{ "ticker": { "uuid": "971145d3-c50d-4d5f-973c-61161901518a", "symbol": "TRGP", "name": "Targa Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/971145d3-c50d-4d5f-973c-61161901518a/", "api_url": "https://sharemaestro.com/factors/api/tickers/971145d3-c50d-4d5f-973c-61161901518a/" }, "ticker_metadata": { "id": 4024, "uuid": "971145d3-c50d-4d5f-973c-61161901518a", "symbol": "TRGP", "name": "Targa Resources Inc", "asset_type": "equity", "market_cap": 56590864000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Targa Resources Corp. The company is headquartered in Houston, Texas.", "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": "971145d3-c50d-4d5f-973c-61161901518a", "symbol": "TRGP", "name": "Targa Resources Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/971145d3-c50d-4d5f-973c-61161901518a/", "api_url": "https://sharemaestro.com/factors/api/tickers/971145d3-c50d-4d5f-973c-61161901518a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.1, "quality": 0.9, "momentum": 0.87, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 264.09, "market_cap": 56779350000, "pe_ratio": 26.7172, "earnings_yield": 0.0374, "ebitda_to_ev": 0.069, "shareholder_yield": 0.0153, "roe": 0.6776, "piotroski_f_score": 6, "momentum_12_1": 0.5182, "volatility_252d": 0.2799 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.384067+00:00", "batch_id": "" }, "size": { "price_close": 264.09, "market_cap": 56779350000, "market_cap_usd": 56779350000, "enterprise_value": 75561450000, "shares_outstanding": 215000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.7172, "pb_ratio": 18.1028, "ptbv_ratio": 60.7071, "ps_ratio": 3.4668, "pcf_ratio": 15.3354, "pfcf_ratio": 7.9488, "ev_ebitda": 14.5012, "ev_ebit": 20.7758, "ev_sales": 4.6136, "ev_fcf": 10.5782, "earnings_yield": 0.0374, "fcf_yield": 0.0945, "price_to_sales": 3.4668, "price_to_book": 18.1028, "price_to_cashflow": 15.3354, "ebitda_to_ev": 0.069, "sales_yield": 0.2168 }, "yield": { "dividend_yield": 0.0153, "buyback_yield": 0, "shareholder_yield": 0.0153, "debt_paydown_yield": null, "total_yield": 0.0153 }, "quality": { "gross_margin": 0.2988, "operating_margin": 0.2221, "net_margin": 0.1298, "ebitda_margin": 0.3182, "fcf_margin": 0.4361, "roe": 0.6776, "roa": 0.0784, "roic": 0.1308, "roc_greenblatt": null, "asset_turnover": 0.6042, "cash_conversion": 3.3611, "accruals_ratio": -0.0582, "sbc_to_revenue": 0.0046, "piotroski_f_score": 6, "altman_z_score": 2.5657, "earnings_stability_5y": 0.3306, "revenue_stability_5y": 0.3247, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1805, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 7.6003, "net_debt_to_ebitda": 3.6045, "debt_to_assets": 0.6966, "interest_coverage": 4.1175, "current_ratio": 0.718, "quick_ratio": 0.6195, "net_debt": 18782100000, "local_beta": -0.0002, "volatility_252d": 0.2799, "volatility_60d": 0.679, "max_drawdown_12m": -0.1465, "risk_adjusted_momentum": 1.8517 }, "growth": { "revenue_growth_1y": -0.0229, "revenue_growth_3y_cagr": -0.0755, "revenue_growth_5y_cagr": 0.1568, "eps_growth_1y": 0.7271, "eps_growth_3y_cagr": 0.1732, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.048, "book_value_growth_1y": 0.2181, "revenue_growth": -0.0229, "earnings_growth": 0.7271 }, "momentum": { "price_return_1m": 0.0644, "price_return_3m": 0.1187, "price_return_6m": 0.4755, "price_return_9m": 0.6533, "price_return_12m": 0.6159, "price_return_12m_ex1m": 0.5182, "momentum_6m": 0.4755, "momentum_12m": 0.6159, "momentum_12_1": 0.5182, "distance_from_52w_high": -0.0457, "distance_from_52w_low": 0.8054, "relative_strength": 0.516 }, "raw_ttm": { "revenue_ttm": 16378100000, "gross_profit_ttm": 4893300000, "ebit_ttm": 3637000000, "ebitda_ttm": 5210700000, "net_income_ttm": 2125200000, "eps_diluted_ttm": 9.8847, "operating_cash_flow_ttm": 3702500000, "capital_expenditure_ttm": 3440600000, "fcf_ttm": 7143100000, "dividends_paid_ttm": 870000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 883300000, "cash_and_equivalents": 100100000, "total_current_assets": 2438200000, "total_current_liabilities": 3395900000, "net_ppe": null, "total_assets": 27107300000, "total_debt": 18882200000, "total_equity": 3136500000, "net_working_capital": -360900000, "book_value_per_share": 14.5884, "retained_earnings": 2556900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 935300000, "tangible_book_per_share": 4.3502 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 65, "rank_pb": 95, "rank_ptbv": 97, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 62, "rank_ev_ebit": 71, "rank_earnings_yield": 65, "rank_fcf_yield": 42, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 71, "rank_fcf_margin": 18, "rank_piotroski": 41, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 19 }, "composites": { "value_composite": 90, "quality_composite": 10, "momentum_composite": 13, "growth_composite": 33, "yield_composite": 27, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.3, "os_score": 0.52, "value_percentile": 0.1, "quality_percentile": 0.9, "momentum_percentile": 0.87, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5049, "ticker_id": 4024, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.384067+00:00", "batch_id": "", "os_score_delta": null, "price_close": 264.09, "market_cap": 56779350000, "market_cap_usd": 56779350000, "enterprise_value": 75561450000, "shares_outstanding": 215000000, "fx_rate_to_usd": null, "pe_ratio": 26.71717956, "pb_ratio": 18.10277379, "ptbv_ratio": 60.70709933, "ps_ratio": 3.46678491, "pcf_ratio": 15.33540851, "pfcf_ratio": 7.94883874, "ev_ebitda": 14.50120905, "ev_ebit": 20.77576299, "ev_sales": 4.61356629, "ev_fcf": 10.57824334, "earnings_yield": 0.0374291, "fcf_yield": 0.09453365, "dividend_yield": 0.01532247, "buyback_yield": 0, "shareholder_yield": 0.01532247, "debt_paydown_yield": null, "total_yield": 0.01532247, "gross_margin": 0.29877092, "operating_margin": 0.22206483, "net_margin": 0.12975864, "ebitda_margin": 0.31815046, "fcf_margin": 0.43613728, "roe": 0.67757054, "roa": 0.07839955, "roic": 0.13079612, "roc_greenblatt": null, "asset_turnover": 0.60419518, "cash_conversion": 3.36114248, "accruals_ratio": -0.05818728, "sbc_to_revenue": 0.00458539, "debt_to_equity": 7.60028694, "net_debt_to_ebitda": 3.6045253, "debt_to_assets": 0.69657251, "interest_coverage": 4.11751387, "current_ratio": 0.71798345, "quick_ratio": 0.61951176, "net_debt": 18782100000, "revenue_growth_1y": -0.02293797, "revenue_growth_3y_cagr": -0.07546852, "revenue_growth_5y_cagr": 0.15679273, "eps_growth_1y": 0.7271028, "eps_growth_3y_cagr": 0.17316288, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0480054, "book_value_growth_1y": 0.21809775, "piotroski_f_score": 6, "altman_z_score": 2.56572947, "earnings_stability_5y": 0.330581, "revenue_stability_5y": 0.324656, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06436402, "price_return_3m": 0.11871541, "price_return_6m": 0.4754876, "price_return_9m": 0.65328525, "price_return_12m": 0.61594096, "price_return_12m_ex1m": 0.51822209, "distance_from_52w_high": -0.04574526, "distance_from_52w_low": 0.80541399, "relative_strength": 0.51597738, "local_beta": -0.0002, "volatility_252d": 0.279857, "volatility_60d": 0.679024, "max_drawdown_12m": -0.1465068, "revenue_ttm": 16378100000, "gross_profit_ttm": 4893300000, "ebit_ttm": 3637000000, "ebitda_ttm": 5210700000, "net_income_ttm": 2125200000, "eps_diluted_ttm": 9.88465116, "operating_cash_flow_ttm": 3702500000, "capital_expenditure_ttm": 3440600000, "fcf_ttm": 7143100000, "dividends_paid_ttm": 870000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 883300000, "cash_and_equivalents": 100100000, "total_current_assets": 2438200000, "total_current_liabilities": 3395900000, "net_ppe": null, "total_assets": 27107300000, "total_debt": 18882200000, "total_equity": 3136500000, "net_working_capital": -360900000, "book_value_per_share": 14.58837209, "retained_earnings": 2556900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 935300000, "tangible_book_per_share": 4.35023256, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 65, "rank_pb": 95, "rank_ptbv": 97, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 62, "rank_ev_ebit": 71, "rank_earnings_yield": 65, "rank_fcf_yield": 42, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 71, "rank_fcf_margin": 18, "rank_piotroski": 41, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 19, "value_composite": 90, "quality_composite": 10, "momentum_composite": 13, "growth_composite": 33, "yield_composite": 27, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 264.09, "os": 0.52, "value": 0.1, "quality": 0.9, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 26.7172, "earnings_yield": 0.0374, "shareholder_yield": 0.0153, "roe": 0.6776, "momentum_12_1": 0.5182, "complete_fields": { "id": 5049, "ticker_id": 4024, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.384067+00:00", "batch_id": "", "os_score_delta": null, "price_close": 264.09, "market_cap": 56779350000, "market_cap_usd": 56779350000, "enterprise_value": 75561450000, "shares_outstanding": 215000000, "fx_rate_to_usd": null, "pe_ratio": 26.71717956, "pb_ratio": 18.10277379, "ptbv_ratio": 60.70709933, "ps_ratio": 3.46678491, "pcf_ratio": 15.33540851, "pfcf_ratio": 7.94883874, "ev_ebitda": 14.50120905, "ev_ebit": 20.77576299, "ev_sales": 4.61356629, "ev_fcf": 10.57824334, "earnings_yield": 0.0374291, "fcf_yield": 0.09453365, "dividend_yield": 0.01532247, "buyback_yield": 0, "shareholder_yield": 0.01532247, "debt_paydown_yield": null, "total_yield": 0.01532247, "gross_margin": 0.29877092, "operating_margin": 0.22206483, "net_margin": 0.12975864, "ebitda_margin": 0.31815046, "fcf_margin": 0.43613728, "roe": 0.67757054, "roa": 0.07839955, "roic": 0.13079612, "roc_greenblatt": null, "asset_turnover": 0.60419518, "cash_conversion": 3.36114248, "accruals_ratio": -0.05818728, "sbc_to_revenue": 0.00458539, "debt_to_equity": 7.60028694, "net_debt_to_ebitda": 3.6045253, "debt_to_assets": 0.69657251, "interest_coverage": 4.11751387, "current_ratio": 0.71798345, "quick_ratio": 0.61951176, "net_debt": 18782100000, "revenue_growth_1y": -0.02293797, "revenue_growth_3y_cagr": -0.07546852, "revenue_growth_5y_cagr": 0.15679273, "eps_growth_1y": 0.7271028, "eps_growth_3y_cagr": 0.17316288, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0480054, "book_value_growth_1y": 0.21809775, "piotroski_f_score": 6, "altman_z_score": 2.56572947, "earnings_stability_5y": 0.330581, "revenue_stability_5y": 0.324656, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06436402, "price_return_3m": 0.11871541, "price_return_6m": 0.4754876, "price_return_9m": 0.65328525, "price_return_12m": 0.61594096, "price_return_12m_ex1m": 0.51822209, "distance_from_52w_high": -0.04574526, "distance_from_52w_low": 0.80541399, "relative_strength": 0.51597738, "local_beta": -0.0002, "volatility_252d": 0.279857, "volatility_60d": 0.679024, "max_drawdown_12m": -0.1465068, "revenue_ttm": 16378100000, "gross_profit_ttm": 4893300000, "ebit_ttm": 3637000000, "ebitda_ttm": 5210700000, "net_income_ttm": 2125200000, "eps_diluted_ttm": 9.88465116, "operating_cash_flow_ttm": 3702500000, "capital_expenditure_ttm": 3440600000, "fcf_ttm": 7143100000, "dividends_paid_ttm": 870000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 883300000, "cash_and_equivalents": 100100000, "total_current_assets": 2438200000, "total_current_liabilities": 3395900000, "net_ppe": null, "total_assets": 27107300000, "total_debt": 18882200000, "total_equity": 3136500000, "net_working_capital": -360900000, "book_value_per_share": 14.58837209, "retained_earnings": 2556900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 935300000, "tangible_book_per_share": 4.35023256, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 65, "rank_pb": 95, "rank_ptbv": 97, "rank_ps": 69, "rank_pcf": 66, "rank_ev_ebitda": 62, "rank_ev_ebit": 71, "rank_earnings_yield": 65, "rank_fcf_yield": 42, "rank_dividend_yield": 39, "rank_shareholder_yield": 40, "rank_total_yield": 40, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 71, "rank_fcf_margin": 18, "rank_piotroski": 41, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 19, "value_composite": 90, "quality_composite": 10, "momentum_composite": 13, "growth_composite": 33, "yield_composite": 27, "svqf_composite": 83, "vc1_composite": 89, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 17136200000, "cost_of_revenue": 12593300000, "gross_profit": 4542900000, "ebit": 3339200000, "ebitda": 4854500000, "pretax_income": 2486400000, "tax_provision": 529700000, "net_income": 1844400000, "net_income_to_common": 1844400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166100000, "total_current_assets": 2362700000, "total_assets": 25218400000, "short_term_debt": 794400000, "long_term_debt": 16402000000, "total_debt": 17196400000, "total_liabilities": 22020200000, "total_equity": 3067900000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 1763700000 }, "cash_flow": { "operating_cash_flow": 3917400000, "capital_expenditure": 3333300000, "free_cash_flow": 7250700000, "dividends_paid": 818300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342808, "ticker_id": 4024, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3339200000", "ebitda": "4854500000", "netIncome": "1844400000", "grossProfit": "4542900000", "depreciation": "None", "totalRevenue": "17136200000", "costOfRevenue": "12593300000", "interestIncome": "None", "incomeBeforeTax": "2486400000", "interestExpense": "852800000", "operatingIncome": "3446800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "529700000", "reportedCurrency": "USD", "netInterestIncome": "-852800000", "nonInterestIncome": "None", "operatingExpenses": "1096100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1515300000", "sellingGeneralAndAdministrative": "406000000", "netIncomeFromContinuingOperations": "1956700000" }, "balance": { "goodwill": "112300000", "inventory": "429300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "25218400000", "longTermDebt": "16402000000", "shortTermDebt": "794400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1651400000", "reportedCurrency": "USD", "retainedEarnings": "2294400000", "totalLiabilities": "22020200000", "otherCurrentAssets": "292700000", "totalCurrentAssets": "2362700000", "currentLongTermDebt": "677000000", "longTermInvestments": "307100000", "shortTermInvestments": "None", "currentNetReceivables": "1474600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22855700000", "currentAccountsPayable": "1873000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546300000", "totalShareholderEquity": "3067900000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "879400000", "totalCurrentLiabilities": "3546800000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "18473400000", "cashAndShortTermInvestments": "166100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "1651400000", "cashAndCashEquivalentsAtCarryingValue": "166100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1841400000", "profitLoss": "None", "dividendPayout": "818300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-89500000", "operatingCashflow": "3917400000", "capitalExpenditures": "3333300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533800000", "cashflowFromInvestment": "-5442400000", "stockBasedCompensation": "69500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "818300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1521500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17136200000, "cost_of_revenue": 12593300000, "gross_profit": 4542900000, "research_and_development": null, "selling_general_admin": 406000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3339200000, "depreciation_amortisation": 1515300000, "ebitda": 4854500000, "interest_expense": 852800000, "interest_income": null, "other_non_operating": null, "pretax_income": 2486400000, "tax_provision": 529700000, "effective_tax_rate": null, "net_income": 1844400000, "net_income_continuing_ops": 1956700000, "net_income_to_common": 1844400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166100000, "short_term_investments": null, "net_receivables": 1474600000, "inventory": 429300000, "other_current_assets": null, "total_current_assets": 2362700000, "net_ppe": null, "goodwill": 112300000, "intangible_assets": 1651400000, "goodwill_and_intangibles": 1763700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22855700000, "total_assets": 25218400000, "short_term_debt": 794400000, "accounts_payable": 1873000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3546800000, "long_term_debt": 16402000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18473400000, "total_liabilities": 22020200000, "total_debt": 17196400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2294400000, "total_equity": 3067900000, "shares_outstanding": 215000000, "operating_cash_flow": 3917400000, "stock_based_compensation": 69500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3333300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5442400000, "dividends_paid": 818300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1533800000, "free_cash_flow": 7250700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3339200000", "ebitda": "4854500000", "netIncome": "1844400000", "grossProfit": "4542900000", "depreciation": "None", "totalRevenue": "17136200000", "costOfRevenue": "12593300000", "interestIncome": "None", "incomeBeforeTax": "2486400000", "interestExpense": "852800000", "operatingIncome": "3446800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "529700000", "reportedCurrency": "USD", "netInterestIncome": "-852800000", "nonInterestIncome": "None", "operatingExpenses": "1096100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1515300000", "sellingGeneralAndAdministrative": "406000000", "netIncomeFromContinuingOperations": "1956700000" }, "balance": { "goodwill": "112300000", "inventory": "429300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "25218400000", "longTermDebt": "16402000000", "shortTermDebt": "794400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1651400000", "reportedCurrency": "USD", "retainedEarnings": "2294400000", "totalLiabilities": "22020200000", "otherCurrentAssets": "292700000", "totalCurrentAssets": "2362700000", "currentLongTermDebt": "677000000", "longTermInvestments": "307100000", "shortTermInvestments": "None", "currentNetReceivables": "1474600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22855700000", "currentAccountsPayable": "1873000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546300000", "totalShareholderEquity": "3067900000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "879400000", "totalCurrentLiabilities": "3546800000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "18473400000", "cashAndShortTermInvestments": "166100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "1651400000", "cashAndCashEquivalentsAtCarryingValue": "166100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1841400000", "profitLoss": "None", "dividendPayout": "818300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-89500000", "operatingCashflow": "3917400000", "capitalExpenditures": "3333300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1533800000", "cashflowFromInvestment": "-5442400000", "stockBasedCompensation": "69500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "818300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1521500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 16626900000, "cost_of_revenue": 13301600000, "gross_profit": 3325300000, "ebit": 2705200000, "ebitda": 4138800000, "pretax_income": 1938000000, "tax_provision": 384500000, "net_income": 1269500000, "net_income_to_common": 1269500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157300000, "total_current_assets": 2296300000, "total_assets": 22734100000, "short_term_debt": 387700000, "long_term_debt": 13546500000, "total_debt": 13934200000, "total_liabilities": 18315900000, "total_equity": 2592400000, "shares_outstanding": 221300000, "goodwill_and_intangibles": 1977400000 }, "cash_flow": { "operating_cash_flow": 3649700000, "capital_expenditure": 2965800000, "free_cash_flow": 6615500000, "dividends_paid": 615500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342813, "ticker_id": 4024, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2705200000", "ebitda": "4138800000", "netIncome": "1269500000", "grossProfit": "3325300000", "depreciation": "None", "totalRevenue": "16626900000", "costOfRevenue": "13301600000", "interestIncome": "None", "incomeBeforeTax": "1938000000", "interestExpense": "767200000", "operatingIncome": "2943900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "384500000", "reportedCurrency": "USD", "netInterestIncome": "-768000000", "nonInterestIncome": "None", "operatingExpenses": "381400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13301600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1433600000", "sellingGeneralAndAdministrative": "384900000", "netIncomeFromContinuingOperations": "1553500000" }, "balance": { "goodwill": "None", "inventory": "334300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22734100000", "longTermDebt": "13546500000", "shortTermDebt": "387700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1977400000", "reportedCurrency": "USD", "retainedEarnings": "1190000000", "totalLiabilities": "18315900000", "otherCurrentAssets": "186400000", "totalCurrentAssets": "2296300000", "currentLongTermDebt": "330000000", "longTermInvestments": "193300000", "shortTermInvestments": "None", "currentNetReceivables": "1618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20437800000", "currentAccountsPayable": "2012500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14265000000", "totalShareholderEquity": "2592400000", "capitalLeaseObligations": "388500000", "otherCurrentLiabilities": "772400000", "totalCurrentLiabilities": "3172600000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "15143300000", "cashAndShortTermInvestments": "157300000", "commonStockSharesOutstanding": "221300000", "intangibleAssetsExcludingGoodwill": "1977400000", "cashAndCashEquivalentsAtCarryingValue": "157300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1553500000", "profitLoss": "None", "dividendPayout": "615500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "3649700000", "capitalExpenditures": "2965800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-612800000", "cashflowFromInvestment": "-3021300000", "stockBasedCompensation": "63200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-754700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1423000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16626900000, "cost_of_revenue": 13301600000, "gross_profit": 3325300000, "research_and_development": null, "selling_general_admin": 384900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2705200000, "depreciation_amortisation": 1433600000, "ebitda": 4138800000, "interest_expense": 767200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1938000000, "tax_provision": 384500000, "effective_tax_rate": null, "net_income": 1269500000, "net_income_continuing_ops": 1553500000, "net_income_to_common": 1269500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157300000, "short_term_investments": null, "net_receivables": 1618300000, "inventory": 334300000, "other_current_assets": null, "total_current_assets": 2296300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1977400000, "goodwill_and_intangibles": 1977400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20437800000, "total_assets": 22734100000, "short_term_debt": 387700000, "accounts_payable": 2012500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3172600000, "long_term_debt": 13546500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15143300000, "total_liabilities": 18315900000, "total_debt": 13934200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1190000000, "total_equity": 2592400000, "shares_outstanding": 221300000, "operating_cash_flow": 3649700000, "stock_based_compensation": 63200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2965800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3021300000, "dividends_paid": 615500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -612800000, "free_cash_flow": 6615500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2705200000", "ebitda": "4138800000", "netIncome": "1269500000", "grossProfit": "3325300000", "depreciation": "None", "totalRevenue": "16626900000", "costOfRevenue": "13301600000", "interestIncome": "None", "incomeBeforeTax": "1938000000", "interestExpense": "767200000", "operatingIncome": "2943900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "384500000", "reportedCurrency": "USD", "netInterestIncome": "-768000000", "nonInterestIncome": "None", "operatingExpenses": "381400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13301600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1433600000", "sellingGeneralAndAdministrative": "384900000", "netIncomeFromContinuingOperations": "1553500000" }, "balance": { "goodwill": "None", "inventory": "334300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22734100000", "longTermDebt": "13546500000", "shortTermDebt": "387700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1977400000", "reportedCurrency": "USD", "retainedEarnings": "1190000000", "totalLiabilities": "18315900000", "otherCurrentAssets": "186400000", "totalCurrentAssets": "2296300000", "currentLongTermDebt": "330000000", "longTermInvestments": "193300000", "shortTermInvestments": "None", "currentNetReceivables": "1618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20437800000", "currentAccountsPayable": "2012500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14265000000", "totalShareholderEquity": "2592400000", "capitalLeaseObligations": "388500000", "otherCurrentLiabilities": "772400000", "totalCurrentLiabilities": "3172600000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "15143300000", "cashAndShortTermInvestments": "157300000", "commonStockSharesOutstanding": "221300000", "intangibleAssetsExcludingGoodwill": "1977400000", "cashAndCashEquivalentsAtCarryingValue": "157300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1553500000", "profitLoss": "None", "dividendPayout": "615500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "33500000", "operatingCashflow": "3649700000", "capitalExpenditures": "2965800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-612800000", "cashflowFromInvestment": "-3021300000", "stockBasedCompensation": "63200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "615500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-754700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1423000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 15619200000, "cost_of_revenue": 13083900000, "gross_profit": 2535300000, "ebit": 2630300000, "ebitda": 3965800000, "pretax_income": 1942500000, "tax_provision": 363200000, "net_income": 828200000, "net_income_to_common": 828200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141700000, "total_current_assets": 2194600000, "total_assets": 20671800000, "short_term_debt": 620700000, "long_term_debt": 12089100000, "total_debt": 12709800000, "total_liabilities": 16061800000, "total_equity": 2739700000, "shares_outstanding": 226000000, "goodwill_and_intangibles": 2395800000 }, "cash_flow": { "operating_cash_flow": 3211600000, "capital_expenditure": 2385400000, "free_cash_flow": 5597000000, "dividends_paid": 427300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342818, "ticker_id": 4024, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2630300000", "ebitda": "3965800000", "netIncome": "828200000", "grossProfit": "2535300000", "depreciation": "None", "totalRevenue": "15619200000", "costOfRevenue": "13083900000", "interestIncome": "None", "incomeBeforeTax": "1942500000", "interestExpense": "687800000", "operatingIncome": "2186700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "363200000", "reportedCurrency": "USD", "netInterestIncome": "-655400000", "nonInterestIncome": "None", "operatingExpenses": "348600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13083900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335500000", "sellingGeneralAndAdministrative": "348700000", "netIncomeFromContinuingOperations": "1617600000" }, "balance": { "goodwill": "45200000", "inventory": "371500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20671800000", "longTermDebt": "12089100000", "shortTermDebt": "620700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2350600000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "16061800000", "otherCurrentAssets": "210400000", "totalCurrentAssets": "2194600000", "currentLongTermDebt": "575000000", "longTermInvestments": "146300000", "shortTermInvestments": "111900000", "currentNetReceivables": "1471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18477200000", "currentAccountsPayable": "1574900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13010400000", "totalShareholderEquity": "2739700000", "capitalLeaseObligations": "346300000", "otherCurrentLiabilities": "565300000", "totalCurrentLiabilities": "2760900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "13300900000", "cashAndShortTermInvestments": "141700000", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "2350600000", "cashAndCashEquivalentsAtCarryingValue": "141700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1579300000", "profitLoss": "None", "dividendPayout": "427300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "3211600000", "capitalExpenditures": "2385400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-888100000", "cashflowFromInvestment": "-2400800000", "stockBasedCompensation": "62400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "427300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-373700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1329600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15619200000, "cost_of_revenue": 13083900000, "gross_profit": 2535300000, "research_and_development": null, "selling_general_admin": 348700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2630300000, "depreciation_amortisation": 1335500000, "ebitda": 3965800000, "interest_expense": 687800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1942500000, "tax_provision": 363200000, "effective_tax_rate": null, "net_income": 828200000, "net_income_continuing_ops": 1617600000, "net_income_to_common": 828200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141700000, "short_term_investments": 111900000, "net_receivables": 1471000000, "inventory": 371500000, "other_current_assets": null, "total_current_assets": 2194600000, "net_ppe": null, "goodwill": 45200000, "intangible_assets": 2350600000, "goodwill_and_intangibles": 2395800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18477200000, "total_assets": 20671800000, "short_term_debt": 620700000, "accounts_payable": 1574900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2760900000, "long_term_debt": 12089100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13300900000, "total_liabilities": 16061800000, "total_debt": 12709800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 492000000, "total_equity": 2739700000, "shares_outstanding": 226000000, "operating_cash_flow": 3211600000, "stock_based_compensation": 62400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2385400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2400800000, "dividends_paid": 427300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -888100000, "free_cash_flow": 5597000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2630300000", "ebitda": "3965800000", "netIncome": "828200000", "grossProfit": "2535300000", "depreciation": "None", "totalRevenue": "15619200000", "costOfRevenue": "13083900000", "interestIncome": "None", "incomeBeforeTax": "1942500000", "interestExpense": "687800000", "operatingIncome": "2186700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "363200000", "reportedCurrency": "USD", "netInterestIncome": "-655400000", "nonInterestIncome": "None", "operatingExpenses": "348600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13083900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335500000", "sellingGeneralAndAdministrative": "348700000", "netIncomeFromContinuingOperations": "1617600000" }, "balance": { "goodwill": "45200000", "inventory": "371500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20671800000", "longTermDebt": "12089100000", "shortTermDebt": "620700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2350600000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "16061800000", "otherCurrentAssets": "210400000", "totalCurrentAssets": "2194600000", "currentLongTermDebt": "575000000", "longTermInvestments": "146300000", "shortTermInvestments": "111900000", "currentNetReceivables": "1471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18477200000", "currentAccountsPayable": "1574900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13010400000", "totalShareholderEquity": "2739700000", "capitalLeaseObligations": "346300000", "otherCurrentLiabilities": "565300000", "totalCurrentLiabilities": "2760900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "13300900000", "cashAndShortTermInvestments": "141700000", "commonStockSharesOutstanding": "226000000", "intangibleAssetsExcludingGoodwill": "2350600000", "cashAndCashEquivalentsAtCarryingValue": "141700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1579300000", "profitLoss": "None", "dividendPayout": "427300000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "3211600000", "capitalExpenditures": "2385400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-888100000", "cashflowFromInvestment": "-2400800000", "stockBasedCompensation": "62400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "427300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-373700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1329600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 21684500000, "cost_of_revenue": 18890900000, "gross_profit": 2793600000, "ebit": 2109300000, "ebitda": 3210100000, "pretax_income": 1663200000, "tax_provision": 131800000, "net_income": 1142300000, "net_income_to_common": 1142300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219000000, "total_current_assets": 2356600000, "total_assets": 19560000000, "short_term_debt": 834300000, "long_term_debt": 10509100000, "total_debt": 11343400000, "total_liabilities": 14577800000, "total_equity": 2665700000, "shares_outstanding": 231100000, "goodwill_and_intangibles": 2779800000 }, "cash_flow": { "operating_cash_flow": 2380800000, "capital_expenditure": 1334300000, "free_cash_flow": 3715100000, "dividends_paid": 379700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342823, "ticker_id": 4024, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2109300000", "ebitda": "3210100000", "netIncome": "1142300000", "grossProfit": "2793600000", "depreciation": "None", "totalRevenue": "21684500000", "costOfRevenue": "18890900000", "interestIncome": "None", "incomeBeforeTax": "1663200000", "interestExpense": "446100000", "operatingIncome": "2483900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "131800000", "reportedCurrency": "USD", "netInterestIncome": "-495700000", "nonInterestIncome": "None", "operatingExpenses": "309700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "429900000", "costofGoodsAndServicesSold": "18890900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100800000", "sellingGeneralAndAdministrative": "309700000", "netIncomeFromContinuingOperations": "1531400000" }, "balance": { "goodwill": "45200000", "inventory": "393800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19560000000", "longTermDebt": "10509100000", "shortTermDebt": "834300000", "treasuryStock": "-464700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2734600000", "reportedCurrency": "USD", "retainedEarnings": "-626800000", "totalLiabilities": "14577800000", "otherCurrentAssets": "335400000", "totalCurrentAssets": "2356600000", "currentLongTermDebt": "800000000", "longTermInvestments": "155800000", "shortTermInvestments": "179900000", "currentNetReceivables": "1408400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17203400000", "currentAccountsPayable": "1448800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14214600000", "shortLongTermDebtTotal": "11565000000", "totalShareholderEquity": "2665700000", "capitalLeaseObligations": "255900000", "otherCurrentLiabilities": "783600000", "totalCurrentLiabilities": "3066700000", "otherNonCurrentLiabilities": "341200000", "totalNonCurrentLiabilities": "11511100000", "cashAndShortTermInvestments": "219000000", "commonStockSharesOutstanding": "231100000", "intangibleAssetsExcludingGoodwill": "2734600000", "cashAndCashEquivalentsAtCarryingValue": "219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1531400000", "profitLoss": "None", "dividendPayout": "379700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236200000", "operatingCashflow": "2380800000", "capitalExpenditures": "1334300000", "changeInReceivables": "219700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1829400000", "cashflowFromInvestment": "-4149700000", "stockBasedCompensation": "57500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1225800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1096000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21684500000, "cost_of_revenue": 18890900000, "gross_profit": 2793600000, "research_and_development": null, "selling_general_admin": 309700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2109300000, "depreciation_amortisation": 1100800000, "ebitda": 3210100000, "interest_expense": 446100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1663200000, "tax_provision": 131800000, "effective_tax_rate": null, "net_income": 1142300000, "net_income_continuing_ops": 1531400000, "net_income_to_common": 1142300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219000000, "short_term_investments": 179900000, "net_receivables": 1408400000, "inventory": 393800000, "other_current_assets": null, "total_current_assets": 2356600000, "net_ppe": null, "goodwill": 45200000, "intangible_assets": 2734600000, "goodwill_and_intangibles": 2779800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17203400000, "total_assets": 19560000000, "short_term_debt": 834300000, "accounts_payable": 1448800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3066700000, "long_term_debt": 10509100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11511100000, "total_liabilities": 14577800000, "total_debt": 11343400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -626800000, "total_equity": 2665700000, "shares_outstanding": 231100000, "operating_cash_flow": 2380800000, "stock_based_compensation": 57500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1334300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4149700000, "dividends_paid": 379700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1829400000, "free_cash_flow": 3715100000, "net_change_in_cash": 60500000 }, "raw_data": { "income": { "ebit": "2109300000", "ebitda": "3210100000", "netIncome": "1142300000", "grossProfit": "2793600000", "depreciation": "None", "totalRevenue": "21684500000", "costOfRevenue": "18890900000", "interestIncome": "None", "incomeBeforeTax": "1663200000", "interestExpense": "446100000", "operatingIncome": "2483900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "131800000", "reportedCurrency": "USD", "netInterestIncome": "-495700000", "nonInterestIncome": "None", "operatingExpenses": "309700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "429900000", "costofGoodsAndServicesSold": "18890900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100800000", "sellingGeneralAndAdministrative": "309700000", "netIncomeFromContinuingOperations": "1531400000" }, "balance": { "goodwill": "45200000", "inventory": "393800000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19560000000", "longTermDebt": "10509100000", "shortTermDebt": "834300000", "treasuryStock": "-464700000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2734600000", "reportedCurrency": "USD", "retainedEarnings": "-626800000", "totalLiabilities": "14577800000", "otherCurrentAssets": "335400000", "totalCurrentAssets": "2356600000", "currentLongTermDebt": "800000000", "longTermInvestments": "155800000", "shortTermInvestments": "179900000", "currentNetReceivables": "1408400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17203400000", "currentAccountsPayable": "1448800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14214600000", "shortLongTermDebtTotal": "11565000000", "totalShareholderEquity": "2665700000", "capitalLeaseObligations": "255900000", "otherCurrentLiabilities": "783600000", "totalCurrentLiabilities": "3066700000", "otherNonCurrentLiabilities": "341200000", "totalNonCurrentLiabilities": "11511100000", "cashAndShortTermInvestments": "219000000", "commonStockSharesOutstanding": "231100000", "intangibleAssetsExcludingGoodwill": "2734600000", "cashAndCashEquivalentsAtCarryingValue": "219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1531400000", "profitLoss": "None", "dividendPayout": "379700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236200000", "operatingCashflow": "2380800000", "capitalExpenditures": "1334300000", "changeInReceivables": "219700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1829400000", "cashflowFromInvestment": "-4149700000", "stockBasedCompensation": "57500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "379700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1225800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1096000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 17440400000, "cost_of_revenue": 15347100000, "gross_profit": 2093300000, "ebit": 824800000, "ebitda": 1699400000, "pretax_income": 436900000, "tax_provision": 14800000, "net_income": 71200000, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158500000, "total_current_assets": 1769800000, "total_assets": 15208200000, "short_term_debt": 162800000, "long_term_debt": 6420700000, "total_debt": 6583500000, "total_liabilities": 10029500000, "total_equity": 2011800000, "shares_outstanding": 228600000, "goodwill_and_intangibles": 1140000000 }, "cash_flow": { "operating_cash_flow": 2302900000, "capital_expenditure": 505100000, "free_cash_flow": 2808000000, "dividends_paid": 187500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342828, "ticker_id": 4024, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "824800000", "ebitda": "1699400000", "netIncome": "71200000", "grossProfit": "2093300000", "depreciation": "None", "totalRevenue": "17440400000", "costOfRevenue": "15347100000", "interestIncome": "None", "incomeBeforeTax": "436900000", "interestExpense": "387900000", "operatingIncome": "1820000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-404500000", "nonInterestIncome": "None", "operatingExpenses": "273300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23300000", "costofGoodsAndServicesSold": "15347100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874600000", "sellingGeneralAndAdministrative": "273200000", "netIncomeFromContinuingOperations": "422100000" }, "balance": { "goodwill": "45200000", "inventory": "153400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "15208200000", "longTermDebt": "6420700000", "shortTermDebt": "162800000", "treasuryStock": "-204100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1094800000", "reportedCurrency": "USD", "retainedEarnings": "-1822300000", "totalLiabilities": "10029500000", "otherCurrentAssets": "126000000", "totalCurrentAssets": "1769800000", "currentLongTermDebt": "150000000", "longTermInvestments": "594200000", "shortTermInvestments": "43100000", "currentNetReceivables": "1331900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13438400000", "currentAccountsPayable": "1402300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11667700000", "shortLongTermDebtTotal": "6631700000", "totalShareholderEquity": "2011800000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "733400000", "totalCurrentLiabilities": "2298500000", "otherNonCurrentLiabilities": "301600000", "totalNonCurrentLiabilities": "7731000000", "cashAndShortTermInvestments": "158500000", "commonStockSharesOutstanding": "228600000", "intangibleAssetsExcludingGoodwill": "1094800000", "cashAndCashEquivalentsAtCarryingValue": "158500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422100000", "profitLoss": "None", "dividendPayout": "187500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "40600000", "operatingCashflow": "2302900000", "capitalExpenditures": "505100000", "changeInReceivables": "-392400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1914000000", "cashflowFromInvestment": "-473200000", "stockBasedCompensation": "59200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "870600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17440400000, "cost_of_revenue": 15347100000, "gross_profit": 2093300000, "research_and_development": null, "selling_general_admin": 273200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 824800000, "depreciation_amortisation": 874600000, "ebitda": 1699400000, "interest_expense": 387900000, "interest_income": null, "other_non_operating": null, "pretax_income": 436900000, "tax_provision": 14800000, "effective_tax_rate": null, "net_income": 71200000, "net_income_continuing_ops": 422100000, "net_income_to_common": 71200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158500000, "short_term_investments": 43100000, "net_receivables": 1331900000, "inventory": 153400000, "other_current_assets": null, "total_current_assets": 1769800000, "net_ppe": null, "goodwill": 45200000, "intangible_assets": 1094800000, "goodwill_and_intangibles": 1140000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13438400000, "total_assets": 15208200000, "short_term_debt": 162800000, "accounts_payable": 1402300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2298500000, "long_term_debt": 6420700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7731000000, "total_liabilities": 10029500000, "total_debt": 6583500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1822300000, "total_equity": 2011800000, "shares_outstanding": 228600000, "operating_cash_flow": 2302900000, "stock_based_compensation": 59200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 505100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473200000, "dividends_paid": 187500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1914000000, "free_cash_flow": 2808000000, "net_change_in_cash": -84300000 }, "raw_data": { "income": { "ebit": "824800000", "ebitda": "1699400000", "netIncome": "71200000", "grossProfit": "2093300000", "depreciation": "None", "totalRevenue": "17440400000", "costOfRevenue": "15347100000", "interestIncome": "None", "incomeBeforeTax": "436900000", "interestExpense": "387900000", "operatingIncome": "1820000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14800000", "reportedCurrency": "USD", "netInterestIncome": "-404500000", "nonInterestIncome": "None", "operatingExpenses": "273300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23300000", "costofGoodsAndServicesSold": "15347100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "874600000", "sellingGeneralAndAdministrative": "273200000", "netIncomeFromContinuingOperations": "422100000" }, "balance": { "goodwill": "45200000", "inventory": "153400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "15208200000", "longTermDebt": "6420700000", "shortTermDebt": "162800000", "treasuryStock": "-204100000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1094800000", "reportedCurrency": "USD", "retainedEarnings": "-1822300000", "totalLiabilities": "10029500000", "otherCurrentAssets": "126000000", "totalCurrentAssets": "1769800000", "currentLongTermDebt": "150000000", "longTermInvestments": "594200000", "shortTermInvestments": "43100000", "currentNetReceivables": "1331900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13438400000", "currentAccountsPayable": "1402300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11667700000", "shortLongTermDebtTotal": "6631700000", "totalShareholderEquity": "2011800000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "733400000", "totalCurrentLiabilities": "2298500000", "otherNonCurrentLiabilities": "301600000", "totalNonCurrentLiabilities": "7731000000", "cashAndShortTermInvestments": "158500000", "commonStockSharesOutstanding": "228600000", "intangibleAssetsExcludingGoodwill": "1094800000", "cashAndCashEquivalentsAtCarryingValue": "158500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422100000", "profitLoss": "None", "dividendPayout": "187500000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "40600000", "operatingCashflow": "2302900000", "capitalExpenditures": "505100000", "changeInReceivables": "-392400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1914000000", "cashflowFromInvestment": "-473200000", "stockBasedCompensation": "59200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-84300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "870600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 8272500000, "cost_of_revenue": 6750000000, "gross_profit": 1522500000, "ebit": -1181800000, "ebitda": -313100000, "pretax_income": -1573100000, "tax_provision": -248100000, "net_income": -1553900000, "net_income_to_common": -1553900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242800000, "total_current_assets": 1460300000, "total_assets": 15875700000, "short_term_debt": 368600000, "long_term_debt": 7368400000, "total_debt": 7737000000, "total_liabilities": 9972500000, "total_equity": 2653900000, "shares_outstanding": 232200000, "goodwill_and_intangibles": 1382400000 }, "cash_flow": { "operating_cash_flow": 1744500000, "capital_expenditure": 951600000, "free_cash_flow": 2696100000, "dividends_paid": 395900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342833, "ticker_id": 4024, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1181800000", "ebitda": "-313100000", "netIncome": "-1553900000", "grossProfit": "1522500000", "depreciation": "None", "totalRevenue": "8272500000", "costOfRevenue": "6750000000", "interestIncome": "None", "incomeBeforeTax": "-1573100000", "interestExpense": "391300000", "operatingIncome": "1265300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-248100000", "reportedCurrency": "USD", "netInterestIncome": "-345700000", "nonInterestIncome": "None", "operatingExpenses": "257200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "76000000", "costofGoodsAndServicesSold": "6750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "868700000", "sellingGeneralAndAdministrative": "254600000", "netIncomeFromContinuingOperations": "-1325000000" }, "balance": { "goodwill": "None", "inventory": "181500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "15875700000", "longTermDebt": "7368400000", "shortTermDebt": "368600000", "treasuryStock": "-150900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1382400000", "reportedCurrency": "USD", "retainedEarnings": "-1893500000", "totalLiabilities": "9972500000", "otherCurrentAssets": "173200000", "totalCurrentAssets": "1460300000", "currentLongTermDebt": "356500000", "longTermInvestments": "763300000", "shortTermInvestments": "85500000", "currentNetReceivables": "862800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14415400000", "currentAccountsPayable": "833800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12173600000", "shortLongTermDebtTotal": "7801900000", "totalShareholderEquity": "2653900000", "capitalLeaseObligations": "77000000", "otherCurrentLiabilities": "577000000", "totalCurrentLiabilities": "1779400000", "otherNonCurrentLiabilities": "309100000", "totalNonCurrentLiabilities": "8193100000", "cashAndShortTermInvestments": "242800000", "commonStockSharesOutstanding": "232200000", "intangibleAssetsExcludingGoodwill": "1382400000", "cashAndCashEquivalentsAtCarryingValue": "242800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1325000000", "profitLoss": "None", "dividendPayout": "395900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27700000", "operatingCashflow": "1744500000", "capitalExpenditures": "951600000", "changeInReceivables": "-25600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094700000", "cashflowFromInvestment": "-738100000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "395900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "865100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8272500000, "cost_of_revenue": 6750000000, "gross_profit": 1522500000, "research_and_development": null, "selling_general_admin": 254600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1181800000, "depreciation_amortisation": 868700000, "ebitda": -313100000, "interest_expense": 391300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1573100000, "tax_provision": -248100000, "effective_tax_rate": null, "net_income": -1553900000, "net_income_continuing_ops": -1325000000, "net_income_to_common": -1553900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242800000, "short_term_investments": 85500000, "net_receivables": 862800000, "inventory": 181500000, "other_current_assets": null, "total_current_assets": 1460300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1382400000, "goodwill_and_intangibles": 1382400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14415400000, "total_assets": 15875700000, "short_term_debt": 368600000, "accounts_payable": 833800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1779400000, "long_term_debt": 7368400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8193100000, "total_liabilities": 9972500000, "total_debt": 7737000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1893500000, "total_equity": 2653900000, "shares_outstanding": 232200000, "operating_cash_flow": 1744500000, "stock_based_compensation": 66200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 951600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -738100000, "dividends_paid": 395900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1094700000, "free_cash_flow": 2696100000, "net_change_in_cash": -88300000 }, "raw_data": { "income": { "ebit": "-1181800000", "ebitda": "-313100000", "netIncome": "-1553900000", "grossProfit": "1522500000", "depreciation": "None", "totalRevenue": "8272500000", "costOfRevenue": "6750000000", "interestIncome": "None", "incomeBeforeTax": "-1573100000", "interestExpense": "391300000", "operatingIncome": "1265300000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-248100000", "reportedCurrency": "USD", "netInterestIncome": "-345700000", "nonInterestIncome": "None", "operatingExpenses": "257200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "76000000", "costofGoodsAndServicesSold": "6750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "868700000", "sellingGeneralAndAdministrative": "254600000", "netIncomeFromContinuingOperations": "-1325000000" }, "balance": { "goodwill": "None", "inventory": "181500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "15875700000", "longTermDebt": "7368400000", "shortTermDebt": "368600000", "treasuryStock": "-150900000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1382400000", "reportedCurrency": "USD", "retainedEarnings": "-1893500000", "totalLiabilities": "9972500000", "otherCurrentAssets": "173200000", "totalCurrentAssets": "1460300000", "currentLongTermDebt": "356500000", "longTermInvestments": "763300000", "shortTermInvestments": "85500000", "currentNetReceivables": "862800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14415400000", "currentAccountsPayable": "833800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12173600000", "shortLongTermDebtTotal": "7801900000", "totalShareholderEquity": "2653900000", "capitalLeaseObligations": "77000000", "otherCurrentLiabilities": "577000000", "totalCurrentLiabilities": "1779400000", "otherNonCurrentLiabilities": "309100000", "totalNonCurrentLiabilities": "8193100000", "cashAndShortTermInvestments": "242800000", "commonStockSharesOutstanding": "232200000", "intangibleAssetsExcludingGoodwill": "1382400000", "cashAndCashEquivalentsAtCarryingValue": "242800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1325000000", "profitLoss": "None", "dividendPayout": "395900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-27700000", "operatingCashflow": "1744500000", "capitalExpenditures": "951600000", "changeInReceivables": "-25600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094700000", "cashflowFromInvestment": "-738100000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "395900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "865100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 8671100000, "cost_of_revenue": 7179600000, "gross_profit": 1491500000, "ebit": 291100000, "ebitda": 1262700000, "pretax_income": -46700000, "tax_provision": -87900000, "net_income": -209200000, "net_income_to_common": -209200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331100000, "total_current_assets": 1658300000, "total_assets": 18815100000, "short_term_debt": 382200000, "long_term_debt": 7414400000, "total_debt": 7796600000, "total_liabilities": 10372200000, "total_equity": 4920800000, "shares_outstanding": 232500000, "goodwill_and_intangibles": 1780200000 }, "cash_flow": { "operating_cash_flow": 1389800000, "capital_expenditure": 2877800000, "free_cash_flow": 4267600000, "dividends_paid": 964800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342838, "ticker_id": 4024, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291100000", "ebitda": "1262700000", "netIncome": "-209200000", "grossProfit": "1491500000", "depreciation": "None", "totalRevenue": "8671100000", "costOfRevenue": "7179600000", "interestIncome": "298800000", "incomeBeforeTax": "-46700000", "interestExpense": "337800000", "operatingIncome": "192900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-87900000", "reportedCurrency": "USD", "netInterestIncome": "-337800000", "nonInterestIncome": "None", "operatingExpenses": "1298600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "108300000", "costofGoodsAndServicesSold": "7179600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "971600000", "sellingGeneralAndAdministrative": "280700000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "45200000", "inventory": "161500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "18815100000", "longTermDebt": "7414400000", "shortTermDebt": "382200000", "treasuryStock": "-53500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1735000000", "reportedCurrency": "USD", "retainedEarnings": "-339600000", "totalLiabilities": "10372200000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "1658300000", "currentLongTermDebt": "370000000", "longTermInvestments": "738700000", "shortTermInvestments": "103300000", "currentNetReceivables": "855000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17156800000", "currentAccountsPayable": "954800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14590500000", "shortLongTermDebtTotal": "7869600000", "totalShareholderEquity": "4920800000", "capitalLeaseObligations": "85200000", "otherCurrentLiabilities": "473200000", "totalCurrentLiabilities": "1872600000", "otherNonCurrentLiabilities": "20100000", "totalNonCurrentLiabilities": "8499600000", "cashAndShortTermInvestments": "331100000", "commonStockSharesOutstanding": "232500000", "intangibleAssetsExcludingGoodwill": "1735000000", "cashAndCashEquivalentsAtCarryingValue": "331100000", "accumulatedDepreciationAmortizationPPE": "-5328300000" }, "cashflow": { "netIncome": "41200000", "profitLoss": "None", "dividendPayout": "964800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "1389800000", "capitalExpenditures": "2877800000", "changeInReceivables": "-24700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1781100000", "cashflowFromInvestment": "-3071900000", "stockBasedCompensation": "60300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "964800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "555300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "971600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8671100000, "cost_of_revenue": 7179600000, "gross_profit": 1491500000, "research_and_development": null, "selling_general_admin": 280700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291100000, "depreciation_amortisation": 971600000, "ebitda": 1262700000, "interest_expense": 337800000, "interest_income": null, "other_non_operating": null, "pretax_income": -46700000, "tax_provision": -87900000, "effective_tax_rate": null, "net_income": -209200000, "net_income_continuing_ops": 41200000, "net_income_to_common": -209200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331100000, "short_term_investments": 103300000, "net_receivables": 855000000, "inventory": 161500000, "other_current_assets": null, "total_current_assets": 1658300000, "net_ppe": null, "goodwill": 45200000, "intangible_assets": 1735000000, "goodwill_and_intangibles": 1780200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17156800000, "total_assets": 18815100000, "short_term_debt": 382200000, "accounts_payable": 954800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1872600000, "long_term_debt": 7414400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8499600000, "total_liabilities": 10372200000, "total_debt": 7796600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339600000, "total_equity": 4920800000, "shares_outstanding": 232500000, "operating_cash_flow": 1389800000, "stock_based_compensation": 60300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2877800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3071900000, "dividends_paid": 964800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1781100000, "free_cash_flow": 4267600000, "net_change_in_cash": 99000000 }, "raw_data": { "income": { "ebit": "291100000", "ebitda": "1262700000", "netIncome": "-209200000", "grossProfit": "1491500000", "depreciation": "None", "totalRevenue": "8671100000", "costOfRevenue": "7179600000", "interestIncome": "298800000", "incomeBeforeTax": "-46700000", "interestExpense": "337800000", "operatingIncome": "192900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-87900000", "reportedCurrency": "USD", "netInterestIncome": "-337800000", "nonInterestIncome": "None", "operatingExpenses": "1298600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "108300000", "costofGoodsAndServicesSold": "7179600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "971600000", "sellingGeneralAndAdministrative": "280700000", "netIncomeFromContinuingOperations": "41200000" }, "balance": { "goodwill": "45200000", "inventory": "161500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "18815100000", "longTermDebt": "7414400000", "shortTermDebt": "382200000", "treasuryStock": "-53500000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1735000000", "reportedCurrency": "USD", "retainedEarnings": "-339600000", "totalLiabilities": "10372200000", "otherCurrentAssets": "310700000", "totalCurrentAssets": "1658300000", "currentLongTermDebt": "370000000", "longTermInvestments": "738700000", "shortTermInvestments": "103300000", "currentNetReceivables": "855000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17156800000", "currentAccountsPayable": "954800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14590500000", "shortLongTermDebtTotal": "7869600000", "totalShareholderEquity": "4920800000", "capitalLeaseObligations": "85200000", "otherCurrentLiabilities": "473200000", "totalCurrentLiabilities": "1872600000", "otherNonCurrentLiabilities": "20100000", "totalNonCurrentLiabilities": "8499600000", "cashAndShortTermInvestments": "331100000", "commonStockSharesOutstanding": "232500000", "intangibleAssetsExcludingGoodwill": "1735000000", "cashAndCashEquivalentsAtCarryingValue": "331100000", "accumulatedDepreciationAmortizationPPE": "-5328300000" }, "cashflow": { "netIncome": "41200000", "profitLoss": "None", "dividendPayout": "964800000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "1389800000", "capitalExpenditures": "2877800000", "changeInReceivables": "-24700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1781100000", "cashflowFromInvestment": "-3071900000", "stockBasedCompensation": "60300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "964800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "99000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "555300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "971600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 10554900000, "cost_of_revenue": 9776100000, "gross_profit": 778800000, "ebit": 323800000, "ebitda": 1143400000, "pretax_income": 65900000, "tax_provision": 5500000, "net_income": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232100000, "total_current_assets": 1418900000, "total_assets": 16938200000, "short_term_debt": 1027900000, "long_term_debt": 5632400000, "total_debt": 6660300000, "total_liabilities": 9467400000, "total_equity": 6079400000, "shares_outstanding": 224200000, "goodwill_and_intangibles": 2029800000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 3114800000, "free_cash_flow": 4258800000, "dividends_paid": 908300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342843, "ticker_id": 4024, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323800000", "ebitda": "1143400000", "netIncome": "1600000", "grossProfit": "778800000", "depreciation": "None", "totalRevenue": "10554900000", "costOfRevenue": "9776100000", "interestIncome": "178500000", "incomeBeforeTax": "65900000", "interestExpense": "257899999", "operatingIncome": "518299999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-185800000", "nonInterestIncome": "None", "operatingExpenses": "260500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7400000", "costofGoodsAndServicesSold": "9776100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "819600000", "sellingGeneralAndAdministrative": "256900000", "netIncomeFromContinuingOperations": "60400000" }, "balance": { "goodwill": "46600000", "inventory": "164700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "16938200000", "longTermDebt": "5632400000", "shortTermDebt": "1027900000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1983200000", "reportedCurrency": "USD", "retainedEarnings": "-130400000", "totalLiabilities": "9467400000", "otherCurrentAssets": "156600000", "totalCurrentAssets": "1418900000", "currentLongTermDebt": "1027900000", "longTermInvestments": "490500000", "shortTermInvestments": "115300000", "currentNetReceivables": "865500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15519300000", "currentAccountsPayable": "1200500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12928400000", "shortLongTermDebtTotal": "6660300000", "totalShareholderEquity": "6079400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "522700000", "totalCurrentLiabilities": "2798800000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "6668600000", "cashAndShortTermInvestments": "232100000", "commonStockSharesOutstanding": "224200000", "intangibleAssetsExcludingGoodwill": "1983200000", "cashAndCashEquivalentsAtCarryingValue": "232100000", "accumulatedDepreciationAmortizationPPE": "-4292300000" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "908300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13900000", "operatingCashflow": "1144000000", "capitalExpenditures": "3114800000", "changeInReceivables": "-6200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2097800000", "cashflowFromInvestment": "-3146900000", "stockBasedCompensation": "56300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "908300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10554900000, "cost_of_revenue": 9776100000, "gross_profit": 778800000, "research_and_development": 0, "selling_general_admin": 256900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323800000, "depreciation_amortisation": 819600000, "ebitda": 1143400000, "interest_expense": 257899999, "interest_income": null, "other_non_operating": null, "pretax_income": 65900000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 1600000, "net_income_continuing_ops": 60400000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232100000, "short_term_investments": 115300000, "net_receivables": 865500000, "inventory": 164700000, "other_current_assets": null, "total_current_assets": 1418900000, "net_ppe": null, "goodwill": 46600000, "intangible_assets": 1983200000, "goodwill_and_intangibles": 2029800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15519300000, "total_assets": 16938200000, "short_term_debt": 1027900000, "accounts_payable": 1200500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2798800000, "long_term_debt": 5632400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6668600000, "total_liabilities": 9467400000, "total_debt": 6660300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130400000, "total_equity": 6079400000, "shares_outstanding": 224200000, "operating_cash_flow": 1144000000, "stock_based_compensation": 56300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3114800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3146900000, "dividends_paid": 908300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2097800000, "free_cash_flow": 4258800000, "net_change_in_cash": 94900000 }, "raw_data": { "income": { "ebit": "323800000", "ebitda": "1143400000", "netIncome": "1600000", "grossProfit": "778800000", "depreciation": "None", "totalRevenue": "10554900000", "costOfRevenue": "9776100000", "interestIncome": "178500000", "incomeBeforeTax": "65900000", "interestExpense": "257899999", "operatingIncome": "518299999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-185800000", "nonInterestIncome": "None", "operatingExpenses": "260500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "7400000", "costofGoodsAndServicesSold": "9776100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "819600000", "sellingGeneralAndAdministrative": "256900000", "netIncomeFromContinuingOperations": "60400000" }, "balance": { "goodwill": "46600000", "inventory": "164700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "16938200000", "longTermDebt": "5632400000", "shortTermDebt": "1027900000", "treasuryStock": "-39600000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1983200000", "reportedCurrency": "USD", "retainedEarnings": "-130400000", "totalLiabilities": "9467400000", "otherCurrentAssets": "156600000", "totalCurrentAssets": "1418900000", "currentLongTermDebt": "1027900000", "longTermInvestments": "490500000", "shortTermInvestments": "115300000", "currentNetReceivables": "865500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15519300000", "currentAccountsPayable": "1200500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12928400000", "shortLongTermDebtTotal": "6660300000", "totalShareholderEquity": "6079400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "522700000", "totalCurrentLiabilities": "2798800000", "otherNonCurrentLiabilities": "31200000", "totalNonCurrentLiabilities": "6668600000", "cashAndShortTermInvestments": "232100000", "commonStockSharesOutstanding": "224200000", "intangibleAssetsExcludingGoodwill": "1983200000", "cashAndCashEquivalentsAtCarryingValue": "232100000", "accumulatedDepreciationAmortizationPPE": "-4292300000" }, "cashflow": { "netIncome": "60400000", "profitLoss": "None", "dividendPayout": "908300000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-13900000", "operatingCashflow": "1144000000", "capitalExpenditures": "3114800000", "changeInReceivables": "-6200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2097800000", "cashflowFromInvestment": "-3146900000", "stockBasedCompensation": "56300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "908300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4094700000, "cost_of_revenue": 2820500000, "gross_profit": 1274200000, "ebit": 846900000, "ebitda": 1272900000, "pretax_income": 611300000, "tax_provision": 123900000, "net_income": 479600000, "net_income_to_common": 479600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100100000, "total_current_assets": 2438200000, "total_assets": 27107300000, "short_term_debt": 696900000, "long_term_debt": 18185300000, "total_debt": 18882200000, "total_liabilities": 23838300000, "total_equity": 3136500000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 2201200000 }, "cash_flow": { "operating_cash_flow": 739500000, "capital_expenditure": 899500000, "free_cash_flow": 1639000000, "dividends_paid": 218900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342806, "ticker_id": 4024, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "846900000", "ebitda": "1272900000", "netIncome": "479600000", "grossProfit": "1274200000", "depreciation": "None", "totalRevenue": "4094700000", "costOfRevenue": "2820500000", "interestIncome": "None", "incomeBeforeTax": "611300000", "interestExpense": "227600000", "operatingIncome": "846900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "123900000", "reportedCurrency": "USD", "netInterestIncome": "-227600000", "nonInterestIncome": "None", "operatingExpenses": "427300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2820500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426000000", "sellingGeneralAndAdministrative": "107800000", "netIncomeFromContinuingOperations": "487400000" }, "balance": { "goodwill": "None", "inventory": "334400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "27107300000", "longTermDebt": "18185300000", "shortTermDebt": "696900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2201200000", "reportedCurrency": "USD", "retainedEarnings": "2556900000", "totalLiabilities": "23838300000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "2438200000", "currentLongTermDebt": "600000000", "longTermInvestments": "315000000", "shortTermInvestments": "None", "currentNetReceivables": "1691700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24669100000", "currentAccountsPayable": "1987900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19131800000", "totalShareholderEquity": "3136500000", "capitalLeaseObligations": "346500000", "otherCurrentLiabilities": "711100000", "totalCurrentLiabilities": "3395900000", "otherNonCurrentLiabilities": "415500000", "totalNonCurrentLiabilities": "20442400000", "cashAndShortTermInvestments": "100100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "2201200000", "cashAndCashEquivalentsAtCarryingValue": "100100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479600000", "profitLoss": "None", "dividendPayout": "218900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "96000000", "operatingCashflow": "739500000", "capitalExpenditures": "899500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1355400000", "cashflowFromInvestment": "-2160900000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4094700000, "cost_of_revenue": 2820500000, "gross_profit": 1274200000, "research_and_development": null, "selling_general_admin": 107800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 846900000, "depreciation_amortisation": 426000000, "ebitda": 1272900000, "interest_expense": 227600000, "interest_income": null, "other_non_operating": null, "pretax_income": 611300000, "tax_provision": 123900000, "effective_tax_rate": null, "net_income": 479600000, "net_income_continuing_ops": 487400000, "net_income_to_common": 479600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100100000, "short_term_investments": null, "net_receivables": 1691700000, "inventory": 334400000, "other_current_assets": null, "total_current_assets": 2438200000, "net_ppe": null, "goodwill": null, "intangible_assets": 2201200000, "goodwill_and_intangibles": 2201200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24669100000, "total_assets": 27107300000, "short_term_debt": 696900000, "accounts_payable": 1987900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3395900000, "long_term_debt": 18185300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20442400000, "total_liabilities": 23838300000, "total_debt": 18882200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2556900000, "total_equity": 3136500000, "shares_outstanding": 215000000, "operating_cash_flow": 739500000, "stock_based_compensation": 23200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 899500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2160900000, "dividends_paid": 218900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1355400000, "free_cash_flow": 1639000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "846900000", "ebitda": "1272900000", "netIncome": "479600000", "grossProfit": "1274200000", "depreciation": "None", "totalRevenue": "4094700000", "costOfRevenue": "2820500000", "interestIncome": "None", "incomeBeforeTax": "611300000", "interestExpense": "227600000", "operatingIncome": "846900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "123900000", "reportedCurrency": "USD", "netInterestIncome": "-227600000", "nonInterestIncome": "None", "operatingExpenses": "427300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2820500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426000000", "sellingGeneralAndAdministrative": "107800000", "netIncomeFromContinuingOperations": "487400000" }, "balance": { "goodwill": "None", "inventory": "334400000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "27107300000", "longTermDebt": "18185300000", "shortTermDebt": "696900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2201200000", "reportedCurrency": "USD", "retainedEarnings": "2556900000", "totalLiabilities": "23838300000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "2438200000", "currentLongTermDebt": "600000000", "longTermInvestments": "315000000", "shortTermInvestments": "None", "currentNetReceivables": "1691700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24669100000", "currentAccountsPayable": "1987900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19131800000", "totalShareholderEquity": "3136500000", "capitalLeaseObligations": "346500000", "otherCurrentLiabilities": "711100000", "totalCurrentLiabilities": "3395900000", "otherNonCurrentLiabilities": "415500000", "totalNonCurrentLiabilities": "20442400000", "cashAndShortTermInvestments": "100100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "2201200000", "cashAndCashEquivalentsAtCarryingValue": "100100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479600000", "profitLoss": "None", "dividendPayout": "218900000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "96000000", "operatingCashflow": "739500000", "capitalExpenditures": "899500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1355400000", "cashflowFromInvestment": "-2160900000", "stockBasedCompensation": "23200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4055500000, "cost_of_revenue": 2307600000, "gross_profit": 1747900000, "ebit": 908200000, "ebitda": 1298700000, "pretax_income": 692200000, "tax_provision": 139100000, "net_income": 545000000, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166100000, "total_current_assets": 2362700000, "total_assets": 25218400000, "short_term_debt": 794400000, "long_term_debt": 16402000000, "total_debt": 17196400000, "total_liabilities": 22020200000, "total_equity": 3067900000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 1763700000 }, "cash_flow": { "operating_cash_flow": 1505500000, "capital_expenditure": 963200000, "free_cash_flow": 2468700000, "dividends_paid": 215800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342807, "ticker_id": 4024, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "908200000", "ebitda": "1298700000", "netIncome": "545000000", "grossProfit": "1747900000", "depreciation": "None", "totalRevenue": "4055500000", "costOfRevenue": "2307600000", "interestIncome": "None", "incomeBeforeTax": "692200000", "interestExpense": "216000000", "operatingIncome": "917400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139100000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "830500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2307600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "390500000", "sellingGeneralAndAdministrative": "111700000", "netIncomeFromContinuingOperations": "553100000" }, "balance": { "goodwill": "112300000", "inventory": "429300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "25218400000", "longTermDebt": "16402000000", "shortTermDebt": "794400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1651400000", "reportedCurrency": "USD", "retainedEarnings": "2294400000", "totalLiabilities": "22020200000", "otherCurrentAssets": "292700000", "totalCurrentAssets": "2362700000", "currentLongTermDebt": "677000000", "longTermInvestments": "307100000", "shortTermInvestments": "154700000", "currentNetReceivables": "1474600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22855700000", "currentAccountsPayable": "1873000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546300000", "totalShareholderEquity": "3067900000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "879400000", "totalCurrentLiabilities": "3546800000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "18473400000", "cashAndShortTermInvestments": "166100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "1651400000", "cashAndCashEquivalentsAtCarryingValue": "166100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545000000", "profitLoss": "None", "dividendPayout": "215800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "57200000", "operatingCashflow": "1505500000", "capitalExpenditures": "963200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282700000", "cashflowFromInvestment": "-1180800000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "390500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4055500000, "cost_of_revenue": 2307600000, "gross_profit": 1747900000, "research_and_development": null, "selling_general_admin": 111700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 908200000, "depreciation_amortisation": 390500000, "ebitda": 1298700000, "interest_expense": 216000000, "interest_income": null, "other_non_operating": null, "pretax_income": 692200000, "tax_provision": 139100000, "effective_tax_rate": null, "net_income": 545000000, "net_income_continuing_ops": 553100000, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166100000, "short_term_investments": 154700000, "net_receivables": 1474600000, "inventory": 429300000, "other_current_assets": null, "total_current_assets": 2362700000, "net_ppe": null, "goodwill": 112300000, "intangible_assets": 1651400000, "goodwill_and_intangibles": 1763700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22855700000, "total_assets": 25218400000, "short_term_debt": 794400000, "accounts_payable": 1873000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3546800000, "long_term_debt": 16402000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18473400000, "total_liabilities": 22020200000, "total_debt": 17196400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2294400000, "total_equity": 3067900000, "shares_outstanding": 215000000, "operating_cash_flow": 1505500000, "stock_based_compensation": 17300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 963200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1180800000, "dividends_paid": 215800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -282700000, "free_cash_flow": 2468700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "908200000", "ebitda": "1298700000", "netIncome": "545000000", "grossProfit": "1747900000", "depreciation": "None", "totalRevenue": "4055500000", "costOfRevenue": "2307600000", "interestIncome": "None", "incomeBeforeTax": "692200000", "interestExpense": "216000000", "operatingIncome": "917400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139100000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "830500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2307600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "390500000", "sellingGeneralAndAdministrative": "111700000", "netIncomeFromContinuingOperations": "553100000" }, "balance": { "goodwill": "112300000", "inventory": "429300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "25218400000", "longTermDebt": "16402000000", "shortTermDebt": "794400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1651400000", "reportedCurrency": "USD", "retainedEarnings": "2294400000", "totalLiabilities": "22020200000", "otherCurrentAssets": "292700000", "totalCurrentAssets": "2362700000", "currentLongTermDebt": "677000000", "longTermInvestments": "307100000", "shortTermInvestments": "154700000", "currentNetReceivables": "1474600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22855700000", "currentAccountsPayable": "1873000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17546300000", "totalShareholderEquity": "3067900000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "879400000", "totalCurrentLiabilities": "3546800000", "otherNonCurrentLiabilities": "4600000", "totalNonCurrentLiabilities": "18473400000", "cashAndShortTermInvestments": "166100000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "1651400000", "cashAndCashEquivalentsAtCarryingValue": "166100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545000000", "profitLoss": "None", "dividendPayout": "215800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "57200000", "operatingCashflow": "1505500000", "capitalExpenditures": "963200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-282700000", "cashflowFromInvestment": "-1180800000", "stockBasedCompensation": "17300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "390500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4201700000, "cost_of_revenue": 3223400000, "gross_profit": 978300000, "ebit": 842200000, "ebitda": 1225700000, "pretax_income": 620900000, "tax_provision": 134300000, "net_income": 475500000, "net_income_to_common": 475500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124100000, "total_current_assets": 2279600000, "total_assets": 24174800000, "short_term_debt": 689300000, "long_term_debt": 16474300000, "total_debt": 17163600000, "total_liabilities": 21341000000, "total_equity": 2706800000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 1732900000 }, "cash_flow": { "operating_cash_flow": 599200000, "capital_expenditure": 671800000, "free_cash_flow": 1271000000, "dividends_paid": 216900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342809, "ticker_id": 4024, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "842200000", "ebitda": "1225700000", "netIncome": "475500000", "grossProfit": "978300000", "depreciation": "None", "totalRevenue": "4201700000", "costOfRevenue": "3223400000", "interestIncome": "None", "incomeBeforeTax": "620900000", "interestExpense": "221300000", "operatingIncome": "884700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "134300000", "reportedCurrency": "USD", "netInterestIncome": "-221300000", "nonInterestIncome": "None", "operatingExpenses": "93600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3223400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383500000", "sellingGeneralAndAdministrative": "104800000", "netIncomeFromContinuingOperations": "486600000" }, "balance": { "goodwill": "None", "inventory": "490700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "24174800000", "longTermDebt": "16474300000", "shortTermDebt": "689300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1732900000", "reportedCurrency": "USD", "retainedEarnings": "1966200000", "totalLiabilities": "21341000000", "otherCurrentAssets": "157300000", "totalCurrentAssets": "2279600000", "currentLongTermDebt": "600000000", "longTermInvestments": "315900000", "shortTermInvestments": "99800000", "currentNetReceivables": "1407700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21895200000", "currentAccountsPayable": "1584400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17431300000", "totalShareholderEquity": "2706800000", "capitalLeaseObligations": "357000000", "otherCurrentLiabilities": "673500000", "totalCurrentLiabilities": "2947200000", "otherNonCurrentLiabilities": "391600000", "totalNonCurrentLiabilities": "18393800000", "cashAndShortTermInvestments": "124100000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "1732900000", "cashAndCashEquivalentsAtCarryingValue": "124100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "475500000", "profitLoss": "None", "dividendPayout": "216900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-41300000", "operatingCashflow": "599200000", "capitalExpenditures": "671800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102900000", "cashflowFromInvestment": "-691100000", "stockBasedCompensation": "17500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4201700000, "cost_of_revenue": 3223400000, "gross_profit": 978300000, "research_and_development": null, "selling_general_admin": 104800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 842200000, "depreciation_amortisation": 383500000, "ebitda": 1225700000, "interest_expense": 221300000, "interest_income": null, "other_non_operating": null, "pretax_income": 620900000, "tax_provision": 134300000, "effective_tax_rate": null, "net_income": 475500000, "net_income_continuing_ops": 486600000, "net_income_to_common": 475500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124100000, "short_term_investments": 99800000, "net_receivables": 1407700000, "inventory": 490700000, "other_current_assets": null, "total_current_assets": 2279600000, "net_ppe": null, "goodwill": null, "intangible_assets": 1732900000, "goodwill_and_intangibles": 1732900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21895200000, "total_assets": 24174800000, "short_term_debt": 689300000, "accounts_payable": 1584400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2947200000, "long_term_debt": 16474300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18393800000, "total_liabilities": 21341000000, "total_debt": 17163600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1966200000, "total_equity": 2706800000, "shares_outstanding": 216000000, "operating_cash_flow": 599200000, "stock_based_compensation": 17500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 671800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691100000, "dividends_paid": 216900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102900000, "free_cash_flow": 1271000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "842200000", "ebitda": "1225700000", "netIncome": "475500000", "grossProfit": "978300000", "depreciation": "None", "totalRevenue": "4201700000", "costOfRevenue": "3223400000", "interestIncome": "None", "incomeBeforeTax": "620900000", "interestExpense": "221300000", "operatingIncome": "884700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "134300000", "reportedCurrency": "USD", "netInterestIncome": "-221300000", "nonInterestIncome": "None", "operatingExpenses": "93600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3223400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "383500000", "sellingGeneralAndAdministrative": "104800000", "netIncomeFromContinuingOperations": "486600000" }, "balance": { "goodwill": "None", "inventory": "490700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "24174800000", "longTermDebt": "16474300000", "shortTermDebt": "689300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1732900000", "reportedCurrency": "USD", "retainedEarnings": "1966200000", "totalLiabilities": "21341000000", "otherCurrentAssets": "157300000", "totalCurrentAssets": "2279600000", "currentLongTermDebt": "600000000", "longTermInvestments": "315900000", "shortTermInvestments": "99800000", "currentNetReceivables": "1407700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21895200000", "currentAccountsPayable": "1584400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17431300000", "totalShareholderEquity": "2706800000", "capitalLeaseObligations": "357000000", "otherCurrentLiabilities": "673500000", "totalCurrentLiabilities": "2947200000", "otherNonCurrentLiabilities": "391600000", "totalNonCurrentLiabilities": "18393800000", "cashAndShortTermInvestments": "124100000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "1732900000", "cashAndCashEquivalentsAtCarryingValue": "124100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "475500000", "profitLoss": "None", "dividendPayout": "216900000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-41300000", "operatingCashflow": "599200000", "capitalExpenditures": "671800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102900000", "cashflowFromInvestment": "-691100000", "stockBasedCompensation": "17500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4026200000, "cost_of_revenue": 3133300000, "gross_profit": 892900000, "ebit": 1039700000, "ebitda": 1413400000, "pretax_income": 821300000, "tax_provision": 184100000, "net_income": 625100000, "net_income_to_common": 625100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113100000, "total_current_assets": 2207200000, "total_assets": 23512800000, "short_term_debt": 768200000, "long_term_debt": 15842700000, "total_debt": 16610900000, "total_liabilities": 20801400000, "total_equity": 2588100000, "shares_outstanding": 217300000, "goodwill_and_intangibles": 1814400000 }, "cash_flow": { "operating_cash_flow": 858300000, "capital_expenditure": 906100000, "free_cash_flow": 1764400000, "dividends_paid": 218400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342810, "ticker_id": 4024, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1039700000", "ebitda": "1413400000", "netIncome": "625100000", "grossProfit": "892900000", "depreciation": "None", "totalRevenue": "4026200000", "costOfRevenue": "3133300000", "interestIncome": "None", "incomeBeforeTax": "821300000", "interestExpense": "218400000", "operatingIncome": "808600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "184100000", "reportedCurrency": "USD", "netInterestIncome": "-218400000", "nonInterestIncome": "None", "operatingExpenses": "84300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3133300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373700000", "sellingGeneralAndAdministrative": "95000000", "netIncomeFromContinuingOperations": "637200000" }, "balance": { "goodwill": "None", "inventory": "443500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "23512800000", "longTermDebt": "15842700000", "shortTermDebt": "768200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1814400000", "reportedCurrency": "USD", "retainedEarnings": "1705400000", "totalLiabilities": "20801400000", "otherCurrentAssets": "242000000", "totalCurrentAssets": "2207200000", "currentLongTermDebt": "703300000", "longTermInvestments": "268600000", "shortTermInvestments": "78300000", "currentNetReceivables": "1408600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21305600000", "currentAccountsPayable": "1726700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16850500000", "totalShareholderEquity": "2588100000", "capitalLeaseObligations": "304500000", "otherCurrentLiabilities": "681800000", "totalCurrentLiabilities": "3176700000", "otherNonCurrentLiabilities": "390300000", "totalNonCurrentLiabilities": "17624700000", "cashAndShortTermInvestments": "113100000", "commonStockSharesOutstanding": "217300000", "intangibleAssetsExcludingGoodwill": "1814400000", "cashAndCashEquivalentsAtCarryingValue": "113100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "637200000", "profitLoss": "None", "dividendPayout": "218400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-184200000", "operatingCashflow": "858300000", "capitalExpenditures": "906100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60200000", "cashflowFromInvestment": "-956800000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4026200000, "cost_of_revenue": 3133300000, "gross_profit": 892900000, "research_and_development": null, "selling_general_admin": 95000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1039700000, "depreciation_amortisation": 373700000, "ebitda": 1413400000, "interest_expense": 218400000, "interest_income": null, "other_non_operating": null, "pretax_income": 821300000, "tax_provision": 184100000, "effective_tax_rate": null, "net_income": 625100000, "net_income_continuing_ops": 637200000, "net_income_to_common": 625100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113100000, "short_term_investments": 78300000, "net_receivables": 1408600000, "inventory": 443500000, "other_current_assets": null, "total_current_assets": 2207200000, "net_ppe": null, "goodwill": null, "intangible_assets": 1814400000, "goodwill_and_intangibles": 1814400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21305600000, "total_assets": 23512800000, "short_term_debt": 768200000, "accounts_payable": 1726700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3176700000, "long_term_debt": 15842700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17624700000, "total_liabilities": 20801400000, "total_debt": 16610900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1705400000, "total_equity": 2588100000, "shares_outstanding": 217300000, "operating_cash_flow": 858300000, "stock_based_compensation": 17100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 906100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -956800000, "dividends_paid": 218400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60200000, "free_cash_flow": 1764400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1039700000", "ebitda": "1413400000", "netIncome": "625100000", "grossProfit": "892900000", "depreciation": "None", "totalRevenue": "4026200000", "costOfRevenue": "3133300000", "interestIncome": "None", "incomeBeforeTax": "821300000", "interestExpense": "218400000", "operatingIncome": "808600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "184100000", "reportedCurrency": "USD", "netInterestIncome": "-218400000", "nonInterestIncome": "None", "operatingExpenses": "84300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3133300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373700000", "sellingGeneralAndAdministrative": "95000000", "netIncomeFromContinuingOperations": "637200000" }, "balance": { "goodwill": "None", "inventory": "443500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "23512800000", "longTermDebt": "15842700000", "shortTermDebt": "768200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1814400000", "reportedCurrency": "USD", "retainedEarnings": "1705400000", "totalLiabilities": "20801400000", "otherCurrentAssets": "242000000", "totalCurrentAssets": "2207200000", "currentLongTermDebt": "703300000", "longTermInvestments": "268600000", "shortTermInvestments": "78300000", "currentNetReceivables": "1408600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21305600000", "currentAccountsPayable": "1726700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16850500000", "totalShareholderEquity": "2588100000", "capitalLeaseObligations": "304500000", "otherCurrentLiabilities": "681800000", "totalCurrentLiabilities": "3176700000", "otherNonCurrentLiabilities": "390300000", "totalNonCurrentLiabilities": "17624700000", "cashAndShortTermInvestments": "113100000", "commonStockSharesOutstanding": "217300000", "intangibleAssetsExcludingGoodwill": "1814400000", "cashAndCashEquivalentsAtCarryingValue": "113100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "637200000", "profitLoss": "None", "dividendPayout": "218400000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-184200000", "operatingCashflow": "858300000", "capitalExpenditures": "906100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60200000", "cashflowFromInvestment": "-956800000", "stockBasedCompensation": "17100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4852800000, "cost_of_revenue": 3929000000, "gross_profit": 923800000, "ebit": 549100000, "ebitda": 916700000, "pretax_income": 352000000, "tax_provision": 72200000, "net_income": 198800000, "net_income_to_common": 198800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151400000, "total_current_assets": 2076200000, "total_assets": 22800300000, "short_term_debt": 660400000, "long_term_debt": 15312500000, "total_debt": 15972900000, "total_liabilities": 20227800000, "total_equity": 2451500000, "shares_outstanding": 218700000, "goodwill_and_intangibles": 1895900000 }, "cash_flow": { "operating_cash_flow": 954400000, "capital_expenditure": 792200000, "free_cash_flow": 1746600000, "dividends_paid": 167200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342811, "ticker_id": 4024, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "549100000", "ebitda": "916700000", "netIncome": "198800000", "grossProfit": "923800000", "depreciation": "None", "totalRevenue": "4852800000", "costOfRevenue": "3929000000", "interestIncome": "None", "incomeBeforeTax": "352000000", "interestExpense": "197100000", "operatingIncome": "836100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-197100000", "nonInterestIncome": "None", "operatingExpenses": "87700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367600000", "sellingGeneralAndAdministrative": "94500000", "netIncomeFromContinuingOperations": "279800000" }, "balance": { "goodwill": "None", "inventory": "256200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22800300000", "longTermDebt": "15312500000", "shortTermDebt": "660400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1895900000", "reportedCurrency": "USD", "retainedEarnings": "1295300000", "totalLiabilities": "20227800000", "otherCurrentAssets": "265300000", "totalCurrentAssets": "2076200000", "currentLongTermDebt": "600000000", "longTermInvestments": "217600000", "shortTermInvestments": "None", "currentNetReceivables": "1403300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20724100000", "currentAccountsPayable": "1889800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16208700000", "totalShareholderEquity": "2451500000", "capitalLeaseObligations": "296200000", "otherCurrentLiabilities": "647900000", "totalCurrentLiabilities": "3198100000", "otherNonCurrentLiabilities": "384800000", "totalNonCurrentLiabilities": "17029700000", "cashAndShortTermInvestments": "151400000", "commonStockSharesOutstanding": "218700000", "intangibleAssetsExcludingGoodwill": "1895900000", "cashAndCashEquivalentsAtCarryingValue": "151400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279800000", "profitLoss": "None", "dividendPayout": "167200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "78800000", "operatingCashflow": "954400000", "capitalExpenditures": "792200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147000000", "cashflowFromInvestment": "-813300000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4852800000, "cost_of_revenue": 3929000000, "gross_profit": 923800000, "research_and_development": null, "selling_general_admin": 94500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 549100000, "depreciation_amortisation": 367600000, "ebitda": 916700000, "interest_expense": 197100000, "interest_income": null, "other_non_operating": null, "pretax_income": 352000000, "tax_provision": 72200000, "effective_tax_rate": null, "net_income": 198800000, "net_income_continuing_ops": 279800000, "net_income_to_common": 198800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151400000, "short_term_investments": null, "net_receivables": 1403300000, "inventory": 256200000, "other_current_assets": null, "total_current_assets": 2076200000, "net_ppe": null, "goodwill": null, "intangible_assets": 1895900000, "goodwill_and_intangibles": 1895900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20724100000, "total_assets": 22800300000, "short_term_debt": 660400000, "accounts_payable": 1889800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3198100000, "long_term_debt": 15312500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17029700000, "total_liabilities": 20227800000, "total_debt": 15972900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1295300000, "total_equity": 2451500000, "shares_outstanding": 218700000, "operating_cash_flow": 954400000, "stock_based_compensation": 17600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 792200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -813300000, "dividends_paid": 167200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147000000, "free_cash_flow": 1746600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "549100000", "ebitda": "916700000", "netIncome": "198800000", "grossProfit": "923800000", "depreciation": "None", "totalRevenue": "4852800000", "costOfRevenue": "3929000000", "interestIncome": "None", "incomeBeforeTax": "352000000", "interestExpense": "197100000", "operatingIncome": "836100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72200000", "reportedCurrency": "USD", "netInterestIncome": "-197100000", "nonInterestIncome": "None", "operatingExpenses": "87700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "367600000", "sellingGeneralAndAdministrative": "94500000", "netIncomeFromContinuingOperations": "279800000" }, "balance": { "goodwill": "None", "inventory": "256200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22800300000", "longTermDebt": "15312500000", "shortTermDebt": "660400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1895900000", "reportedCurrency": "USD", "retainedEarnings": "1295300000", "totalLiabilities": "20227800000", "otherCurrentAssets": "265300000", "totalCurrentAssets": "2076200000", "currentLongTermDebt": "600000000", "longTermInvestments": "217600000", "shortTermInvestments": "None", "currentNetReceivables": "1403300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20724100000", "currentAccountsPayable": "1889800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16208700000", "totalShareholderEquity": "2451500000", "capitalLeaseObligations": "296200000", "otherCurrentLiabilities": "647900000", "totalCurrentLiabilities": "3198100000", "otherNonCurrentLiabilities": "384800000", "totalNonCurrentLiabilities": "17029700000", "cashAndShortTermInvestments": "151400000", "commonStockSharesOutstanding": "218700000", "intangibleAssetsExcludingGoodwill": "1895900000", "cashAndCashEquivalentsAtCarryingValue": "151400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279800000", "profitLoss": "None", "dividendPayout": "167200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "78800000", "operatingCashflow": "954400000", "capitalExpenditures": "792200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147000000", "cashflowFromInvestment": "-813300000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-124900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4405300000, "cost_of_revenue": 3301100000, "gross_profit": 1104200000, "ebit": 702100000, "ebitda": 1080600000, "pretax_income": 524400000, "tax_provision": 110400000, "net_income": 351000000, "net_income_to_common": 351000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157300000, "total_current_assets": 2296300000, "total_assets": 22734100000, "short_term_debt": 387700000, "long_term_debt": 13546500000, "total_debt": 13934200000, "total_liabilities": 18315900000, "total_equity": 2592400000, "shares_outstanding": 221300000, "goodwill_and_intangibles": 1977400000 }, "cash_flow": { "operating_cash_flow": 1327900000, "capital_expenditure": 726900000, "free_cash_flow": 2054800000, "dividends_paid": 164900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342812, "ticker_id": 4024, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "702100000", "ebitda": "1080600000", "netIncome": "351000000", "grossProfit": "1104200000", "depreciation": "None", "totalRevenue": "4405300000", "costOfRevenue": "3301100000", "interestIncome": "None", "incomeBeforeTax": "524400000", "interestExpense": "177700000", "operatingIncome": "700500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110400000", "reportedCurrency": "USD", "netInterestIncome": "-177700000", "nonInterestIncome": "None", "operatingExpenses": "403700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3301100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378500000", "sellingGeneralAndAdministrative": "97500000", "netIncomeFromContinuingOperations": "414000000" }, "balance": { "goodwill": "None", "inventory": "334300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22734100000", "longTermDebt": "13546500000", "shortTermDebt": "387700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1977400000", "reportedCurrency": "USD", "retainedEarnings": "1190000000", "totalLiabilities": "18315900000", "otherCurrentAssets": "186400000", "totalCurrentAssets": "2296300000", "currentLongTermDebt": "330000000", "longTermInvestments": "193300000", "shortTermInvestments": "None", "currentNetReceivables": "1618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20437800000", "currentAccountsPayable": "2012500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14265000000", "totalShareholderEquity": "2592400000", "capitalLeaseObligations": "388500000", "otherCurrentLiabilities": "772400000", "totalCurrentLiabilities": "3172600000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "15143300000", "cashAndShortTermInvestments": "157300000", "commonStockSharesOutstanding": "221300000", "intangibleAssetsExcludingGoodwill": "1977400000", "cashAndCashEquivalentsAtCarryingValue": "157300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "164900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "80700000", "operatingCashflow": "1327900000", "capitalExpenditures": "726900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551500000", "cashflowFromInvestment": "-746300000", "stockBasedCompensation": "15800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4405300000, "cost_of_revenue": 3301100000, "gross_profit": 1104200000, "research_and_development": null, "selling_general_admin": 97500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 702100000, "depreciation_amortisation": 378500000, "ebitda": 1080600000, "interest_expense": 177700000, "interest_income": null, "other_non_operating": null, "pretax_income": 524400000, "tax_provision": 110400000, "effective_tax_rate": null, "net_income": 351000000, "net_income_continuing_ops": 414000000, "net_income_to_common": 351000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157300000, "short_term_investments": null, "net_receivables": 1618300000, "inventory": 334300000, "other_current_assets": null, "total_current_assets": 2296300000, "net_ppe": null, "goodwill": null, "intangible_assets": 1977400000, "goodwill_and_intangibles": 1977400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20437800000, "total_assets": 22734100000, "short_term_debt": 387700000, "accounts_payable": 2012500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3172600000, "long_term_debt": 13546500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15143300000, "total_liabilities": 18315900000, "total_debt": 13934200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1190000000, "total_equity": 2592400000, "shares_outstanding": 221300000, "operating_cash_flow": 1327900000, "stock_based_compensation": 15800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 726900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -746300000, "dividends_paid": 164900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551500000, "free_cash_flow": 2054800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "702100000", "ebitda": "1080600000", "netIncome": "351000000", "grossProfit": "1104200000", "depreciation": "None", "totalRevenue": "4405300000", "costOfRevenue": "3301100000", "interestIncome": "None", "incomeBeforeTax": "524400000", "interestExpense": "177700000", "operatingIncome": "700500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "110400000", "reportedCurrency": "USD", "netInterestIncome": "-177700000", "nonInterestIncome": "None", "operatingExpenses": "403700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3301100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378500000", "sellingGeneralAndAdministrative": "97500000", "netIncomeFromContinuingOperations": "414000000" }, "balance": { "goodwill": "None", "inventory": "334300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "22734100000", "longTermDebt": "13546500000", "shortTermDebt": "387700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1977400000", "reportedCurrency": "USD", "retainedEarnings": "1190000000", "totalLiabilities": "18315900000", "otherCurrentAssets": "186400000", "totalCurrentAssets": "2296300000", "currentLongTermDebt": "330000000", "longTermInvestments": "193300000", "shortTermInvestments": "None", "currentNetReceivables": "1618300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20437800000", "currentAccountsPayable": "2012500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14265000000", "totalShareholderEquity": "2592400000", "capitalLeaseObligations": "388500000", "otherCurrentLiabilities": "772400000", "totalCurrentLiabilities": "3172600000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "15143300000", "cashAndShortTermInvestments": "157300000", "commonStockSharesOutstanding": "221300000", "intangibleAssetsExcludingGoodwill": "1977400000", "cashAndCashEquivalentsAtCarryingValue": "157300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "164900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "80700000", "operatingCashflow": "1327900000", "capitalExpenditures": "726900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551500000", "cashflowFromInvestment": "-746300000", "stockBasedCompensation": "15800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 3885900000, "cost_of_revenue": 3021400000, "gross_profit": 864500000, "ebit": 730000000, "ebitda": 1086400000, "pretax_income": 545100000, "tax_provision": 97000000, "net_income": 384500000, "net_income_to_common": 384500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127200000, "total_current_assets": 2028200000, "total_assets": 21903800000, "short_term_debt": 653300000, "long_term_debt": 13364100000, "total_debt": 14017400000, "total_liabilities": 17445300000, "total_equity": 2573900000, "shares_outstanding": 220000000, "goodwill_and_intangibles": 2070700001 }, "cash_flow": { "operating_cash_flow": 540900000, "capital_expenditure": 828800000, "free_cash_flow": 1369700000, "dividends_paid": 166400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342814, "ticker_id": 4024, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "730000000", "ebitda": "1086400000", "netIncome": "384500000", "grossProfit": "864500000", "depreciation": "None", "totalRevenue": "3885900000", "costOfRevenue": "3021400000", "interestIncome": "None", "incomeBeforeTax": "545100000", "interestExpense": "184900000", "operatingIncome": "764000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-184900000", "nonInterestIncome": "None", "operatingExpenses": "100500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3021400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356400000", "sellingGeneralAndAdministrative": "102600000", "netIncomeFromContinuingOperations": "448100000" }, "balance": { "goodwill": "1", "inventory": "414900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21903800000", "longTermDebt": "13364100000", "shortTermDebt": "653300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2070700000", "reportedCurrency": "USD", "retainedEarnings": "1004700000", "totalLiabilities": "17445300000", "otherCurrentAssets": "184900000", "totalCurrentAssets": "2028200000", "currentLongTermDebt": "600000000", "longTermInvestments": "177300000", "shortTermInvestments": "75000000", "currentNetReceivables": "1301200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19875600000", "currentAccountsPayable": "1467900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14335600000", "totalShareholderEquity": "2573900000", "capitalLeaseObligations": "371500000", "otherCurrentLiabilities": "506100000", "totalCurrentLiabilities": "2627300000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "14818000000", "cashAndShortTermInvestments": "127200000", "commonStockSharesOutstanding": "220000000", "intangibleAssetsExcludingGoodwill": "2070700000", "cashAndCashEquivalentsAtCarryingValue": "127200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447900000", "profitLoss": "None", "dividendPayout": "166400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-107400000", "operatingCashflow": "540900000", "capitalExpenditures": "828800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267200000", "cashflowFromInvestment": "-847300000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3885900000, "cost_of_revenue": 3021400000, "gross_profit": 864500000, "research_and_development": null, "selling_general_admin": 102600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 730000000, "depreciation_amortisation": 356400000, "ebitda": 1086400000, "interest_expense": 184900000, "interest_income": null, "other_non_operating": null, "pretax_income": 545100000, "tax_provision": 97000000, "effective_tax_rate": null, "net_income": 384500000, "net_income_continuing_ops": 448100000, "net_income_to_common": 384500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127200000, "short_term_investments": 75000000, "net_receivables": 1301200000, "inventory": 414900000, "other_current_assets": null, "total_current_assets": 2028200000, "net_ppe": null, "goodwill": 1, "intangible_assets": 2070700000, "goodwill_and_intangibles": 2070700001, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19875600000, "total_assets": 21903800000, "short_term_debt": 653300000, "accounts_payable": 1467900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2627300000, "long_term_debt": 13364100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14818000000, "total_liabilities": 17445300000, "total_debt": 14017400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1004700000, "total_equity": 2573900000, "shares_outstanding": 220000000, "operating_cash_flow": 540900000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 828800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -847300000, "dividends_paid": 166400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267200000, "free_cash_flow": 1369700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "730000000", "ebitda": "1086400000", "netIncome": "384500000", "grossProfit": "864500000", "depreciation": "None", "totalRevenue": "3885900000", "costOfRevenue": "3021400000", "interestIncome": "None", "incomeBeforeTax": "545100000", "interestExpense": "184900000", "operatingIncome": "764000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-184900000", "nonInterestIncome": "None", "operatingExpenses": "100500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3021400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356400000", "sellingGeneralAndAdministrative": "102600000", "netIncomeFromContinuingOperations": "448100000" }, "balance": { "goodwill": "1", "inventory": "414900000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21903800000", "longTermDebt": "13364100000", "shortTermDebt": "653300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2070700000", "reportedCurrency": "USD", "retainedEarnings": "1004700000", "totalLiabilities": "17445300000", "otherCurrentAssets": "184900000", "totalCurrentAssets": "2028200000", "currentLongTermDebt": "600000000", "longTermInvestments": "177300000", "shortTermInvestments": "75000000", "currentNetReceivables": "1301200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19875600000", "currentAccountsPayable": "1467900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14335600000", "totalShareholderEquity": "2573900000", "capitalLeaseObligations": "371500000", "otherCurrentLiabilities": "506100000", "totalCurrentLiabilities": "2627300000", "otherNonCurrentLiabilities": "4300000", "totalNonCurrentLiabilities": "14818000000", "cashAndShortTermInvestments": "127200000", "commonStockSharesOutstanding": "220000000", "intangibleAssetsExcludingGoodwill": "2070700000", "cashAndCashEquivalentsAtCarryingValue": "127200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "447900000", "profitLoss": "None", "dividendPayout": "166400000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-107400000", "operatingCashflow": "540900000", "capitalExpenditures": "828800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267200000", "cashflowFromInvestment": "-847300000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 3618600000, "cost_of_revenue": 2836700000, "gross_profit": 781900000, "ebit": 629200000, "ebitda": 979400000, "pretax_income": 453200000, "tax_provision": 94300000, "net_income": 296200000, "net_income_to_common": 296200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166400000, "total_current_assets": 1866600000, "total_assets": 21264200000, "short_term_debt": 601200000, "long_term_debt": 12723300000, "total_debt": 13324500000, "total_liabilities": 16915200000, "total_equity": 2467500000, "shares_outstanding": 221900000, "goodwill_and_intangibles": 2164000000 }, "cash_flow": { "operating_cash_flow": 904500000, "capital_expenditure": 740300000, "free_cash_flow": 1644800000, "dividends_paid": 167600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342815, "ticker_id": 4024, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629200000", "ebitda": "979400000", "netIncome": "296200000", "grossProfit": "781900000", "depreciation": "None", "totalRevenue": "3618600000", "costOfRevenue": "2836700000", "interestIncome": "None", "incomeBeforeTax": "453200000", "interestExpense": "176000000", "operatingIncome": "683500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94300000", "reportedCurrency": "USD", "netInterestIncome": "-176800000", "nonInterestIncome": "None", "operatingExpenses": "98400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2836700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350200000", "sellingGeneralAndAdministrative": "98300000", "netIncomeFromContinuingOperations": "358900000" }, "balance": { "goodwill": "None", "inventory": "320600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21264200000", "longTermDebt": "12723300000", "shortTermDebt": "601200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2164000000", "reportedCurrency": "USD", "retainedEarnings": "783900000", "totalLiabilities": "16915200000", "otherCurrentAssets": "162700000", "totalCurrentAssets": "1866600000", "currentLongTermDebt": "550000000", "longTermInvestments": "159800000", "shortTermInvestments": "62800000", "currentNetReceivables": "1216900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19397600000", "currentAccountsPayable": "1686800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13646700000", "totalShareholderEquity": "2467500000", "capitalLeaseObligations": "373400000", "otherCurrentLiabilities": "602600000", "totalCurrentLiabilities": "2890600000", "otherNonCurrentLiabilities": "4500000", "totalNonCurrentLiabilities": "14024600000", "cashAndShortTermInvestments": "166400000", "commonStockSharesOutstanding": "221900000", "intangibleAssetsExcludingGoodwill": "2164000000", "cashAndCashEquivalentsAtCarryingValue": "166400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "167600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-86800000", "operatingCashflow": "904500000", "capitalExpenditures": "740300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98200000", "cashflowFromInvestment": "-749800000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3618600000, "cost_of_revenue": 2836700000, "gross_profit": 781900000, "research_and_development": null, "selling_general_admin": 98300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629200000, "depreciation_amortisation": 350200000, "ebitda": 979400000, "interest_expense": 176000000, "interest_income": null, "other_non_operating": null, "pretax_income": 453200000, "tax_provision": 94300000, "effective_tax_rate": null, "net_income": 296200000, "net_income_continuing_ops": 358900000, "net_income_to_common": 296200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166400000, "short_term_investments": 62800000, "net_receivables": 1216900000, "inventory": 320600000, "other_current_assets": null, "total_current_assets": 1866600000, "net_ppe": null, "goodwill": null, "intangible_assets": 2164000000, "goodwill_and_intangibles": 2164000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19397600000, "total_assets": 21264200000, "short_term_debt": 601200000, "accounts_payable": 1686800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2890600000, "long_term_debt": 12723300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14024600000, "total_liabilities": 16915200000, "total_debt": 13324500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 783900000, "total_equity": 2467500000, "shares_outstanding": 221900000, "operating_cash_flow": 904500000, "stock_based_compensation": 15100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 740300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -749800000, "dividends_paid": 167600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98200000, "free_cash_flow": 1644800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "629200000", "ebitda": "979400000", "netIncome": "296200000", "grossProfit": "781900000", "depreciation": "None", "totalRevenue": "3618600000", "costOfRevenue": "2836700000", "interestIncome": "None", "incomeBeforeTax": "453200000", "interestExpense": "176000000", "operatingIncome": "683500000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "94300000", "reportedCurrency": "USD", "netInterestIncome": "-176800000", "nonInterestIncome": "None", "operatingExpenses": "98400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2836700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350200000", "sellingGeneralAndAdministrative": "98300000", "netIncomeFromContinuingOperations": "358900000" }, "balance": { "goodwill": "None", "inventory": "320600000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21264200000", "longTermDebt": "12723300000", "shortTermDebt": "601200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2164000000", "reportedCurrency": "USD", "retainedEarnings": "783900000", "totalLiabilities": "16915200000", "otherCurrentAssets": "162700000", "totalCurrentAssets": "1866600000", "currentLongTermDebt": "550000000", "longTermInvestments": "159800000", "shortTermInvestments": "62800000", "currentNetReceivables": "1216900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19397600000", "currentAccountsPayable": "1686800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13646700000", "totalShareholderEquity": "2467500000", "capitalLeaseObligations": "373400000", "otherCurrentLiabilities": "602600000", "totalCurrentLiabilities": "2890600000", "otherNonCurrentLiabilities": "4500000", "totalNonCurrentLiabilities": "14024600000", "cashAndShortTermInvestments": "166400000", "commonStockSharesOutstanding": "221900000", "intangibleAssetsExcludingGoodwill": "2164000000", "cashAndCashEquivalentsAtCarryingValue": "166400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "167600000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-86800000", "operatingCashflow": "904500000", "capitalExpenditures": "740300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98200000", "cashflowFromInvestment": "-749800000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4562400000, "cost_of_revenue": 3558500000, "gross_profit": 1003900000, "ebit": 639400000, "ebitda": 979900000, "pretax_income": 415300000, "tax_provision": 82700000, "net_income": 275200000, "net_income_to_common": 275200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109900000, "total_current_assets": 1973000000, "total_assets": 20846100000, "short_term_debt": 546100000, "long_term_debt": 12276900000, "total_debt": 12823000000, "total_liabilities": 16268500000, "total_equity": 2703900000, "shares_outstanding": 223700000, "goodwill_and_intangibles": 2257300000 }, "cash_flow": { "operating_cash_flow": 876400000, "capital_expenditure": 669800000, "free_cash_flow": 1546200000, "dividends_paid": 116600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342816, "ticker_id": 4024, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639400000", "ebitda": "979900000", "netIncome": "275200000", "grossProfit": "1003900000", "depreciation": "None", "totalRevenue": "4562400000", "costOfRevenue": "3558500000", "interestIncome": "None", "incomeBeforeTax": "415300000", "interestExpense": "228600000", "operatingIncome": "639400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "82700000", "reportedCurrency": "USD", "netInterestIncome": "-228600000", "nonInterestIncome": "None", "operatingExpenses": "364500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3558500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340500000", "sellingGeneralAndAdministrative": "86500000", "netIncomeFromContinuingOperations": "332600000" }, "balance": { "goodwill": "None", "inventory": "224500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20846100000", "longTermDebt": "12276900000", "shortTermDebt": "546100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2257300000", "reportedCurrency": "USD", "retainedEarnings": "654100000", "totalLiabilities": "16268500000", "otherCurrentAssets": "154900000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "500000000", "longTermInvestments": "152200000", "shortTermInvestments": "72600000", "currentNetReceivables": "1483700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18873100000", "currentAccountsPayable": "1709500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13132600000", "totalShareholderEquity": "2703900000", "capitalLeaseObligations": "355700000", "otherCurrentLiabilities": "558900000", "totalCurrentLiabilities": "2814500000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "13454000000", "cashAndShortTermInvestments": "109900000", "commonStockSharesOutstanding": "223700000", "intangibleAssetsExcludingGoodwill": "2257300000", "cashAndCashEquivalentsAtCarryingValue": "109900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332600000", "profitLoss": "None", "dividendPayout": "116600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "147000000", "operatingCashflow": "876400000", "capitalExpenditures": "669800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230300000", "cashflowFromInvestment": "-677900000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4562400000, "cost_of_revenue": 3558500000, "gross_profit": 1003900000, "research_and_development": null, "selling_general_admin": 86500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639400000, "depreciation_amortisation": 340500000, "ebitda": 979900000, "interest_expense": 228600000, "interest_income": null, "other_non_operating": null, "pretax_income": 415300000, "tax_provision": 82700000, "effective_tax_rate": null, "net_income": 275200000, "net_income_continuing_ops": 332600000, "net_income_to_common": 275200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109900000, "short_term_investments": 72600000, "net_receivables": 1483700000, "inventory": 224500000, "other_current_assets": null, "total_current_assets": 1973000000, "net_ppe": null, "goodwill": null, "intangible_assets": 2257300000, "goodwill_and_intangibles": 2257300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18873100000, "total_assets": 20846100000, "short_term_debt": 546100000, "accounts_payable": 1709500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2814500000, "long_term_debt": 12276900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13454000000, "total_liabilities": 16268500000, "total_debt": 12823000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 654100000, "total_equity": 2703900000, "shares_outstanding": 223700000, "operating_cash_flow": 876400000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 669800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -677900000, "dividends_paid": 116600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230300000, "free_cash_flow": 1546200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639400000", "ebitda": "979900000", "netIncome": "275200000", "grossProfit": "1003900000", "depreciation": "None", "totalRevenue": "4562400000", "costOfRevenue": "3558500000", "interestIncome": "None", "incomeBeforeTax": "415300000", "interestExpense": "228600000", "operatingIncome": "639400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "82700000", "reportedCurrency": "USD", "netInterestIncome": "-228600000", "nonInterestIncome": "None", "operatingExpenses": "364500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3558500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340500000", "sellingGeneralAndAdministrative": "86500000", "netIncomeFromContinuingOperations": "332600000" }, "balance": { "goodwill": "None", "inventory": "224500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20846100000", "longTermDebt": "12276900000", "shortTermDebt": "546100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2257300000", "reportedCurrency": "USD", "retainedEarnings": "654100000", "totalLiabilities": "16268500000", "otherCurrentAssets": "154900000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "500000000", "longTermInvestments": "152200000", "shortTermInvestments": "72600000", "currentNetReceivables": "1483700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18873100000", "currentAccountsPayable": "1709500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13132600000", "totalShareholderEquity": "2703900000", "capitalLeaseObligations": "355700000", "otherCurrentLiabilities": "558900000", "totalCurrentLiabilities": "2814500000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "13454000000", "cashAndShortTermInvestments": "109900000", "commonStockSharesOutstanding": "223700000", "intangibleAssetsExcludingGoodwill": "2257300000", "cashAndCashEquivalentsAtCarryingValue": "109900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332600000", "profitLoss": "None", "dividendPayout": "116600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "147000000", "operatingCashflow": "876400000", "capitalExpenditures": "669800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230300000", "cashflowFromInvestment": "-677900000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 4231800000, "cost_of_revenue": 3509400000, "gross_profit": 722400000, "ebit": 638100000, "ebitda": 980900000, "pretax_income": 460100000, "tax_provision": 102500000, "net_income": 277700000, "net_income_to_common": 277700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141700000, "total_current_assets": 2194600000, "total_assets": 20671800000, "short_term_debt": 620700000, "long_term_debt": 12089100000, "total_debt": 12709800000, "total_liabilities": 16061800000, "total_equity": 2739700000, "shares_outstanding": 222611259, "goodwill_and_intangibles": 2395800000 }, "cash_flow": { "operating_cash_flow": 957700000, "capital_expenditure": 720000000, "free_cash_flow": 1677700000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342817, "ticker_id": 4024, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "638100000", "ebitda": "980900000", "netIncome": "277700000", "grossProfit": "722400000", "depreciation": "None", "totalRevenue": "4231800000", "costOfRevenue": "3509400000", "interestIncome": "None", "incomeBeforeTax": "460100000", "interestExpense": "178000000", "operatingIncome": "627100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "102500000", "reportedCurrency": "USD", "netInterestIncome": "-180100000", "nonInterestIncome": "None", "operatingExpenses": "95300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3509400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342800000", "sellingGeneralAndAdministrative": "95300000", "netIncomeFromContinuingOperations": "357600000" }, "balance": { "goodwill": "45200000", "inventory": "371500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20671800000", "longTermDebt": "12089100000", "shortTermDebt": "620700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2350600000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "16061800000", "otherCurrentAssets": "210400000", "totalCurrentAssets": "2194600000", "currentLongTermDebt": "575000000", "longTermInvestments": "146300000", "shortTermInvestments": "111900000", "currentNetReceivables": "1471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18477200000", "currentAccountsPayable": "1574900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13010400000", "totalShareholderEquity": "2739700000", "capitalLeaseObligations": "346300000", "otherCurrentLiabilities": "565300000", "totalCurrentLiabilities": "2760900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "13300900000", "cashAndShortTermInvestments": "141700000", "commonStockSharesOutstanding": "222611259", "intangibleAssetsExcludingGoodwill": "2350600000", "cashAndCashEquivalentsAtCarryingValue": "141700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "357600000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "170100000", "operatingCashflow": "957700000", "capitalExpenditures": "720000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228500000", "cashflowFromInvestment": "-727000000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4231800000, "cost_of_revenue": 3509400000, "gross_profit": 722400000, "research_and_development": null, "selling_general_admin": 95300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 638100000, "depreciation_amortisation": 342800000, "ebitda": 980900000, "interest_expense": 178000000, "interest_income": null, "other_non_operating": null, "pretax_income": 460100000, "tax_provision": 102500000, "effective_tax_rate": null, "net_income": 277700000, "net_income_continuing_ops": 357600000, "net_income_to_common": 277700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141700000, "short_term_investments": 111900000, "net_receivables": 1471000000, "inventory": 371500000, "other_current_assets": null, "total_current_assets": 2194600000, "net_ppe": null, "goodwill": 45200000, "intangible_assets": 2350600000, "goodwill_and_intangibles": 2395800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18477200000, "total_assets": 20671800000, "short_term_debt": 620700000, "accounts_payable": 1574900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2760900000, "long_term_debt": 12089100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13300900000, "total_liabilities": 16061800000, "total_debt": 12709800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 492000000, "total_equity": 2739700000, "shares_outstanding": 222611259, "operating_cash_flow": 957700000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 720000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -727000000, "dividends_paid": 112500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228500000, "free_cash_flow": 1677700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "638100000", "ebitda": "980900000", "netIncome": "277700000", "grossProfit": "722400000", "depreciation": "None", "totalRevenue": "4231800000", "costOfRevenue": "3509400000", "interestIncome": "None", "incomeBeforeTax": "460100000", "interestExpense": "178000000", "operatingIncome": "627100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "102500000", "reportedCurrency": "USD", "netInterestIncome": "-180100000", "nonInterestIncome": "None", "operatingExpenses": "95300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3509400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342800000", "sellingGeneralAndAdministrative": "95300000", "netIncomeFromContinuingOperations": "357600000" }, "balance": { "goodwill": "45200000", "inventory": "371500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20671800000", "longTermDebt": "12089100000", "shortTermDebt": "620700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2350600000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "16061800000", "otherCurrentAssets": "210400000", "totalCurrentAssets": "2194600000", "currentLongTermDebt": "575000000", "longTermInvestments": "146300000", "shortTermInvestments": "111900000", "currentNetReceivables": "1471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18477200000", "currentAccountsPayable": "1574900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13010400000", "totalShareholderEquity": "2739700000", "capitalLeaseObligations": "346300000", "otherCurrentLiabilities": "565300000", "totalCurrentLiabilities": "2760900000", "otherNonCurrentLiabilities": "6800000", "totalNonCurrentLiabilities": "13300900000", "cashAndShortTermInvestments": "141700000", "commonStockSharesOutstanding": "222611259", "intangibleAssetsExcludingGoodwill": "2350600000", "cashAndCashEquivalentsAtCarryingValue": "141700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "357600000", "profitLoss": "None", "dividendPayout": "112500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "170100000", "operatingCashflow": "957700000", "capitalExpenditures": "720000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228500000", "cashflowFromInvestment": "-727000000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "341400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 3881400000, "cost_of_revenue": 3299000000, "gross_profit": 582400000, "ebit": 508000000, "ebitda": 840700000, "pretax_income": 332900000, "tax_provision": 53900000, "net_income": 217800000, "net_income_to_common": 217800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139500000, "total_current_assets": 2139300000, "total_assets": 20189600000, "short_term_debt": 602000000, "long_term_debt": 12080000000, "total_debt": 12682000000, "total_liabilities": 15811800000, "total_equity": 2506100000, "shares_outstanding": 225100000, "goodwill_and_intangibles": 2446600000 }, "cash_flow": { "operating_cash_flow": 407300000, "capital_expenditure": 591700000, "free_cash_flow": 999000000, "dividends_paid": 115200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342819, "ticker_id": 4024, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "508000000", "ebitda": "840700000", "netIncome": "217800000", "grossProfit": "582400000", "depreciation": "None", "totalRevenue": "3881400000", "costOfRevenue": "3299000000", "interestIncome": "None", "incomeBeforeTax": "332900000", "interestExpense": "175100000", "operatingIncome": "492400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53900000", "reportedCurrency": "USD", "netInterestIncome": "-175100000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3299000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332700000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "279000000" }, "balance": { "goodwill": "None", "inventory": "536200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20189600000", "longTermDebt": "12080000000", "shortTermDebt": "602000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2446600000", "reportedCurrency": "USD", "retainedEarnings": "305500000", "totalLiabilities": "15811800000", "otherCurrentAssets": "222500000", "totalCurrentAssets": "2139300000", "currentLongTermDebt": "560000000", "longTermInvestments": "138300000", "shortTermInvestments": "84200000", "currentNetReceivables": "1241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18050300000", "currentAccountsPayable": "1581300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15333500000", "shortLongTermDebtTotal": "12955900000", "totalShareholderEquity": "2506100000", "capitalLeaseObligations": "315900000", "otherCurrentLiabilities": "498800000", "totalCurrentLiabilities": "2682100000", "otherNonCurrentLiabilities": "15900000", "totalNonCurrentLiabilities": "13129700000", "cashAndShortTermInvestments": "139500000", "commonStockSharesOutstanding": "225100000", "intangibleAssetsExcludingGoodwill": "2446600000", "cashAndCashEquivalentsAtCarryingValue": "139500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "115200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-223300000", "operatingCashflow": "407300000", "capitalExpenditures": "591700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162000000", "cashflowFromInvestment": "-599200000", "stockBasedCompensation": "15700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3881400000, "cost_of_revenue": 3299000000, "gross_profit": 582400000, "research_and_development": null, "selling_general_admin": 90000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 508000000, "depreciation_amortisation": 332700000, "ebitda": 840700000, "interest_expense": 175100000, "interest_income": null, "other_non_operating": null, "pretax_income": 332900000, "tax_provision": 53900000, "effective_tax_rate": null, "net_income": 217800000, "net_income_continuing_ops": 279000000, "net_income_to_common": 217800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139500000, "short_term_investments": 84200000, "net_receivables": 1241100000, "inventory": 536200000, "other_current_assets": null, "total_current_assets": 2139300000, "net_ppe": null, "goodwill": null, "intangible_assets": 2446600000, "goodwill_and_intangibles": 2446600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18050300000, "total_assets": 20189600000, "short_term_debt": 602000000, "accounts_payable": 1581300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2682100000, "long_term_debt": 12080000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13129700000, "total_liabilities": 15811800000, "total_debt": 12682000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 305500000, "total_equity": 2506100000, "shares_outstanding": 225100000, "operating_cash_flow": 407300000, "stock_based_compensation": 15700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 591700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -599200000, "dividends_paid": 115200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162000000, "free_cash_flow": 999000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "508000000", "ebitda": "840700000", "netIncome": "217800000", "grossProfit": "582400000", "depreciation": "None", "totalRevenue": "3881400000", "costOfRevenue": "3299000000", "interestIncome": "None", "incomeBeforeTax": "332900000", "interestExpense": "175100000", "operatingIncome": "492400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53900000", "reportedCurrency": "USD", "netInterestIncome": "-175100000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3299000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332700000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "279000000" }, "balance": { "goodwill": "None", "inventory": "536200000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "20189600000", "longTermDebt": "12080000000", "shortTermDebt": "602000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2446600000", "reportedCurrency": "USD", "retainedEarnings": "305500000", "totalLiabilities": "15811800000", "otherCurrentAssets": "222500000", "totalCurrentAssets": "2139300000", "currentLongTermDebt": "560000000", "longTermInvestments": "138300000", "shortTermInvestments": "84200000", "currentNetReceivables": "1241100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18050300000", "currentAccountsPayable": "1581300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15333500000", "shortLongTermDebtTotal": "12955900000", "totalShareholderEquity": "2506100000", "capitalLeaseObligations": "315900000", "otherCurrentLiabilities": "498800000", "totalCurrentLiabilities": "2682100000", "otherNonCurrentLiabilities": "15900000", "totalNonCurrentLiabilities": "13129700000", "cashAndShortTermInvestments": "139500000", "commonStockSharesOutstanding": "225100000", "intangibleAssetsExcludingGoodwill": "2446600000", "cashAndCashEquivalentsAtCarryingValue": "139500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "115200000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-223300000", "operatingCashflow": "407300000", "capitalExpenditures": "591700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162000000", "cashflowFromInvestment": "-599200000", "stockBasedCompensation": "15700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "income_statement": { "revenue": 3208700000, "cost_of_revenue": 2673600000, "gross_profit": 535100000, "ebit": 650500000, "ebitda": 984100000, "pretax_income": 483900000, "tax_provision": 96400000, "net_income": 325700000, "net_income_to_common": 325700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169400000, "total_current_assets": 1728800000, "total_assets": 19461800000, "short_term_debt": 586000000, "long_term_debt": 11588000000, "total_debt": 12174000000, "total_liabilities": 14921600000, "total_equity": 2675200000, "shares_outstanding": 226800000, "goodwill_and_intangibles": 2542600000 }, "cash_flow": { "operating_cash_flow": 676800000, "capital_expenditure": 598000000, "free_cash_flow": 1274800000, "dividends_paid": 114300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 342820, "ticker_id": 4024, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:01.166963+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "650500000", "ebitda": "984100000", "netIncome": "325700000", "grossProfit": "535100000", "depreciation": "None", "totalRevenue": "3208700000", "costOfRevenue": "2673600000", "interestIncome": "None", "incomeBeforeTax": "483900000", "interestExpense": "166600000", "operatingIncome": "454100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-166600000", "nonInterestIncome": "None", "operatingExpenses": "81000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2673600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333600000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "387500000" }, "balance": { "goodwill": "None", "inventory": "312300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19461800000", "longTermDebt": "11588000000", "shortTermDebt": "586000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2542600000", "reportedCurrency": "USD", "retainedEarnings": "199500000", "totalLiabilities": "14921600000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1728800000", "currentLongTermDebt": "547900000", "longTermInvestments": "131800000", "shortTermInvestments": "0", "currentNetReceivables": "988100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17733000000", "currentAccountsPayable": "1173300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890400000", "shortLongTermDebtTotal": "12438400000", "totalShareholderEquity": "2675200000", "capitalLeaseObligations": "302500000", "otherCurrentLiabilities": "561300000", "totalCurrentLiabilities": "2320600000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "12601000000", "cashAndShortTermInvestments": "169400000", "commonStockSharesOutstanding": "226800000", "intangibleAssetsExcludingGoodwill": "2542600000", "cashAndCashEquivalentsAtCarryingValue": "169400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387500000", "profitLoss": "None", "dividendPayout": "114300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-148300000", "operatingCashflow": "676800000", "capitalExpenditures": "598000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125400000", "cashflowFromInvestment": "-593800000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3208700000, "cost_of_revenue": 2673600000, "gross_profit": 535100000, "research_and_development": null, "selling_general_admin": 81000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 650500000, "depreciation_amortisation": 333600000, "ebitda": 984100000, "interest_expense": 166600000, "interest_income": null, "other_non_operating": null, "pretax_income": 483900000, "tax_provision": 96400000, "effective_tax_rate": null, "net_income": 325700000, "net_income_continuing_ops": 387500000, "net_income_to_common": 325700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169400000, "short_term_investments": 0, "net_receivables": 988100000, "inventory": 312300000, "other_current_assets": null, "total_current_assets": 1728800000, "net_ppe": null, "goodwill": null, "intangible_assets": 2542600000, "goodwill_and_intangibles": 2542600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17733000000, "total_assets": 19461800000, "short_term_debt": 586000000, "accounts_payable": 1173300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2320600000, "long_term_debt": 11588000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12601000000, "total_liabilities": 14921600000, "total_debt": 12174000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 199500000, "total_equity": 2675200000, "shares_outstanding": 226800000, "operating_cash_flow": 676800000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 598000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -593800000, "dividends_paid": 114300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125400000, "free_cash_flow": 1274800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "650500000", "ebitda": "984100000", "netIncome": "325700000", "grossProfit": "535100000", "depreciation": "None", "totalRevenue": "3208700000", "costOfRevenue": "2673600000", "interestIncome": "None", "incomeBeforeTax": "483900000", "interestExpense": "166600000", "operatingIncome": "454100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "96400000", "reportedCurrency": "USD", "netInterestIncome": "-166600000", "nonInterestIncome": "None", "operatingExpenses": "81000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2673600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333600000", "sellingGeneralAndAdministrative": "81000000", "netIncomeFromContinuingOperations": "387500000" }, "balance": { "goodwill": "None", "inventory": "312300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19461800000", "longTermDebt": "11588000000", "shortTermDebt": "586000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2542600000", "reportedCurrency": "USD", "retainedEarnings": "199500000", "totalLiabilities": "14921600000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1728800000", "currentLongTermDebt": "547900000", "longTermInvestments": "131800000", "shortTermInvestments": "0", "currentNetReceivables": "988100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17733000000", "currentAccountsPayable": "1173300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14890400000", "shortLongTermDebtTotal": "12438400000", "totalShareholderEquity": "2675200000", "capitalLeaseObligations": "302500000", "otherCurrentLiabilities": "561300000", "totalCurrentLiabilities": "2320600000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "12601000000", "cashAndShortTermInvestments": "169400000", "commonStockSharesOutstanding": "226800000", "intangibleAssetsExcludingGoodwill": "2542600000", "cashAndCashEquivalentsAtCarryingValue": "169400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387500000", "profitLoss": "None", "dividendPayout": "114300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-148300000", "operatingCashflow": "676800000", "capitalExpenditures": "598000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125400000", "cashflowFromInvestment": "-593800000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }