndCashEquivalentsAtCarryingValue": "674800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216500000", "profitLoss": "None", "dividendPayout": "14400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-360800000", "operatingCashflow": "-148400000", "capitalExpenditures": "130100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672600000", "cashflowFromInvestment": "-249200000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9231800000, "cost_of_revenue": 7807900000, "gross_profit": 1423900000, "research_and_development": null, "selling_general_admin": 912500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420600000, "depreciation_amortisation": 113500000, "ebitda": 534100000, "interest_expense": 137800000, "interest_income": null, "other_non_operating": null, "pretax_income": 282800000, "tax_provision": 66200000, "effective_tax_rate": null, "net_income": 214200000, "net_income_continuing_ops": 216600000, "net_income_to_common": 214200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674800000, "short_term_investments": 2100000, "net_receivables": 1242900000, "inventory": 6242900000, "other_current_assets": null, "total_current_assets": 8355400000, "net_ppe": null, "goodwill": 2118100000, "intangible_assets": 2568100000, "goodwill_and_intangibles": 4686200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14849800000, "total_assets": 23205200000, "short_term_debt": 5441800000, "accounts_payable": 380400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7019900000, "long_term_debt": 8033900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9746700000, "total_liabilities": 16766600000, "total_debt": 13475700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5361800000, "total_equity": 6367900000, "shares_outstanding": 27200000, "operating_cash_flow": -148400000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249200000, "dividends_paid": 14400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 672600000, "free_cash_flow": -18300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "420600000", "ebitda": "534100000", "netIncome": "214200000", "grossProfit": "1423900000", "depreciation": "None", "totalRevenue": "9231800000", "costOfRevenue": "7807900000", "interestIncome": "7200000", "incomeBeforeTax": "282800000", "interestExpense": "137800000", "operatingIncome": "393600000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "66200000", "reportedCurrency": "USD", "netInterestIncome": "-130600000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7807900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113500000", "sellingGeneralAndAdministrative": "912500000", "netIncomeFromContinuingOperations": "216600000" }, "balance": { "goodwill": "2118100000", "inventory": "6242900000", "commonStock": "924000000", "currentDebt": "None", "investments": "None", "totalAssets": "23205200000", "longTermDebt": "8033900000", "shortTermDebt": "5441800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2568100000", "reportedCurrency": "USD", "retainedEarnings": "5361800000", "totalLiabilities": "16766600000", "otherCurrentAssets": "194800000", "totalCurrentAssets": "8355400000", "currentLongTermDebt": "5441800000", "longTermInvestments": "None", "shortTermInvestments": "2100000", "currentNetReceivables": "1242900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14849800000", "currentAccountsPayable": "380400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14102500000", "totalShareholderEquity": "6367900000", "capitalLeaseObligations": "626800000", "otherCurrentLiabilities": "1197700000", "totalCurrentLiabilities": "7019900000", "otherNonCurrentLiabilities": "287600000", "totalNonCurrentLiabilities": "9746700000", "cashAndShortTermInvestments": "674800000", "commonStockSharesOutstanding": "27200000", "intangibleAssetsExcludingGoodwill": "2568100000", "cashAndCashEquivalentsAtCarryingValue": "674800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216500000", "profitLoss": "None", "dividendPayout": "14400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-360800000", "operatingCashflow": "-148400000", "capitalExpenditures": "130100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "672600000", "cashflowFromInvestment": "-249200000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 8561800000, "cost_of_revenue": 7226600000, "gross_profit": 1335200000, "ebit": 403500000, "ebitda": 501800000, "pretax_income": 220600000, "tax_provision": 55600000, "net_income": 162600000, "net_income_to_common": 162600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404600000, "total_current_assets": 7733200000, "total_assets": 22180000000, "short_term_debt": 5086800000, "long_term_debt": 7466300000, "total_debt": 12553100000, "total_liabilities": 15758400000, "total_equity": 6351400000, "shares_outstanding": 27600000, "goodwill_and_intangibles": 4619700000 }, "cash_flow": { "operating_cash_flow": 292400000, "capital_expenditure": 79600000, "free_cash_flow": 372000000, "dividends_paid": 13800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287935, "ticker_id": 2449, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "403500000", "ebitda": "501800000", "netIncome": "162600000", "grossProfit": "1335200000", "depreciation": "None", "totalRevenue": "8561800000", "costOfRevenue": "7226600000", "interestIncome": "77300000", "incomeBeforeTax": "220600000", "interestExpense": "219200000", "operatingIncome": "341400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55600000", "reportedCurrency": "USD", "netInterestIncome": "-94800000", "nonInterestIncome": "None", "operatingExpenses": "993800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7226600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "870900000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2081700000", "inventory": "5861900000", "commonStock": "1117800000", "currentDebt": "None", "investments": "None", "totalAssets": "22180000000", "longTermDebt": "7466300000", "shortTermDebt": "5086800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2538000000", "reportedCurrency": "USD", "retainedEarnings": "5162100000", "totalLiabilities": "15758400000", "otherCurrentAssets": "217400000", "totalCurrentAssets": "7733200000", "currentLongTermDebt": "5086800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14446800000", "currentAccountsPayable": "327600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13208200000", "totalShareholderEquity": "6351400000", "capitalLeaseObligations": "655100000", "otherCurrentLiabilities": "1177100000", "totalCurrentLiabilities": "6591500000", "otherNonCurrentLiabilities": "277400000", "totalNonCurrentLiabilities": "9166900000", "cashAndShortTermInvestments": "404600000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2538000000", "cashAndCashEquivalentsAtCarryingValue": "404600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "13800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-183300000", "operatingCashflow": "292400000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "445000000", "cashflowFromInvestment": "-1265900000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8561800000, "cost_of_revenue": 7226600000, "gross_profit": 1335200000, "research_and_development": null, "selling_general_admin": 870900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 403500000, "depreciation_amortisation": 98300000, "ebitda": 501800000, "interest_expense": 219200000, "interest_income": null, "other_non_operating": null, "pretax_income": 220600000, "tax_provision": 55600000, "effective_tax_rate": null, "net_income": 162600000, "net_income_continuing_ops": 165000000, "net_income_to_common": 162600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 404600000, "short_term_investments": null, "net_receivables": 1249300000, "inventory": 5861900000, "other_current_assets": null, "total_current_assets": 7733200000, "net_ppe": null, "goodwill": 2081700000, "intangible_assets": 2538000000, "goodwill_and_intangibles": 4619700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14446800000, "total_assets": 22180000000, "short_term_debt": 5086800000, "accounts_payable": 327600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6591500000, "long_term_debt": 7466300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9166900000, "total_liabilities": 15758400000, "total_debt": 12553100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5162100000, "total_equity": 6351400000, "shares_outstanding": 27600000, "operating_cash_flow": 292400000, "stock_based_compensation": 14400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1265900000, "dividends_paid": 13800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 445000000, "free_cash_flow": 372000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "403500000", "ebitda": "501800000", "netIncome": "162600000", "grossProfit": "1335200000", "depreciation": "None", "totalRevenue": "8561800000", "costOfRevenue": "7226600000", "interestIncome": "77300000", "incomeBeforeTax": "220600000", "interestExpense": "219200000", "operatingIncome": "341400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "55600000", "reportedCurrency": "USD", "netInterestIncome": "-94800000", "nonInterestIncome": "None", "operatingExpenses": "993800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7226600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98300000", "sellingGeneralAndAdministrative": "870900000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2081700000", "inventory": "5861900000", "commonStock": "1117800000", "currentDebt": "None", "investments": "None", "totalAssets": "22180000000", "longTermDebt": "7466300000", "shortTermDebt": "5086800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2538000000", "reportedCurrency": "USD", "retainedEarnings": "5162100000", "totalLiabilities": "15758400000", "otherCurrentAssets": "217400000", "totalCurrentAssets": "7733200000", "currentLongTermDebt": "5086800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1249300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14446800000", "currentAccountsPayable": "327600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13208200000", "totalShareholderEquity": "6351400000", "capitalLeaseObligations": "655100000", "otherCurrentLiabilities": "1177100000", "totalCurrentLiabilities": "6591500000", "otherNonCurrentLiabilities": "277400000", "totalNonCurrentLiabilities": "9166900000", "cashAndShortTermInvestments": "404600000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2538000000", "cashAndCashEquivalentsAtCarryingValue": "404600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "13800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-183300000", "operatingCashflow": "292400000", "capitalExpenditures": "79600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "445000000", "cashflowFromInvestment": "-1265900000", "stockBasedCompensation": "14400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 7674300000, "cost_of_revenue": 6413600000, "gross_profit": 1260700000, "ebit": 343900000, "ebitda": 404500000, "pretax_income": 279700000, "tax_provision": 63500000, "net_income": 213500000, "net_income_to_common": 213500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941400000, "total_current_assets": 6937600000, "total_assets": 19632500000, "short_term_debt": 3745100000, "long_term_debt": 7155400000, "total_debt": 10900500000, "total_liabilities": 13349600000, "total_equity": 6213900000, "shares_outstanding": 27600000, "goodwill_and_intangibles": 4332800000 }, "cash_flow": { "operating_cash_flow": -295200000, "capital_expenditure": 66500000, "free_cash_flow": -228700000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287936, "ticker_id": 2449, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "343900000", "ebitda": "404500000", "netIncome": "213500000", "grossProfit": "1260700000", "depreciation": "None", "totalRevenue": "7674300000", "costOfRevenue": "6413600000", "interestIncome": "None", "incomeBeforeTax": "279700000", "interestExpense": "108000000", "operatingIncome": "372500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63500000", "reportedCurrency": "USD", "netInterestIncome": "-218700000", "nonInterestIncome": "None", "operatingExpenses": "888200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6413600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60600000", "sellingGeneralAndAdministrative": "776400000", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "1930600000", "inventory": "4753900000", "commonStock": "1100600000", "currentDebt": "None", "investments": "None", "totalAssets": "19632500000", "longTermDebt": "7155400000", "shortTermDebt": "3745100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2402200000", "reportedCurrency": "USD", "retainedEarnings": "5013300000", "totalLiabilities": "13349600000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "6937600000", "currentLongTermDebt": "3745100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12694900000", "currentAccountsPayable": "288000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "6213900000", "capitalLeaseObligations": "427900000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "4932200000", "otherNonCurrentLiabilities": "220700000", "totalNonCurrentLiabilities": "8417400000", "cashAndShortTermInvestments": "941400000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2402200000", "cashAndCashEquivalentsAtCarryingValue": "941400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-365300000", "operatingCashflow": "-295200000", "capitalExpenditures": "66500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "982800000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7674300000, "cost_of_revenue": 6413600000, "gross_profit": 1260700000, "research_and_development": null, "selling_general_admin": 776400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343900000, "depreciation_amortisation": 60600000, "ebitda": 404500000, "interest_expense": 108000000, "interest_income": null, "other_non_operating": null, "pretax_income": 279700000, "tax_provision": 63500000, "effective_tax_rate": null, "net_income": 213500000, "net_income_continuing_ops": 216100000, "net_income_to_common": 213500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 941400000, "short_term_investments": null, "net_receivables": 1105500000, "inventory": 4753900000, "other_current_assets": null, "total_current_assets": 6937600000, "net_ppe": null, "goodwill": 1930600000, "intangible_assets": 2402200000, "goodwill_and_intangibles": 4332800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12694900000, "total_assets": 19632500000, "short_term_debt": 3745100000, "accounts_payable": 288000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4932200000, "long_term_debt": 7155400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8417400000, "total_liabilities": 13349600000, "total_debt": 10900500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5013300000, "total_equity": 6213900000, "shares_outstanding": 27600000, "operating_cash_flow": -295200000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30000000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 982800000, "free_cash_flow": -228700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "343900000", "ebitda": "404500000", "netIncome": "213500000", "grossProfit": "1260700000", "depreciation": "None", "totalRevenue": "7674300000", "costOfRevenue": "6413600000", "interestIncome": "None", "incomeBeforeTax": "279700000", "interestExpense": "108000000", "operatingIncome": "372500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63500000", "reportedCurrency": "USD", "netInterestIncome": "-218700000", "nonInterestIncome": "None", "operatingExpenses": "888200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6413600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60600000", "sellingGeneralAndAdministrative": "776400000", "netIncomeFromContinuingOperations": "216100000" }, "balance": { "goodwill": "1930600000", "inventory": "4753900000", "commonStock": "1100600000", "currentDebt": "None", "investments": "None", "totalAssets": "19632500000", "longTermDebt": "7155400000", "shortTermDebt": "3745100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2402200000", "reportedCurrency": "USD", "retainedEarnings": "5013300000", "totalLiabilities": "13349600000", "otherCurrentAssets": "136800000", "totalCurrentAssets": "6937600000", "currentLongTermDebt": "3745100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12694900000", "currentAccountsPayable": "288000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11328400000", "totalShareholderEquity": "6213900000", "capitalLeaseObligations": "427900000", "otherCurrentLiabilities": "870200000", "totalCurrentLiabilities": "4932200000", "otherNonCurrentLiabilities": "220700000", "totalNonCurrentLiabilities": "8417400000", "cashAndShortTermInvestments": "941400000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2402200000", "cashAndCashEquivalentsAtCarryingValue": "941400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216100000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-365300000", "operatingCashflow": "-295200000", "capitalExpenditures": "66500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "982800000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 8277000000, "cost_of_revenue": 6905700000, "gross_profit": 1371300000, "ebit": 502500000, "ebitda": 574700000, "pretax_income": 361300000, "tax_provision": 96400000, "net_income": 261500000, "net_income_to_common": 261500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256200000, "total_current_assets": 5818200000, "total_assets": 18269800000, "short_term_debt": 3195800000, "long_term_debt": 6588700000, "total_debt": 9784500000, "total_liabilities": 12203000000, "total_equity": 5996400000, "shares_outstanding": 27600000, "goodwill_and_intangibles": 3873300000 }, "cash_flow": { "operating_cash_flow": 121500000, "capital_expenditure": 66600000, "free_cash_flow": 188100000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287938, "ticker_id": 2449, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "502500000", "ebitda": "574700000", "netIncome": "261500000", "grossProfit": "1371300000", "depreciation": "None", "totalRevenue": "8277000000", "costOfRevenue": "6905700000", "interestIncome": "98000000", "incomeBeforeTax": "361300000", "interestExpense": "141200000", "operatingIncome": "465300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-103100000", "nonInterestIncome": "None", "operatingExpenses": "906000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6905700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72200000", "sellingGeneralAndAdministrative": "820000000", "netIncomeFromContinuingOperations": "264900000" }, "balance": { "goodwill": "1725600000", "inventory": "4404500000", "commonStock": "1126500000", "currentDebt": "None", "investments": "None", "totalAssets": "18269800000", "longTermDebt": "6588700000", "shortTermDebt": "3195800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2147700000", "reportedCurrency": "USD", "retainedEarnings": "4813500000", "totalLiabilities": "12203000000", "otherCurrentAssets": "158200000", "totalCurrentAssets": "5818200000", "currentLongTermDebt": "3124600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12451600000", "currentAccountsPayable": "307300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3947700000", "shortLongTermDebtTotal": "10208500000", "totalShareholderEquity": "5996400000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "872200000", "totalCurrentLiabilities": "4375300000", "otherNonCurrentLiabilities": "1239000000", "totalNonCurrentLiabilities": "7827700000", "cashAndShortTermInvestments": "256200000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2147700000", "cashAndCashEquivalentsAtCarryingValue": "256200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264900000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-148000000", "operatingCashflow": "121500000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178500000", "cashflowFromInvestment": "-1240300000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6845100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8277000000, "cost_of_revenue": 6905700000, "gross_profit": 1371300000, "research_and_development": null, "selling_general_admin": 820000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 502500000, "depreciation_amortisation": 72200000, "ebitda": 574700000, "interest_expense": 141200000, "interest_income": null, "other_non_operating": null, "pretax_income": 361300000, "tax_provision": 96400000, "effective_tax_rate": null, "net_income": 261500000, "net_income_continuing_ops": 264900000, "net_income_to_common": 261500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256200000, "short_term_investments": null, "net_receivables": 999300000, "inventory": 4404500000, "other_current_assets": null, "total_current_assets": 5818200000, "net_ppe": null, "goodwill": 1725600000, "intangible_assets": 2147700000, "goodwill_and_intangibles": 3873300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12451600000, "total_assets": 18269800000, "short_term_debt": 3195800000, "accounts_payable": 307300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4375300000, "long_term_debt": 6588700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7827700000, "total_liabilities": 12203000000, "total_debt": 9784500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4813500000, "total_equity": 5996400000, "shares_outstanding": 27600000, "operating_cash_flow": 121500000, "stock_based_compensation": 11100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1240300000, "dividends_paid": 13700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178500000, "free_cash_flow": 188100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "502500000", "ebitda": "574700000", "netIncome": "261500000", "grossProfit": "1371300000", "depreciation": "None", "totalRevenue": "8277000000", "costOfRevenue": "6905700000", "interestIncome": "98000000", "incomeBeforeTax": "361300000", "interestExpense": "141200000", "operatingIncome": "465300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-103100000", "nonInterestIncome": "None", "operatingExpenses": "906000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6905700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72200000", "sellingGeneralAndAdministrative": "820000000", "netIncomeFromContinuingOperations": "264900000" }, "balance": { "goodwill": "1725600000", "inventory": "4404500000", "commonStock": "1126500000", "currentDebt": "None", "investments": "None", "totalAssets": "18269800000", "longTermDebt": "6588700000", "shortTermDebt": "3195800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2147700000", "reportedCurrency": "USD", "retainedEarnings": "4813500000", "totalLiabilities": "12203000000", "otherCurrentAssets": "158200000", "totalCurrentAssets": "5818200000", "currentLongTermDebt": "3124600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "999300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12451600000", "currentAccountsPayable": "307300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3947700000", "shortLongTermDebtTotal": "10208500000", "totalShareholderEquity": "5996400000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "872200000", "totalCurrentLiabilities": "4375300000", "otherNonCurrentLiabilities": "1239000000", "totalNonCurrentLiabilities": "7827700000", "cashAndShortTermInvestments": "256200000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2147700000", "cashAndCashEquivalentsAtCarryingValue": "256200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264900000", "profitLoss": "None", "dividendPayout": "13700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-148000000", "operatingCashflow": "121500000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178500000", "cashflowFromInvestment": "-1240300000", "stockBasedCompensation": "11100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6845100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "income_statement": { "revenue": 8111500000, "cost_of_revenue": 6726400000, "gross_profit": 1385100000, "ebit": 504300000, "ebitda": 570800000, "pretax_income": 407000000, "tax_provision": 105900000, "net_income": 297200000, "net_income_to_common": 297200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199700000, "total_current_assets": 5494000000, "total_assets": 17682700000, "short_term_debt": 2892100000, "long_term_debt": 6612700000, "total_debt": 9504800000, "total_liabilities": 11880000000, "total_equity": 5755600000, "shares_outstanding": 27600000, "goodwill_and_intangibles": 3626400000 }, "cash_flow": { "operating_cash_flow": -249700000, "capital_expenditure": 58200000, "free_cash_flow": -191500000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287939, "ticker_id": 2449, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:25:25.137525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "504300000", "ebitda": "570800000", "netIncome": "297200000", "grossProfit": "1385100000", "depreciation": "None", "totalRevenue": "8111500000", "costOfRevenue": "6726400000", "interestIncome": "79800000", "incomeBeforeTax": "407000000", "interestExpense": "97300000", "operatingIncome": "475800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "105900000", "reportedCurrency": "USD", "netInterestIncome": "-78600000", "nonInterestIncome": "None", "operatingExpenses": "909300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9800000", "costofGoodsAndServicesSold": "6726400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66500000", "sellingGeneralAndAdministrative": "781300000", "netIncomeFromContinuingOperations": "301100000" }, "balance": { "goodwill": "1610200000", "inventory": "4278900000", "commonStock": "1116100000", "currentDebt": "None", "investments": "None", "totalAssets": "17682700000", "longTermDebt": "6612700000", "shortTermDebt": "2892100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2016200000", "reportedCurrency": "USD", "retainedEarnings": "4565800000", "totalLiabilities": "11880000000", "otherCurrentAssets": "130800000", "totalCurrentAssets": "5494000000", "currentLongTermDebt": "2816700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "884600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12188700000", "currentAccountsPayable": "297700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3907500000", "shortLongTermDebtTotal": "9945200000", "totalShareholderEquity": "5755600000", "capitalLeaseObligations": "440400000", "otherCurrentLiabilities": "858400000", "totalCurrentLiabilities": "4048200000", "otherNonCurrentLiabilities": "1219100000", "totalNonCurrentLiabilities": "7831800000", "cashAndShortTermInvestments": "199700000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2016200000", "cashAndCashEquivalentsAtCarryingValue": "199700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301100000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-293300000", "operatingCashflow": "-249700000", "capitalExpenditures": "58200000", "changeInReceivables": "-314300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "738600000", "cashflowFromInvestment": "-1000200000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-97400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8111500000, "cost_of_revenue": 6726400000, "gross_profit": 1385100000, "research_and_development": null, "selling_general_admin": 781300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504300000, "depreciation_amortisation": 66500000, "ebitda": 570800000, "interest_expense": 97300000, "interest_income": null, "other_non_operating": null, "pretax_income": 407000000, "tax_provision": 105900000, "effective_tax_rate": null, "net_income": 297200000, "net_income_continuing_ops": 301100000, "net_income_to_common": 297200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199700000, "short_term_investments": null, "net_receivables": 884600000, "inventory": 4278900000, "other_current_assets": null, "total_current_assets": 5494000000, "net_ppe": null, "goodwill": 1610200000, "intangible_assets": 2016200000, "goodwill_and_intangibles": 3626400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12188700000, "total_assets": 17682700000, "short_term_debt": 2892100000, "accounts_payable": 297700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4048200000, "long_term_debt": 6612700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7831800000, "total_liabilities": 11880000000, "total_debt": 9504800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4565800000, "total_equity": 5755600000, "shares_outstanding": 27600000, "operating_cash_flow": -249700000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000200000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 738600000, "free_cash_flow": -191500000, "net_change_in_cash": -97400000 }, "raw_data": { "income": { "ebit": "504300000", "ebitda": "570800000", "netIncome": "297200000", "grossProfit": "1385100000", "depreciation": "None", "totalRevenue": "8111500000", "costOfRevenue": "6726400000", "interestIncome": "79800000", "incomeBeforeTax": "407000000", "interestExpense": "97300000", "operatingIncome": "475800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "105900000", "reportedCurrency": "USD", "netInterestIncome": "-78600000", "nonInterestIncome": "None", "operatingExpenses": "909300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9800000", "costofGoodsAndServicesSold": "6726400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66500000", "sellingGeneralAndAdministrative": "781300000", "netIncomeFromContinuingOperations": "301100000" }, "balance": { "goodwill": "1610200000", "inventory": "4278900000", "commonStock": "1116100000", "currentDebt": "None", "investments": "None", "totalAssets": "17682700000", "longTermDebt": "6612700000", "shortTermDebt": "2892100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2016200000", "reportedCurrency": "USD", "retainedEarnings": "4565800000", "totalLiabilities": "11880000000", "otherCurrentAssets": "130800000", "totalCurrentAssets": "5494000000", "currentLongTermDebt": "2816700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "884600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12188700000", "currentAccountsPayable": "297700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3907500000", "shortLongTermDebtTotal": "9945200000", "totalShareholderEquity": "5755600000", "capitalLeaseObligations": "440400000", "otherCurrentLiabilities": "858400000", "totalCurrentLiabilities": "4048200000", "otherNonCurrentLiabilities": "1219100000", "totalNonCurrentLiabilities": "7831800000", "cashAndShortTermInvestments": "199700000", "commonStockSharesOutstanding": "27600000", "intangibleAssetsExcludingGoodwill": "2016200000", "cashAndCashEquivalentsAtCarryingValue": "199700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301100000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-293300000", "operatingCashflow": "-249700000", "capitalExpenditures": "58200000", "changeInReceivables": "-314300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "738600000", "cashflowFromInvestment": "-1000200000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-97400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }