{ "ticker": { "uuid": "9c50c57f-7c89-4927-bac4-319795be470e", "symbol": "STLD", "name": "Steel Dynamics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/9c50c57f-7c89-4927-bac4-319795be470e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c50c57f-7c89-4927-bac4-319795be470e/" }, "ticker_metadata": { "id": 8402, "uuid": "9c50c57f-7c89-4927-bac4-319795be470e", "symbol": "STLD", "name": "Steel Dynamics Inc", "asset_type": "equity", "market_cap": 37238624000, "stock_exchange_id": 2, "industry": "Steel", "sector": "Basic Materials", "description": "Steel Dynamics, Inc., is a steel producer and metal recycler in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9c50c57f-7c89-4927-bac4-319795be470e", "symbol": "STLD", "name": "Steel Dynamics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/9c50c57f-7c89-4927-bac4-319795be470e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c50c57f-7c89-4927-bac4-319795be470e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.11, "quality": 0.21, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 268.5, "market_cap": 38877994500, "pe_ratio": 28.3392, "earnings_yield": 0.0353, "ebitda_to_ev": 0.0573, "shareholder_yield": 0.0076, "roe": 0.1497, "piotroski_f_score": 5, "momentum_12_1": 0.7839, "volatility_252d": 0.317 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:45.965096+00:00", "batch_id": "" }, "size": { "price_close": 268.5, "market_cap": 38877994500, "market_cap_usd": 38877994500, "enterprise_value": 42522260500, "shares_outstanding": 144797000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.3392, "pb_ratio": 4.2421, "ptbv_ratio": 4.6483, "ps_ratio": 2.0449, "pcf_ratio": 26.9006, "pfcf_ratio": 17.4674, "ev_ebitda": 17.4619, "ev_ebit": 22.8832, "ev_sales": 2.2366, "ev_fcf": 19.1047, "earnings_yield": 0.0353, "fcf_yield": 0.0523, "price_to_sales": 2.0449, "price_to_book": 4.2421, "price_to_cashflow": 26.9006, "ebitda_to_ev": 0.0573, "sales_yield": 0.4471 }, "yield": { "dividend_yield": 0.0076, "buyback_yield": 0, "shareholder_yield": 0.0076, "debt_paydown_yield": null, "total_yield": 0.0076 }, "quality": { "gross_margin": 0.14, "operating_margin": 0.0977, "net_margin": 0.0722, "ebitda_margin": 0.1281, "fcf_margin": 0.1171, "roe": 0.1497, "roa": 0.082, "roic": 0.106, "roc_greenblatt": null, "asset_turnover": 1.1371, "cash_conversion": 1.6224, "accruals_ratio": -0.0044, "sbc_to_revenue": 0.0036, "piotroski_f_score": 5, "altman_z_score": 6.2514, "earnings_stability_5y": 0.2719, "revenue_stability_5y": 0.2827, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1592, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8278, "net_debt_to_ebitda": 1.4965, "debt_to_assets": 0.2512, "interest_coverage": 20.3859, "current_ratio": 3.1304, "quick_ratio": 1.33, "net_debt": 3644266000, "local_beta": 0.0006, "volatility_252d": 0.317, "volatility_60d": 0.7231, "max_drawdown_12m": -0.1899, "risk_adjusted_momentum": 2.473 }, "growth": { "revenue_growth_1y": 0.1044, "revenue_growth_3y_cagr": -0.0653, "revenue_growth_5y_cagr": 0.1361, "eps_growth_1y": 0.1723, "eps_growth_3y_cagr": -0.3254, "eps_growth_5y_cagr": 0.1657, "fcf_growth_1y": -0.3532, "book_value_growth_1y": 0.0548, "revenue_growth": 0.1044, "earnings_growth": 0.1723 }, "momentum": { "price_return_1m": 0.1421, "price_return_3m": 0.4828, "price_return_6m": 0.6347, "price_return_9m": 1.0133, "price_return_12m": 1.0374, "price_return_12m_ex1m": 0.7839, "momentum_6m": 0.6347, "momentum_12m": 1.0374, "momentum_12_1": 0.7839, "distance_from_52w_high": 0, "distance_from_52w_low": 1.215, "relative_strength": 0.8794 }, "raw_ttm": { "revenue_ttm": 19012244000, "gross_profit_ttm": 2661643000, "ebit_ttm": 1858232000, "ebitda_ttm": 2435146000, "net_income_ttm": 1371880000, "eps_diluted_ttm": 9.4745, "operating_cash_flow_ttm": 1445247000, "capital_expenditure_ttm": 780498000, "fcf_ttm": 2225745000, "dividends_paid_ttm": 294132000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91153000, "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_current_liabilities": 2170719000, "net_ppe": null, "total_assets": 16720219000, "total_debt": 4200793000, "total_equity": 9164858000, "net_working_capital": 4090048000, "book_value_per_share": 63.2945, "retained_earnings": 16015823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8363898000, "tangible_book_per_share": 57.7629 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 49, "rank_pcf": 84, "rank_ev_ebitda": 71, "rank_ev_ebit": 74, "rank_earnings_yield": 68, "rank_fcf_yield": 66, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 55, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 12 }, "composites": { "value_composite": 89, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 19, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.152, "os_score": 0.17, "value_percentile": 0.11, "quality_percentile": 0.21, "momentum_percentile": 0.91, "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": 90, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2846, "ticker_id": 8402, "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": "2026-06-07T06:50:45.965096+00:00", "batch_id": "", "os_score_delta": null, "price_close": 268.5, "market_cap": 38877994500, "market_cap_usd": 38877994500, "enterprise_value": 42522260500, "shares_outstanding": 144797000, "fx_rate_to_usd": null, "pe_ratio": 28.33920933, "pb_ratio": 4.24207276, "ptbv_ratio": 4.64831045, "ps_ratio": 2.04489247, "pcf_ratio": 26.90058827, "pfcf_ratio": 17.46740732, "ev_ebitda": 17.46189366, "ev_ebit": 22.8831817, "ev_sales": 2.23657242, "ev_fcf": 19.10473145, "earnings_yield": 0.0352868, "fcf_yield": 0.05234305, "dividend_yield": 0.00756551, "buyback_yield": 0, "shareholder_yield": 0.00756551, "debt_paydown_yield": null, "total_yield": 0.00756551, "gross_margin": 0.13999626, "operating_margin": 0.0977387, "net_margin": 0.07215771, "ebitda_margin": 0.12808304, "fcf_margin": 0.11706903, "roe": 0.14968917, "roa": 0.08204916, "roic": 0.10597195, "roc_greenblatt": null, "asset_turnover": 1.13708104, "cash_conversion": 1.62240502, "accruals_ratio": -0.00438792, "sbc_to_revenue": 0.00364996, "debt_to_equity": 0.8278161, "net_debt_to_ebitda": 1.49652875, "debt_to_assets": 0.25124031, "interest_coverage": 20.38585675, "current_ratio": 3.13037754, "quick_ratio": 1.32999711, "net_debt": 3644266000, "revenue_growth_1y": 0.10436255, "revenue_growth_3y_cagr": -0.06533213, "revenue_growth_5y_cagr": 0.13614768, "eps_growth_1y": 0.17230253, "eps_growth_3y_cagr": -0.32544696, "eps_growth_5y_cagr": 0.16569522, "fcf_growth_1y": -0.35318624, "book_value_growth_1y": 0.05479714, "piotroski_f_score": 5, "altman_z_score": 6.2513955, "earnings_stability_5y": 0.271858, "revenue_stability_5y": 0.282715, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14206721, "price_return_3m": 0.48279625, "price_return_6m": 0.63470021, "price_return_9m": 1.01332318, "price_return_12m": 1.03738004, "price_return_12m_ex1m": 0.78394059, "distance_from_52w_high": 0, "distance_from_52w_low": 1.21503402, "relative_strength": 0.87943899, "local_beta": 0.0006, "volatility_252d": 0.316994, "volatility_60d": 0.723112, "max_drawdown_12m": -0.18993012, "revenue_ttm": 19012244000, "gross_profit_ttm": 2661643000, "ebit_ttm": 1858232000, "ebitda_ttm": 2435146000, "net_income_ttm": 1371880000, "eps_diluted_ttm": 9.47450569, "operating_cash_flow_ttm": 1445247000, "capital_expenditure_ttm": 780498000, "fcf_ttm": 2225745000, "dividends_paid_ttm": 294132000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91153000, "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_current_liabilities": 2170719000, "net_ppe": null, "total_assets": 16720219000, "total_debt": 4200793000, "total_equity": 9164858000, "net_working_capital": 4090048000, "book_value_per_share": 63.29452958, "retained_earnings": 16015823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8363898000, "tangible_book_per_share": 57.76292326, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 49, "rank_pcf": 84, "rank_ev_ebitda": 71, "rank_ev_ebit": 74, "rank_earnings_yield": 68, "rank_fcf_yield": 66, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 55, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 12, "value_composite": 89, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 19, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "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": 268.5, "os": 0.17, "value": 0.11, "quality": 0.21, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 28.3392, "earnings_yield": 0.0353, "shareholder_yield": 0.0076, "roe": 0.1497, "momentum_12_1": 0.7839, "complete_fields": { "id": 2846, "ticker_id": 8402, "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": "2026-06-07T06:50:45.965096+00:00", "batch_id": "", "os_score_delta": null, "price_close": 268.5, "market_cap": 38877994500, "market_cap_usd": 38877994500, "enterprise_value": 42522260500, "shares_outstanding": 144797000, "fx_rate_to_usd": null, "pe_ratio": 28.33920933, "pb_ratio": 4.24207276, "ptbv_ratio": 4.64831045, "ps_ratio": 2.04489247, "pcf_ratio": 26.90058827, "pfcf_ratio": 17.46740732, "ev_ebitda": 17.46189366, "ev_ebit": 22.8831817, "ev_sales": 2.23657242, "ev_fcf": 19.10473145, "earnings_yield": 0.0352868, "fcf_yield": 0.05234305, "dividend_yield": 0.00756551, "buyback_yield": 0, "shareholder_yield": 0.00756551, "debt_paydown_yield": null, "total_yield": 0.00756551, "gross_margin": 0.13999626, "operating_margin": 0.0977387, "net_margin": 0.07215771, "ebitda_margin": 0.12808304, "fcf_margin": 0.11706903, "roe": 0.14968917, "roa": 0.08204916, "roic": 0.10597195, "roc_greenblatt": null, "asset_turnover": 1.13708104, "cash_conversion": 1.62240502, "accruals_ratio": -0.00438792, "sbc_to_revenue": 0.00364996, "debt_to_equity": 0.8278161, "net_debt_to_ebitda": 1.49652875, "debt_to_assets": 0.25124031, "interest_coverage": 20.38585675, "current_ratio": 3.13037754, "quick_ratio": 1.32999711, "net_debt": 3644266000, "revenue_growth_1y": 0.10436255, "revenue_growth_3y_cagr": -0.06533213, "revenue_growth_5y_cagr": 0.13614768, "eps_growth_1y": 0.17230253, "eps_growth_3y_cagr": -0.32544696, "eps_growth_5y_cagr": 0.16569522, "fcf_growth_1y": -0.35318624, "book_value_growth_1y": 0.05479714, "piotroski_f_score": 5, "altman_z_score": 6.2513955, "earnings_stability_5y": 0.271858, "revenue_stability_5y": 0.282715, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14206721, "price_return_3m": 0.48279625, "price_return_6m": 0.63470021, "price_return_9m": 1.01332318, "price_return_12m": 1.03738004, "price_return_12m_ex1m": 0.78394059, "distance_from_52w_high": 0, "distance_from_52w_low": 1.21503402, "relative_strength": 0.87943899, "local_beta": 0.0006, "volatility_252d": 0.316994, "volatility_60d": 0.723112, "max_drawdown_12m": -0.18993012, "revenue_ttm": 19012244000, "gross_profit_ttm": 2661643000, "ebit_ttm": 1858232000, "ebitda_ttm": 2435146000, "net_income_ttm": 1371880000, "eps_diluted_ttm": 9.47450569, "operating_cash_flow_ttm": 1445247000, "capital_expenditure_ttm": 780498000, "fcf_ttm": 2225745000, "dividends_paid_ttm": 294132000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91153000, "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_current_liabilities": 2170719000, "net_ppe": null, "total_assets": 16720219000, "total_debt": 4200793000, "total_equity": 9164858000, "net_working_capital": 4090048000, "book_value_per_share": 63.29452958, "retained_earnings": 16015823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8363898000, "tangible_book_per_share": 57.76292326, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 67, "rank_ps": 49, "rank_pcf": 84, "rank_ev_ebitda": 71, "rank_ev_ebit": 74, "rank_earnings_yield": 68, "rank_fcf_yield": 66, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 28, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 89, "rank_fcf_margin": 66, "rank_piotroski": 55, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 34, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 12, "value_composite": 89, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 19, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": 948025000, "free_cash_flow": 2397559000, "dividends_paid": 291176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177318, "ticker_id": 8402, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1563014000", "ebitda": "2114404000", "netIncome": "1185595000", "grossProfit": "2364280000", "depreciation": "None", "totalRevenue": "18176581000", "costOfRevenue": "15812301000", "interestIncome": "None", "incomeBeforeTax": "1492971000", "interestExpense": "70043000", "operatingIncome": "1475986000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "305660000", "reportedCurrency": "USD", "netInterestIncome": "-70043000", "nonInterestIncome": "None", "operatingExpenses": "888294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15812301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551390000", "sellingGeneralAndAdministrative": "765308000", "netIncomeFromContinuingOperations": "1187311000" }, "balance": { "goodwill": "477471000", "inventory": "3738516000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16412854000", "longTermDebt": "4176508000", "shortTermDebt": "34655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "331290000", "reportedCurrency": "USD", "retainedEarnings": "15689042000", "totalLiabilities": "7482443000", "otherCurrentAssets": "293117000", "totalCurrentAssets": "6484171000", "currentLongTermDebt": "34655000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1682660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9928683000", "currentAccountsPayable": "1231358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4211163000", "totalShareholderEquity": "8957182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "856241000", "totalCurrentLiabilities": "2122254000", "otherNonCurrentLiabilities": "186232000", "totalNonCurrentLiabilities": "5360189000", "cashAndShortTermInvestments": "769878000", "commonStockSharesOutstanding": "148404000", "intangibleAssetsExcludingGoodwill": "331290000", "cashAndCashEquivalentsAtCarryingValue": "769878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1185595000", "profitLoss": "None", "dividendPayout": "291176000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-423435000", "operatingCashflow": "1449534000", "capitalExpenditures": "948025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294315000", "cashflowFromInvestment": "-974957000", "stockBasedCompensation": "68983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "291176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "research_and_development": null, "selling_general_admin": 765308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1563014000, "depreciation_amortisation": 551390000, "ebitda": 2114404000, "interest_expense": 70043000, "interest_income": null, "other_non_operating": null, "pretax_income": 1492971000, "tax_provision": 305660000, "effective_tax_rate": null, "net_income": 1185595000, "net_income_continuing_ops": 1187311000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 769878000, "short_term_investments": 0, "net_receivables": 1682660000, "inventory": 3738516000, "other_current_assets": null, "total_current_assets": 6484171000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 331290000, "goodwill_and_intangibles": 808761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9928683000, "total_assets": 16412854000, "short_term_debt": 34655000, "accounts_payable": 1231358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2122254000, "long_term_debt": 4176508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5360189000, "total_liabilities": 7482443000, "total_debt": 4211163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15689042000, "total_equity": 8957182000, "shares_outstanding": 148404000, "operating_cash_flow": 1449534000, "stock_based_compensation": 68983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 948025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -974957000, "dividends_paid": 291176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294315000, "free_cash_flow": 2397559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1563014000", "ebitda": "2114404000", "netIncome": "1185595000", "grossProfit": "2364280000", "depreciation": "None", "totalRevenue": "18176581000", "costOfRevenue": "15812301000", "interestIncome": "None", "incomeBeforeTax": "1492971000", "interestExpense": "70043000", "operatingIncome": "1475986000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "305660000", "reportedCurrency": "USD", "netInterestIncome": "-70043000", "nonInterestIncome": "None", "operatingExpenses": "888294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15812301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551390000", "sellingGeneralAndAdministrative": "765308000", "netIncomeFromContinuingOperations": "1187311000" }, "balance": { "goodwill": "477471000", "inventory": "3738516000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16412854000", "longTermDebt": "4176508000", "shortTermDebt": "34655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "331290000", "reportedCurrency": "USD", "retainedEarnings": "15689042000", "totalLiabilities": "7482443000", "otherCurrentAssets": "293117000", "totalCurrentAssets": "6484171000", "currentLongTermDebt": "34655000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1682660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9928683000", "currentAccountsPayable": "1231358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4211163000", "totalShareholderEquity": "8957182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "856241000", "totalCurrentLiabilities": "2122254000", "otherNonCurrentLiabilities": "186232000", "totalNonCurrentLiabilities": "5360189000", "cashAndShortTermInvestments": "769878000", "commonStockSharesOutstanding": "148404000", "intangibleAssetsExcludingGoodwill": "331290000", "cashAndCashEquivalentsAtCarryingValue": "769878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1185595000", "profitLoss": "None", "dividendPayout": "291176000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-423435000", "operatingCashflow": "1449534000", "capitalExpenditures": "948025000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294315000", "cashflowFromInvestment": "-974957000", "stockBasedCompensation": "68983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "291176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551390000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 17540390000, "cost_of_revenue": 14737804000, "gross_profit": 2802586000, "ebit": 2039228000, "ebitda": 2518135000, "pretax_income": 1982881000, "tax_provision": 432925000, "net_income": 1537134000, "net_income_to_common": 1537134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589464000, "total_current_assets": 5431338000, "total_assets": 14935233000, "short_term_debt": 446905000, "long_term_debt": 2804017000, "total_debt": 3250922000, "total_liabilities": 5989987000, "total_equity": 8934287000, "shares_outstanding": 156136000, "goodwill_and_intangibles": 704705000 }, "cash_flow": { "operating_cash_flow": 1844503000, "capital_expenditure": 1868006000, "free_cash_flow": 3712509000, "dividends_paid": 282616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177323, "ticker_id": 8402, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2039228000", "ebitda": "2518135000", "netIncome": "1537134000", "grossProfit": "2802586000", "depreciation": "None", "totalRevenue": "17540390000", "costOfRevenue": "14737804000", "interestIncome": "None", "incomeBeforeTax": "1982881000", "interestExpense": "56347000", "operatingIncome": "1943037000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "432925000", "reportedCurrency": "USD", "netInterestIncome": "-56347000", "nonInterestIncome": "None", "operatingExpenses": "859549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14737804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "478907000", "sellingGeneralAndAdministrative": "664119000", "netIncomeFromContinuingOperations": "1549956000" }, "balance": { "goodwill": "477471000", "inventory": "3113733000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "14935233000", "longTermDebt": "2804017000", "shortTermDebt": "446905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "227234000", "reportedCurrency": "USD", "retainedEarnings": "14798082000", "totalLiabilities": "5989987000", "otherCurrentAssets": "163131000", "totalCurrentAssets": "5431338000", "currentLongTermDebt": "426990000", "longTermInvestments": "None", "shortTermInvestments": "147811000", "currentNetReceivables": "1417199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9503895000", "currentAccountsPayable": "979912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345339000", "totalShareholderEquity": "8934287000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719983000", "totalCurrentLiabilities": "2150583000", "otherNonCurrentLiabilities": "133201000", "totalNonCurrentLiabilities": "3839404000", "cashAndShortTermInvestments": "589464000", "commonStockSharesOutstanding": "156136000", "intangibleAssetsExcludingGoodwill": "227234000", "cashAndCashEquivalentsAtCarryingValue": "589464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1549956000", "profitLoss": "None", "dividendPayout": "282616000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-221036000", "operatingCashflow": "1844503000", "capitalExpenditures": "1868006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1352597000", "cashflowFromInvestment": "-1303360000", "stockBasedCompensation": "66589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1212164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17540390000, "cost_of_revenue": 14737804000, "gross_profit": 2802586000, "research_and_development": null, "selling_general_admin": 664119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2039228000, "depreciation_amortisation": 478907000, "ebitda": 2518135000, "interest_expense": 56347000, "interest_income": null, "other_non_operating": null, "pretax_income": 1982881000, "tax_provision": 432925000, "effective_tax_rate": null, "net_income": 1537134000, "net_income_continuing_ops": 1549956000, "net_income_to_common": 1537134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 589464000, "short_term_investments": 147811000, "net_receivables": 1417199000, "inventory": 3113733000, "other_current_assets": null, "total_current_assets": 5431338000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 227234000, "goodwill_and_intangibles": 704705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9503895000, "total_assets": 14935233000, "short_term_debt": 446905000, "accounts_payable": 979912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2150583000, "long_term_debt": 2804017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3839404000, "total_liabilities": 5989987000, "total_debt": 3250922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14798082000, "total_equity": 8934287000, "shares_outstanding": 156136000, "operating_cash_flow": 1844503000, "stock_based_compensation": 66589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1868006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1303360000, "dividends_paid": 282616000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1352597000, "free_cash_flow": 3712509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2039228000", "ebitda": "2518135000", "netIncome": "1537134000", "grossProfit": "2802586000", "depreciation": "None", "totalRevenue": "17540390000", "costOfRevenue": "14737804000", "interestIncome": "None", "incomeBeforeTax": "1982881000", "interestExpense": "56347000", "operatingIncome": "1943037000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "432925000", "reportedCurrency": "USD", "netInterestIncome": "-56347000", "nonInterestIncome": "None", "operatingExpenses": "859549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14737804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "478907000", "sellingGeneralAndAdministrative": "664119000", "netIncomeFromContinuingOperations": "1549956000" }, "balance": { "goodwill": "477471000", "inventory": "3113733000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "14935233000", "longTermDebt": "2804017000", "shortTermDebt": "446905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "227234000", "reportedCurrency": "USD", "retainedEarnings": "14798082000", "totalLiabilities": "5989987000", "otherCurrentAssets": "163131000", "totalCurrentAssets": "5431338000", "currentLongTermDebt": "426990000", "longTermInvestments": "None", "shortTermInvestments": "147811000", "currentNetReceivables": "1417199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9503895000", "currentAccountsPayable": "979912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3345339000", "totalShareholderEquity": "8934287000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719983000", "totalCurrentLiabilities": "2150583000", "otherNonCurrentLiabilities": "133201000", "totalNonCurrentLiabilities": "3839404000", "cashAndShortTermInvestments": "589464000", "commonStockSharesOutstanding": "156136000", "intangibleAssetsExcludingGoodwill": "227234000", "cashAndCashEquivalentsAtCarryingValue": "589464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1549956000", "profitLoss": "None", "dividendPayout": "282616000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-221036000", "operatingCashflow": "1844503000", "capitalExpenditures": "1868006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1352597000", "cashflowFromInvestment": "-1303360000", "stockBasedCompensation": "66589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282616000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1212164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478907000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 18795316000, "cost_of_revenue": 14749433000, "gross_profit": 4045883000, "ebit": 3151181000, "ebitda": 3151181000, "pretax_income": 3218943000, "tax_provision": 751611000, "net_income": 2450882000, "net_income_to_common": 2450882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400887000, "total_current_assets": 6787826000, "total_assets": 14908420000, "short_term_debt": 459987000, "long_term_debt": 2611069000, "total_debt": 3071056000, "total_liabilities": 6068893000, "total_equity": 8866666000, "shares_outstanding": 167431000, "goodwill_and_intangibles": 735230000 }, "cash_flow": { "operating_cash_flow": 3519928000, "capital_expenditure": 1657905000, "free_cash_flow": 5177833000, "dividends_paid": 271317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177328, "ticker_id": 8402, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3151181000", "ebitda": "3151181000", "netIncome": "2450882000", "grossProfit": "4045883000", "depreciation": "None", "totalRevenue": "18795316000", "costOfRevenue": "14749433000", "interestIncome": "None", "incomeBeforeTax": "3218943000", "interestExpense": "76484000", "operatingIncome": "3151181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "751611000", "reportedCurrency": "USD", "netInterestIncome": "-85544000", "nonInterestIncome": "None", "operatingExpenses": "588621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14749433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437804000", "sellingGeneralAndAdministrative": "574016000", "netIncomeFromContinuingOperations": "2679303000" }, "balance": { "goodwill": "477471000", "inventory": "2894632000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "14908420000", "longTermDebt": "2611069000", "shortTermDebt": "459987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257759000", "reportedCurrency": "USD", "retainedEarnings": "13545590000", "totalLiabilities": "6068893000", "otherCurrentAssets": "162790000", "totalCurrentAssets": "6787826000", "currentLongTermDebt": "459987000", "longTermInvestments": "None", "shortTermInvestments": "721210000", "currentNetReceivables": "1608307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8120594000", "currentAccountsPayable": "1088330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3071056000", "totalShareholderEquity": "8866666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778455000", "totalCurrentLiabilities": "2332296000", "otherNonCurrentLiabilities": "180760000", "totalNonCurrentLiabilities": "3736597000", "cashAndShortTermInvestments": "1400887000", "commonStockSharesOutstanding": "167431000", "intangibleAssetsExcludingGoodwill": "257759000", "cashAndCashEquivalentsAtCarryingValue": "1400887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2450882000", "profitLoss": "None", "dividendPayout": "271317000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "232282000", "operatingCashflow": "3519928000", "capitalExpenditures": "1657905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1777134000", "cashflowFromInvestment": "-1970249000", "stockBasedCompensation": "61744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1452203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18795316000, "cost_of_revenue": 14749433000, "gross_profit": 4045883000, "research_and_development": null, "selling_general_admin": 574016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3151181000, "depreciation_amortisation": 437804000, "ebitda": 3151181000, "interest_expense": 76484000, "interest_income": null, "other_non_operating": null, "pretax_income": 3218943000, "tax_provision": 751611000, "effective_tax_rate": null, "net_income": 2450882000, "net_income_continuing_ops": 2679303000, "net_income_to_common": 2450882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400887000, "short_term_investments": 721210000, "net_receivables": 1608307000, "inventory": 2894632000, "other_current_assets": null, "total_current_assets": 6787826000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 257759000, "goodwill_and_intangibles": 735230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8120594000, "total_assets": 14908420000, "short_term_debt": 459987000, "accounts_payable": 1088330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2332296000, "long_term_debt": 2611069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3736597000, "total_liabilities": 6068893000, "total_debt": 3071056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13545590000, "total_equity": 8866666000, "shares_outstanding": 167431000, "operating_cash_flow": 3519928000, "stock_based_compensation": 61744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1657905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1970249000, "dividends_paid": 271317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1777134000, "free_cash_flow": 5177833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3151181000", "ebitda": "3151181000", "netIncome": "2450882000", "grossProfit": "4045883000", "depreciation": "None", "totalRevenue": "18795316000", "costOfRevenue": "14749433000", "interestIncome": "None", "incomeBeforeTax": "3218943000", "interestExpense": "76484000", "operatingIncome": "3151181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "751611000", "reportedCurrency": "USD", "netInterestIncome": "-85544000", "nonInterestIncome": "None", "operatingExpenses": "588621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14749433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "437804000", "sellingGeneralAndAdministrative": "574016000", "netIncomeFromContinuingOperations": "2679303000" }, "balance": { "goodwill": "477471000", "inventory": "2894632000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "14908420000", "longTermDebt": "2611069000", "shortTermDebt": "459987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257759000", "reportedCurrency": "USD", "retainedEarnings": "13545590000", "totalLiabilities": "6068893000", "otherCurrentAssets": "162790000", "totalCurrentAssets": "6787826000", "currentLongTermDebt": "459987000", "longTermInvestments": "None", "shortTermInvestments": "721210000", "currentNetReceivables": "1608307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8120594000", "currentAccountsPayable": "1088330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3071056000", "totalShareholderEquity": "8866666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778455000", "totalCurrentLiabilities": "2332296000", "otherNonCurrentLiabilities": "180760000", "totalNonCurrentLiabilities": "3736597000", "cashAndShortTermInvestments": "1400887000", "commonStockSharesOutstanding": "167431000", "intangibleAssetsExcludingGoodwill": "257759000", "cashAndCashEquivalentsAtCarryingValue": "1400887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2450882000", "profitLoss": "None", "dividendPayout": "271317000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "232282000", "operatingCashflow": "3519928000", "capitalExpenditures": "1657905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1777134000", "cashflowFromInvestment": "-1970249000", "stockBasedCompensation": "61744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1452203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "437804000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 22260774000, "cost_of_revenue": 16142943000, "gross_profit": 6117831000, "ebit": 5112607000, "ebitda": 5496809000, "pretax_income": 5021069000, "tax_provision": 1141577000, "net_income": 3862674000, "net_income_to_common": 3862674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1628417000, "total_current_assets": 7638018000, "total_assets": 14159984000, "short_term_debt": 57334000, "long_term_debt": 3013241000, "total_debt": 3070575000, "total_liabilities": 6064179000, "total_equity": 8130357000, "shares_outstanding": 184622000, "goodwill_and_intangibles": 769574000 }, "cash_flow": { "operating_cash_flow": 4460403000, "capital_expenditure": 908902000, "free_cash_flow": 5369305000, "dividends_paid": 237163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177333, "ticker_id": 8402, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5112607000", "ebitda": "5496809000", "netIncome": "3862674000", "grossProfit": "6117831000", "depreciation": "None", "totalRevenue": "22260774000", "costOfRevenue": "16142943000", "interestIncome": "None", "incomeBeforeTax": "5021069000", "interestExpense": "91538000", "operatingIncome": "5091822000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1141577000", "reportedCurrency": "USD", "netInterestIncome": "-91538000", "nonInterestIncome": "None", "operatingExpenses": "1026009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384202000", "sellingGeneralAndAdministrative": "545621000", "netIncomeFromContinuingOperations": "3879492000" }, "balance": { "goodwill": "502067000", "inventory": "3129964000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14159984000", "longTermDebt": "3013241000", "shortTermDebt": "57334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "267507000", "reportedCurrency": "USD", "retainedEarnings": "11375765000", "totalLiabilities": "6064179000", "otherCurrentAssets": "195371000", "totalCurrentAssets": "7638018000", "currentLongTermDebt": "57334000", "longTermInvestments": "None", "shortTermInvestments": "628215000", "currentNetReceivables": "2056051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6521966000", "currentAccountsPayable": "1017238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5484303000", "shortLongTermDebtTotal": "3070575000", "totalShareholderEquity": "8130357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "951204000", "totalCurrentLiabilities": "2032296000", "otherNonCurrentLiabilities": "129539000", "totalNonCurrentLiabilities": "4031883000", "cashAndShortTermInvestments": "1628417000", "commonStockSharesOutstanding": "184622000", "intangibleAssetsExcludingGoodwill": "267507000", "cashAndCashEquivalentsAtCarryingValue": "1628417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3879492000", "profitLoss": "None", "dividendPayout": "237163000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "413262000", "operatingCashflow": "4460403000", "capitalExpenditures": "908902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2196584000", "cashflowFromInvestment": "-1879269000", "stockBasedCompensation": "59240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22260774000, "cost_of_revenue": 16142943000, "gross_profit": 6117831000, "research_and_development": null, "selling_general_admin": 545621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5112607000, "depreciation_amortisation": 384202000, "ebitda": 5496809000, "interest_expense": 91538000, "interest_income": null, "other_non_operating": null, "pretax_income": 5021069000, "tax_provision": 1141577000, "effective_tax_rate": null, "net_income": 3862674000, "net_income_continuing_ops": 3879492000, "net_income_to_common": 3862674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1628417000, "short_term_investments": 628215000, "net_receivables": 2056051000, "inventory": 3129964000, "other_current_assets": null, "total_current_assets": 7638018000, "net_ppe": null, "goodwill": 502067000, "intangible_assets": 267507000, "goodwill_and_intangibles": 769574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6521966000, "total_assets": 14159984000, "short_term_debt": 57334000, "accounts_payable": 1017238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2032296000, "long_term_debt": 3013241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4031883000, "total_liabilities": 6064179000, "total_debt": 3070575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11375765000, "total_equity": 8130357000, "shares_outstanding": 184622000, "operating_cash_flow": 4460403000, "stock_based_compensation": 59240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 908902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1879269000, "dividends_paid": 237163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2196584000, "free_cash_flow": 5369305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5112607000", "ebitda": "5496809000", "netIncome": "3862674000", "grossProfit": "6117831000", "depreciation": "None", "totalRevenue": "22260774000", "costOfRevenue": "16142943000", "interestIncome": "None", "incomeBeforeTax": "5021069000", "interestExpense": "91538000", "operatingIncome": "5091822000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1141577000", "reportedCurrency": "USD", "netInterestIncome": "-91538000", "nonInterestIncome": "None", "operatingExpenses": "1026009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384202000", "sellingGeneralAndAdministrative": "545621000", "netIncomeFromContinuingOperations": "3879492000" }, "balance": { "goodwill": "502067000", "inventory": "3129964000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14159984000", "longTermDebt": "3013241000", "shortTermDebt": "57334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "267507000", "reportedCurrency": "USD", "retainedEarnings": "11375765000", "totalLiabilities": "6064179000", "otherCurrentAssets": "195371000", "totalCurrentAssets": "7638018000", "currentLongTermDebt": "57334000", "longTermInvestments": "None", "shortTermInvestments": "628215000", "currentNetReceivables": "2056051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6521966000", "currentAccountsPayable": "1017238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5484303000", "shortLongTermDebtTotal": "3070575000", "totalShareholderEquity": "8130357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "951204000", "totalCurrentLiabilities": "2032296000", "otherNonCurrentLiabilities": "129539000", "totalNonCurrentLiabilities": "4031883000", "cashAndShortTermInvestments": "1628417000", "commonStockSharesOutstanding": "184622000", "intangibleAssetsExcludingGoodwill": "267507000", "cashAndCashEquivalentsAtCarryingValue": "1628417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3879492000", "profitLoss": "None", "dividendPayout": "237163000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "413262000", "operatingCashflow": "4460403000", "capitalExpenditures": "908902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2196584000", "cashflowFromInvestment": "-1879269000", "stockBasedCompensation": "59240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384202000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 18408850000, "cost_of_revenue": 13046426000, "gross_profit": 5362424000, "ebit": 4266279000, "ebitda": 4613932000, "pretax_income": 4209070000, "tax_provision": 962256000, "net_income": 3214066000, "net_income_to_common": 3214066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1243868000, "total_current_assets": 6901023000, "total_assets": 12531234000, "short_term_debt": 97174000, "long_term_debt": 3008702000, "total_debt": 3105876000, "total_liabilities": 6211063000, "total_equity": 6304641000, "shares_outstanding": 206615000, "goodwill_and_intangibles": 749180000 }, "cash_flow": { "operating_cash_flow": 2204136000, "capital_expenditure": 1006239000, "free_cash_flow": 3210375000, "dividends_paid": 212968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177338, "ticker_id": 8402, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4266279000", "ebitda": "4613932000", "netIncome": "3214066000", "grossProfit": "5362424000", "depreciation": "None", "totalRevenue": "18408850000", "costOfRevenue": "13046426000", "interestIncome": "None", "incomeBeforeTax": "4209070000", "interestExpense": "57209000", "operatingIncome": "4301105000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "962256000", "reportedCurrency": "USD", "netInterestIncome": "-57209000", "nonInterestIncome": "None", "operatingExpenses": "1061319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-34826000", "costofGoodsAndServicesSold": "13046426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347653000", "sellingGeneralAndAdministrative": "643976000", "netIncomeFromContinuingOperations": "3246814000" }, "balance": { "goodwill": "453835000", "inventory": "3531130000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "12531234000", "longTermDebt": "3008702000", "shortTermDebt": "97174000", "treasuryStock": "-2674267000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "295345000", "reportedCurrency": "USD", "retainedEarnings": "7761417000", "totalLiabilities": "6211063000", "otherCurrentAssets": "209591000", "totalCurrentAssets": "6901023000", "currentLongTermDebt": "97174000", "longTermInvestments": "None", "shortTermInvestments": "351005", "currentNetReceivables": "1916434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5630211000", "currentAccountsPayable": "1280555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4751430000", "shortLongTermDebtTotal": "3105876000", "totalShareholderEquity": "6304641000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "835894000", "totalCurrentLiabilities": "2227369000", "otherNonCurrentLiabilities": "120087000", "totalNonCurrentLiabilities": "3983694000", "cashAndShortTermInvestments": "1243868000", "commonStockSharesOutstanding": "206615000", "intangibleAssetsExcludingGoodwill": "295345000", "cashAndCashEquivalentsAtCarryingValue": "1243868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3246814000", "profitLoss": "None", "dividendPayout": "212968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1685834000", "operatingCashflow": "2204136000", "capitalExpenditures": "1006239000", "changeInReceivables": "-944516000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1329469000", "cashflowFromInvestment": "-999420000", "stockBasedCompensation": "57715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1060632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18408850000, "cost_of_revenue": 13046426000, "gross_profit": 5362424000, "research_and_development": null, "selling_general_admin": 643976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4266279000, "depreciation_amortisation": 347653000, "ebitda": 4613932000, "interest_expense": 57209000, "interest_income": null, "other_non_operating": null, "pretax_income": 4209070000, "tax_provision": 962256000, "effective_tax_rate": null, "net_income": 3214066000, "net_income_continuing_ops": 3246814000, "net_income_to_common": 3214066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1243868000, "short_term_investments": 351005, "net_receivables": 1916434000, "inventory": 3531130000, "other_current_assets": null, "total_current_assets": 6901023000, "net_ppe": null, "goodwill": 453835000, "intangible_assets": 295345000, "goodwill_and_intangibles": 749180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5630211000, "total_assets": 12531234000, "short_term_debt": 97174000, "accounts_payable": 1280555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2227369000, "long_term_debt": 3008702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3983694000, "total_liabilities": 6211063000, "total_debt": 3105876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7761417000, "total_equity": 6304641000, "shares_outstanding": 206615000, "operating_cash_flow": 2204136000, "stock_based_compensation": 57715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1006239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -999420000, "dividends_paid": 212968000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1329469000, "free_cash_flow": 3210375000, "net_change_in_cash": -124753000 }, "raw_data": { "income": { "ebit": "4266279000", "ebitda": "4613932000", "netIncome": "3214066000", "grossProfit": "5362424000", "depreciation": "None", "totalRevenue": "18408850000", "costOfRevenue": "13046426000", "interestIncome": "None", "incomeBeforeTax": "4209070000", "interestExpense": "57209000", "operatingIncome": "4301105000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "962256000", "reportedCurrency": "USD", "netInterestIncome": "-57209000", "nonInterestIncome": "None", "operatingExpenses": "1061319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-34826000", "costofGoodsAndServicesSold": "13046426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347653000", "sellingGeneralAndAdministrative": "643976000", "netIncomeFromContinuingOperations": "3246814000" }, "balance": { "goodwill": "453835000", "inventory": "3531130000", "commonStock": "649000", "currentDebt": "None", "investments": "None", "totalAssets": "12531234000", "longTermDebt": "3008702000", "shortTermDebt": "97174000", "treasuryStock": "-2674267000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "295345000", "reportedCurrency": "USD", "retainedEarnings": "7761417000", "totalLiabilities": "6211063000", "otherCurrentAssets": "209591000", "totalCurrentAssets": "6901023000", "currentLongTermDebt": "97174000", "longTermInvestments": "None", "shortTermInvestments": "351005", "currentNetReceivables": "1916434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5630211000", "currentAccountsPayable": "1280555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4751430000", "shortLongTermDebtTotal": "3105876000", "totalShareholderEquity": "6304641000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "835894000", "totalCurrentLiabilities": "2227369000", "otherNonCurrentLiabilities": "120087000", "totalNonCurrentLiabilities": "3983694000", "cashAndShortTermInvestments": "1243868000", "commonStockSharesOutstanding": "206615000", "intangibleAssetsExcludingGoodwill": "295345000", "cashAndCashEquivalentsAtCarryingValue": "1243868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3246814000", "profitLoss": "None", "dividendPayout": "212968000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1685834000", "operatingCashflow": "2204136000", "capitalExpenditures": "1006239000", "changeInReceivables": "-944516000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1329469000", "cashflowFromInvestment": "-999420000", "stockBasedCompensation": "57715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "212968000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124753000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1060632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347653000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 9601482000, "cost_of_revenue": 8166754000, "gross_profit": 1434728000, "ebit": 800355000, "ebitda": 1126144000, "pretax_income": 705478000, "tax_provision": 134650000, "net_income": 550822000, "net_income_to_common": 550822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1368618000, "total_current_assets": 4258447000, "total_assets": 9265562000, "short_term_debt": 86894000, "long_term_debt": 3015782000, "total_debt": 3102676000, "total_liabilities": 4917336000, "total_equity": 4345164000, "shares_outstanding": 212345000, "goodwill_and_intangibles": 781803000 }, "cash_flow": { "operating_cash_flow": 987032000, "capital_expenditure": 1198055000, "free_cash_flow": 2185087000, "dividends_paid": 209248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177343, "ticker_id": 8402, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "800355000", "ebitda": "1126144000", "netIncome": "550822000", "grossProfit": "1434728000", "depreciation": "None", "totalRevenue": "9601482000", "costOfRevenue": "8166754000", "interestIncome": "None", "incomeBeforeTax": "705478000", "interestExpense": "94877000", "operatingIncome": "847142000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134650000", "reportedCurrency": "USD", "netInterestIncome": "-94877000", "nonInterestIncome": "None", "operatingExpenses": "587586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-46787000", "costofGoodsAndServicesSold": "8166754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325789000", "sellingGeneralAndAdministrative": "477450000", "netIncomeFromContinuingOperations": "570828000" }, "balance": { "goodwill": "457226000", "inventory": "1843548000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "9265562000", "longTermDebt": "3015782000", "shortTermDebt": "86894000", "treasuryStock": "-1623747000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "324577000", "reportedCurrency": "USD", "retainedEarnings": "4758969000", "totalLiabilities": "4917336000", "otherCurrentAssets": "74363000", "totalCurrentAssets": "4258447000", "currentLongTermDebt": "86894000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "971918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007115000", "currentAccountsPayable": "769455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4105569000", "shortLongTermDebtTotal": "3102676000", "totalShareholderEquity": "4345164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400052000", "totalCurrentLiabilities": "1258787000", "otherNonCurrentLiabilities": "106479000", "totalNonCurrentLiabilities": "3658549000", "cashAndShortTermInvestments": "1368618000", "commonStockSharesOutstanding": "212345000", "intangibleAssetsExcludingGoodwill": "324577000", "cashAndCashEquivalentsAtCarryingValue": "1368618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570828000", "profitLoss": "None", "dividendPayout": "209248000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-150596000", "operatingCashflow": "987032000", "capitalExpenditures": "1198055000", "changeInReceivables": "-111920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "-993259000", "stockBasedCompensation": "55598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9601482000, "cost_of_revenue": 8166754000, "gross_profit": 1434728000, "research_and_development": null, "selling_general_admin": 477450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 800355000, "depreciation_amortisation": 325789000, "ebitda": 1126144000, "interest_expense": 94877000, "interest_income": null, "other_non_operating": null, "pretax_income": 705478000, "tax_provision": 134650000, "effective_tax_rate": null, "net_income": 550822000, "net_income_continuing_ops": 570828000, "net_income_to_common": 550822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1368618000, "short_term_investments": 0, "net_receivables": 971918000, "inventory": 1843548000, "other_current_assets": null, "total_current_assets": 4258447000, "net_ppe": null, "goodwill": 457226000, "intangible_assets": 324577000, "goodwill_and_intangibles": 781803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5007115000, "total_assets": 9265562000, "short_term_debt": 86894000, "accounts_payable": 769455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1258787000, "long_term_debt": 3015782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3658549000, "total_liabilities": 4917336000, "total_debt": 3102676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4758969000, "total_equity": 4345164000, "shares_outstanding": 212345000, "operating_cash_flow": 987032000, "stock_based_compensation": 55598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1198055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -993259000, "dividends_paid": 209248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7048000, "free_cash_flow": 2185087000, "net_change_in_cash": -13275000 }, "raw_data": { "income": { "ebit": "800355000", "ebitda": "1126144000", "netIncome": "550822000", "grossProfit": "1434728000", "depreciation": "None", "totalRevenue": "9601482000", "costOfRevenue": "8166754000", "interestIncome": "None", "incomeBeforeTax": "705478000", "interestExpense": "94877000", "operatingIncome": "847142000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134650000", "reportedCurrency": "USD", "netInterestIncome": "-94877000", "nonInterestIncome": "None", "operatingExpenses": "587586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-46787000", "costofGoodsAndServicesSold": "8166754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325789000", "sellingGeneralAndAdministrative": "477450000", "netIncomeFromContinuingOperations": "570828000" }, "balance": { "goodwill": "457226000", "inventory": "1843548000", "commonStock": "648000", "currentDebt": "None", "investments": "None", "totalAssets": "9265562000", "longTermDebt": "3015782000", "shortTermDebt": "86894000", "treasuryStock": "-1623747000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "324577000", "reportedCurrency": "USD", "retainedEarnings": "4758969000", "totalLiabilities": "4917336000", "otherCurrentAssets": "74363000", "totalCurrentAssets": "4258447000", "currentLongTermDebt": "86894000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "971918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007115000", "currentAccountsPayable": "769455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4105569000", "shortLongTermDebtTotal": "3102676000", "totalShareholderEquity": "4345164000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "400052000", "totalCurrentLiabilities": "1258787000", "otherNonCurrentLiabilities": "106479000", "totalNonCurrentLiabilities": "3658549000", "cashAndShortTermInvestments": "1368618000", "commonStockSharesOutstanding": "212345000", "intangibleAssetsExcludingGoodwill": "324577000", "cashAndCashEquivalentsAtCarryingValue": "1368618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570828000", "profitLoss": "None", "dividendPayout": "209248000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-150596000", "operatingCashflow": "987032000", "capitalExpenditures": "1198055000", "changeInReceivables": "-111920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "-993259000", "stockBasedCompensation": "55598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13275000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325789000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 10464991000, "cost_of_revenue": 8934007000, "gross_profit": 1530984000, "ebit": 1002441000, "ebitda": 1323523000, "pretax_income": 875337000, "tax_provision": 197437000, "net_income": 671103000, "net_income_to_common": 671103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1381460000, "total_current_assets": 4253025000, "total_assets": 8275765000, "short_term_debt": 89356000, "long_term_debt": 2644988000, "total_debt": 2734344000, "total_liabilities": 4210910000, "total_equity": 4075834000, "shares_outstanding": 220748000, "goodwill_and_intangibles": 780816000 }, "cash_flow": { "operating_cash_flow": 1396290000, "capital_expenditure": 451945000, "free_cash_flow": 1848235000, "dividends_paid": 200271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177348, "ticker_id": 8402, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1002441000", "ebitda": "1323523000", "netIncome": "671103000", "grossProfit": "1530984000", "depreciation": "None", "totalRevenue": "10464991000", "costOfRevenue": "8934007000", "interestIncome": "127104000", "incomeBeforeTax": "875337000", "interestExpense": "127104000", "operatingIncome": "986880000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "197437000", "reportedCurrency": "USD", "netInterestIncome": "-127104000", "nonInterestIncome": "None", "operatingExpenses": "544104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15561000", "costofGoodsAndServicesSold": "8934007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321082000", "sellingGeneralAndAdministrative": "436498000", "netIncomeFromContinuingOperations": "677900000" }, "balance": { "goodwill": "452915000", "inventory": "1689043000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "8275765000", "longTermDebt": "2644988000", "shortTermDebt": "89356000", "treasuryStock": "-1525113000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "327901000", "reportedCurrency": "USD", "retainedEarnings": "4419296000", "totalLiabilities": "4210910000", "otherCurrentAssets": "76012000", "totalCurrentAssets": "4253025000", "currentLongTermDebt": "89356000", "longTermInvestments": "None", "shortTermInvestments": "262174000", "currentNetReceivables": "844336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022740000", "currentAccountsPayable": "513344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3135886000", "shortLongTermDebtTotal": "2734344000", "totalShareholderEquity": "4075834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401984000", "totalCurrentLiabilities": "1006698000", "otherNonCurrentLiabilities": "75055000", "totalNonCurrentLiabilities": "3204212000", "cashAndShortTermInvestments": "1381460000", "commonStockSharesOutstanding": "220748000", "intangibleAssetsExcludingGoodwill": "327901000", "cashAndCashEquivalentsAtCarryingValue": "1381460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677900000", "profitLoss": "None", "dividendPayout": "200271000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "217866000", "operatingCashflow": "1396290000", "capitalExpenditures": "451945000", "changeInReceivables": "237805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266630000", "cashflowFromInvestment": "-576686000", "stockBasedCompensation": "47631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "552974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10464991000, "cost_of_revenue": 8934007000, "gross_profit": 1530984000, "research_and_development": null, "selling_general_admin": 436498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1002441000, "depreciation_amortisation": 321082000, "ebitda": 1323523000, "interest_expense": 127104000, "interest_income": null, "other_non_operating": null, "pretax_income": 875337000, "tax_provision": 197437000, "effective_tax_rate": null, "net_income": 671103000, "net_income_continuing_ops": 677900000, "net_income_to_common": 671103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1381460000, "short_term_investments": 262174000, "net_receivables": 844336000, "inventory": 1689043000, "other_current_assets": null, "total_current_assets": 4253025000, "net_ppe": null, "goodwill": 452915000, "intangible_assets": 327901000, "goodwill_and_intangibles": 780816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4022740000, "total_assets": 8275765000, "short_term_debt": 89356000, "accounts_payable": 513344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006698000, "long_term_debt": 2644988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3204212000, "total_liabilities": 4210910000, "total_debt": 2734344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4419296000, "total_equity": 4075834000, "shares_outstanding": 220748000, "operating_cash_flow": 1396290000, "stock_based_compensation": 47631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 451945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -576686000, "dividends_paid": 200271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266630000, "free_cash_flow": 1848235000, "net_change_in_cash": 552974000 }, "raw_data": { "income": { "ebit": "1002441000", "ebitda": "1323523000", "netIncome": "671103000", "grossProfit": "1530984000", "depreciation": "None", "totalRevenue": "10464991000", "costOfRevenue": "8934007000", "interestIncome": "127104000", "incomeBeforeTax": "875337000", "interestExpense": "127104000", "operatingIncome": "986880000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "197437000", "reportedCurrency": "USD", "netInterestIncome": "-127104000", "nonInterestIncome": "None", "operatingExpenses": "544104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15561000", "costofGoodsAndServicesSold": "8934007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321082000", "sellingGeneralAndAdministrative": "436498000", "netIncomeFromContinuingOperations": "677900000" }, "balance": { "goodwill": "452915000", "inventory": "1689043000", "commonStock": "646000", "currentDebt": "None", "investments": "None", "totalAssets": "8275765000", "longTermDebt": "2644988000", "shortTermDebt": "89356000", "treasuryStock": "-1525113000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "327901000", "reportedCurrency": "USD", "retainedEarnings": "4419296000", "totalLiabilities": "4210910000", "otherCurrentAssets": "76012000", "totalCurrentAssets": "4253025000", "currentLongTermDebt": "89356000", "longTermInvestments": "None", "shortTermInvestments": "262174000", "currentNetReceivables": "844336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022740000", "currentAccountsPayable": "513344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3135886000", "shortLongTermDebtTotal": "2734344000", "totalShareholderEquity": "4075834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "401984000", "totalCurrentLiabilities": "1006698000", "otherNonCurrentLiabilities": "75055000", "totalNonCurrentLiabilities": "3204212000", "cashAndShortTermInvestments": "1381460000", "commonStockSharesOutstanding": "220748000", "intangibleAssetsExcludingGoodwill": "327901000", "cashAndCashEquivalentsAtCarryingValue": "1381460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "677900000", "profitLoss": "None", "dividendPayout": "200271000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "217866000", "operatingCashflow": "1396290000", "capitalExpenditures": "451945000", "changeInReceivables": "237805000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266630000", "cashflowFromInvestment": "-576686000", "stockBasedCompensation": "47631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "552974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "321082000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 11821839000, "cost_of_revenue": 9499025000, "gross_profit": 2322814000, "ebit": 1746394000, "ebitda": 2063592000, "pretax_income": 1619774000, "tax_provision": 363969000, "net_income": 1258379000, "net_income_to_common": 1258379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828220000, "total_current_assets": 4032657000, "total_assets": 7703563000, "short_term_debt": 24234000, "long_term_debt": 2352489000, "total_debt": 2376723000, "total_liabilities": 3816334000, "total_equity": 3935071000, "shares_outstanding": 235193000, "goodwill_and_intangibles": 699973000 }, "cash_flow": { "operating_cash_flow": 1415469000, "capital_expenditure": 239390000, "free_cash_flow": 1654859000, "dividends_paid": 168913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177353, "ticker_id": 8402, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1746394000", "ebitda": "2063592000", "netIncome": "1258379000", "grossProfit": "2322814000", "depreciation": "None", "totalRevenue": "11821839000", "costOfRevenue": "9499025000", "interestIncome": "126620000", "incomeBeforeTax": "1619774000", "interestExpense": "126620000", "operatingIncome": "1722409000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "363969000", "reportedCurrency": "USD", "netInterestIncome": "-126620000", "nonInterestIncome": "None", "operatingExpenses": "600405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "23985000", "costofGoodsAndServicesSold": "9499025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317198000", "sellingGeneralAndAdministrative": "416640000", "netIncomeFromContinuingOperations": "1255805000" }, "balance": { "goodwill": "429645000", "inventory": "1859168000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "7703563000", "longTermDebt": "2352489000", "shortTermDebt": "24234000", "treasuryStock": "-1184243000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "270328000", "reportedCurrency": "USD", "retainedEarnings": "3958320000", "totalLiabilities": "3816334000", "otherCurrentAssets": "72730000", "totalCurrentAssets": "4032657000", "currentLongTermDebt": "24234000", "longTermInvestments": "None", "shortTermInvestments": "228783000", "currentNetReceivables": "1043756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670906000", "currentAccountsPayable": "550754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2945767000", "shortLongTermDebtTotal": "2376723000", "totalShareholderEquity": "3935071000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "436681000", "totalCurrentLiabilities": "1019137000", "otherNonCurrentLiabilities": "8870000", "totalNonCurrentLiabilities": "2797197000", "cashAndShortTermInvestments": "828220000", "commonStockSharesOutstanding": "235193000", "intangibleAssetsExcludingGoodwill": "270328000", "cashAndCashEquivalentsAtCarryingValue": "828220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1255805000", "profitLoss": "None", "dividendPayout": "168913000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-246213000", "operatingCashflow": "1415469000", "capitalExpenditures": "239390000", "changeInReceivables": "-145873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-720867000", "cashflowFromInvestment": "-895264000", "stockBasedCompensation": "43317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-200662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11821839000, "cost_of_revenue": 9499025000, "gross_profit": 2322814000, "research_and_development": 0, "selling_general_admin": 416640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1746394000, "depreciation_amortisation": 317198000, "ebitda": 2063592000, "interest_expense": 126620000, "interest_income": null, "other_non_operating": null, "pretax_income": 1619774000, "tax_provision": 363969000, "effective_tax_rate": null, "net_income": 1258379000, "net_income_continuing_ops": 1255805000, "net_income_to_common": 1258379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 828220000, "short_term_investments": 228783000, "net_receivables": 1043756000, "inventory": 1859168000, "other_current_assets": null, "total_current_assets": 4032657000, "net_ppe": null, "goodwill": 429645000, "intangible_assets": 270328000, "goodwill_and_intangibles": 699973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3670906000, "total_assets": 7703563000, "short_term_debt": 24234000, "accounts_payable": 550754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019137000, "long_term_debt": 2352489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2797197000, "total_liabilities": 3816334000, "total_debt": 2376723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3958320000, "total_equity": 3935071000, "shares_outstanding": 235193000, "operating_cash_flow": 1415469000, "stock_based_compensation": 43317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -895264000, "dividends_paid": 168913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -720867000, "free_cash_flow": 1654859000, "net_change_in_cash": -200662000 }, "raw_data": { "income": { "ebit": "1746394000", "ebitda": "2063592000", "netIncome": "1258379000", "grossProfit": "2322814000", "depreciation": "None", "totalRevenue": "11821839000", "costOfRevenue": "9499025000", "interestIncome": "126620000", "incomeBeforeTax": "1619774000", "interestExpense": "126620000", "operatingIncome": "1722409000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "363969000", "reportedCurrency": "USD", "netInterestIncome": "-126620000", "nonInterestIncome": "None", "operatingExpenses": "600405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "23985000", "costofGoodsAndServicesSold": "9499025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317198000", "sellingGeneralAndAdministrative": "416640000", "netIncomeFromContinuingOperations": "1255805000" }, "balance": { "goodwill": "429645000", "inventory": "1859168000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "7703563000", "longTermDebt": "2352489000", "shortTermDebt": "24234000", "treasuryStock": "-1184243000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "270328000", "reportedCurrency": "USD", "retainedEarnings": "3958320000", "totalLiabilities": "3816334000", "otherCurrentAssets": "72730000", "totalCurrentAssets": "4032657000", "currentLongTermDebt": "24234000", "longTermInvestments": "None", "shortTermInvestments": "228783000", "currentNetReceivables": "1043756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670906000", "currentAccountsPayable": "550754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2945767000", "shortLongTermDebtTotal": "2376723000", "totalShareholderEquity": "3935071000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "436681000", "totalCurrentLiabilities": "1019137000", "otherNonCurrentLiabilities": "8870000", "totalNonCurrentLiabilities": "2797197000", "cashAndShortTermInvestments": "828220000", "commonStockSharesOutstanding": "235193000", "intangibleAssetsExcludingGoodwill": "270328000", "cashAndCashEquivalentsAtCarryingValue": "828220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1255805000", "profitLoss": "None", "dividendPayout": "168913000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-246213000", "operatingCashflow": "1415469000", "capitalExpenditures": "239390000", "changeInReceivables": "-145873000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-720867000", "cashflowFromInvestment": "-895264000", "stockBasedCompensation": "43317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-200662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317198000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 5204858000, "cost_of_revenue": 4441635000, "gross_profit": 763223000, "ebit": 588003000, "ebitda": 747283000, "pretax_income": 662793000, "tax_provision": 262688000, "net_income": 403436000, "net_income_to_common": 403436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_assets": 16720219000, "short_term_debt": 22124000, "long_term_debt": 4178669000, "total_debt": 4200793000, "total_liabilities": 7586817000, "total_equity": 9164858000, "shares_outstanding": 144797000, "goodwill_and_intangibles": 800960000 }, "cash_flow": { "operating_cash_flow": 148316000, "capital_expenditure": 137979000, "free_cash_flow": 286295000, "dividends_paid": 72470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177316, "ticker_id": 8402, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "588003000", "ebitda": "747283000", "netIncome": "403436000", "grossProfit": "763223000", "depreciation": "None", "totalRevenue": "5204858000", "costOfRevenue": "4441635000", "interestIncome": "None", "incomeBeforeTax": "662793000", "interestExpense": "33241000", "operatingIncome": "588003000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "262688000", "reportedCurrency": "USD", "netInterestIncome": "-33241000", "nonInterestIncome": "None", "operatingExpenses": "175220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4441635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159280000", "sellingGeneralAndAdministrative": "175220000", "netIncomeFromContinuingOperations": "400105000" }, "balance": { "goodwill": "477471000", "inventory": "3908120000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16720219000", "longTermDebt": "4178669000", "shortTermDebt": "22124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "323489000", "reportedCurrency": "USD", "retainedEarnings": "16015823000", "totalLiabilities": "7586817000", "otherCurrentAssets": "274089000", "totalCurrentAssets": "6795170000", "currentLongTermDebt": "22124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2056434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9925049000", "currentAccountsPayable": "1379494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4200793000", "totalShareholderEquity": "9164858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "633899000", "totalCurrentLiabilities": "2170719000", "otherNonCurrentLiabilities": "194449000", "totalNonCurrentLiabilities": "5416098000", "cashAndShortTermInvestments": "556527000", "commonStockSharesOutstanding": "144797000", "intangibleAssetsExcludingGoodwill": "323489000", "cashAndCashEquivalentsAtCarryingValue": "556527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400105000", "profitLoss": "None", "dividendPayout": "72470000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-174427000", "operatingCashflow": "148316000", "capitalExpenditures": "137979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222759000", "cashflowFromInvestment": "-139066000", "stockBasedCompensation": "17451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5204858000, "cost_of_revenue": 4441635000, "gross_profit": 763223000, "research_and_development": null, "selling_general_admin": 175220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 588003000, "depreciation_amortisation": 159280000, "ebitda": 747283000, "interest_expense": 33241000, "interest_income": null, "other_non_operating": null, "pretax_income": 662793000, "tax_provision": 262688000, "effective_tax_rate": null, "net_income": 403436000, "net_income_continuing_ops": 400105000, "net_income_to_common": 403436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556527000, "short_term_investments": null, "net_receivables": 2056434000, "inventory": 3908120000, "other_current_assets": null, "total_current_assets": 6795170000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 323489000, "goodwill_and_intangibles": 800960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9925049000, "total_assets": 16720219000, "short_term_debt": 22124000, "accounts_payable": 1379494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2170719000, "long_term_debt": 4178669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5416098000, "total_liabilities": 7586817000, "total_debt": 4200793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16015823000, "total_equity": 9164858000, "shares_outstanding": 144797000, "operating_cash_flow": 148316000, "stock_based_compensation": 17451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139066000, "dividends_paid": 72470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222759000, "free_cash_flow": 286295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "588003000", "ebitda": "747283000", "netIncome": "403436000", "grossProfit": "763223000", "depreciation": "None", "totalRevenue": "5204858000", "costOfRevenue": "4441635000", "interestIncome": "None", "incomeBeforeTax": "662793000", "interestExpense": "33241000", "operatingIncome": "588003000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "262688000", "reportedCurrency": "USD", "netInterestIncome": "-33241000", "nonInterestIncome": "None", "operatingExpenses": "175220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4441635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159280000", "sellingGeneralAndAdministrative": "175220000", "netIncomeFromContinuingOperations": "400105000" }, "balance": { "goodwill": "477471000", "inventory": "3908120000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16720219000", "longTermDebt": "4178669000", "shortTermDebt": "22124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "323489000", "reportedCurrency": "USD", "retainedEarnings": "16015823000", "totalLiabilities": "7586817000", "otherCurrentAssets": "274089000", "totalCurrentAssets": "6795170000", "currentLongTermDebt": "22124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2056434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9925049000", "currentAccountsPayable": "1379494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4200793000", "totalShareholderEquity": "9164858000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "633899000", "totalCurrentLiabilities": "2170719000", "otherNonCurrentLiabilities": "194449000", "totalNonCurrentLiabilities": "5416098000", "cashAndShortTermInvestments": "556527000", "commonStockSharesOutstanding": "144797000", "intangibleAssetsExcludingGoodwill": "323489000", "cashAndCashEquivalentsAtCarryingValue": "556527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400105000", "profitLoss": "None", "dividendPayout": "72470000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-174427000", "operatingCashflow": "148316000", "capitalExpenditures": "137979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222759000", "cashflowFromInvestment": "-139066000", "stockBasedCompensation": "17451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159280000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4414048000, "cost_of_revenue": 3891976000, "gross_profit": 522072000, "ebit": 337563000, "ebitda": 483845000, "pretax_income": 310605000, "tax_provision": 46090000, "net_income": 266033000, "net_income_to_common": 266033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 146249000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 272712000, "capital_expenditure": 188496000, "free_cash_flow": 461208000, "dividends_paid": 73078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177317, "ticker_id": 8402, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337563000", "ebitda": "483845000", "netIncome": "266033000", "grossProfit": "522072000", "depreciation": "None", "totalRevenue": "4414048000", "costOfRevenue": "3891976000", "interestIncome": "None", "incomeBeforeTax": "310605000", "interestExpense": "26958000", "operatingIncome": "310230000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46090000", "reportedCurrency": "USD", "netInterestIncome": "-26958000", "nonInterestIncome": "None", "operatingExpenses": "211842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3891976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146282000", "sellingGeneralAndAdministrative": "184646000", "netIncomeFromContinuingOperations": "264515000" }, "balance": { "goodwill": "477471000", "inventory": "3738516000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16412854000", "longTermDebt": "4176508000", "shortTermDebt": "34655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "331290000", "reportedCurrency": "USD", "retainedEarnings": "15689042000", "totalLiabilities": "7482443000", "otherCurrentAssets": "293117000", "totalCurrentAssets": "6484171000", "currentLongTermDebt": "34655000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1682660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9928683000", "currentAccountsPayable": "1231358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4211163000", "totalShareholderEquity": "8957182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "856241000", "totalCurrentLiabilities": "2122254000", "otherNonCurrentLiabilities": "186232000", "totalNonCurrentLiabilities": "5360189000", "cashAndShortTermInvestments": "769878000", "commonStockSharesOutstanding": "146249000", "intangibleAssetsExcludingGoodwill": "331290000", "cashAndCashEquivalentsAtCarryingValue": "769878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266033000", "profitLoss": "None", "dividendPayout": "73078000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-338329000", "operatingCashflow": "272712000", "capitalExpenditures": "188496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96837000", "cashflowFromInvestment": "-369974000", "stockBasedCompensation": "23642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4414048000, "cost_of_revenue": 3891976000, "gross_profit": 522072000, "research_and_development": null, "selling_general_admin": 184646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337563000, "depreciation_amortisation": 146282000, "ebitda": 483845000, "interest_expense": 26958000, "interest_income": null, "other_non_operating": null, "pretax_income": 310605000, "tax_provision": 46090000, "effective_tax_rate": null, "net_income": 266033000, "net_income_continuing_ops": 264515000, "net_income_to_common": 266033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 769878000, "short_term_investments": 0, "net_receivables": 1682660000, "inventory": 3738516000, "other_current_assets": null, "total_current_assets": 6484171000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 331290000, "goodwill_and_intangibles": 808761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9928683000, "total_assets": 16412854000, "short_term_debt": 34655000, "accounts_payable": 1231358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2122254000, "long_term_debt": 4176508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5360189000, "total_liabilities": 7482443000, "total_debt": 4211163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15689042000, "total_equity": 8957182000, "shares_outstanding": 146249000, "operating_cash_flow": 272712000, "stock_based_compensation": 23642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188496000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369974000, "dividends_paid": 73078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96837000, "free_cash_flow": 461208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337563000", "ebitda": "483845000", "netIncome": "266033000", "grossProfit": "522072000", "depreciation": "None", "totalRevenue": "4414048000", "costOfRevenue": "3891976000", "interestIncome": "None", "incomeBeforeTax": "310605000", "interestExpense": "26958000", "operatingIncome": "310230000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46090000", "reportedCurrency": "USD", "netInterestIncome": "-26958000", "nonInterestIncome": "None", "operatingExpenses": "211842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3891976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146282000", "sellingGeneralAndAdministrative": "184646000", "netIncomeFromContinuingOperations": "264515000" }, "balance": { "goodwill": "477471000", "inventory": "3738516000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "16412854000", "longTermDebt": "4176508000", "shortTermDebt": "34655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "331290000", "reportedCurrency": "USD", "retainedEarnings": "15689042000", "totalLiabilities": "7482443000", "otherCurrentAssets": "293117000", "totalCurrentAssets": "6484171000", "currentLongTermDebt": "34655000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1682660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9928683000", "currentAccountsPayable": "1231358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4211163000", "totalShareholderEquity": "8957182000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "856241000", "totalCurrentLiabilities": "2122254000", "otherNonCurrentLiabilities": "186232000", "totalNonCurrentLiabilities": "5360189000", "cashAndShortTermInvestments": "769878000", "commonStockSharesOutstanding": "146249000", "intangibleAssetsExcludingGoodwill": "331290000", "cashAndCashEquivalentsAtCarryingValue": "769878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266033000", "profitLoss": "None", "dividendPayout": "73078000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-338329000", "operatingCashflow": "272712000", "capitalExpenditures": "188496000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96837000", "cashflowFromInvestment": "-369974000", "stockBasedCompensation": "23642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146282000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4828215000, "cost_of_revenue": 4070335000, "gross_profit": 757880000, "ebit": 527419000, "ebitda": 665906000, "pretax_income": 513846000, "tax_provision": 109920000, "net_income": 403685000, "net_income_to_common": 403685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770356000, "total_current_assets": 6079405000, "total_assets": 15965030000, "short_term_debt": 1429000, "long_term_debt": 3781026000, "total_debt": 3782455000, "total_liabilities": 6994705000, "total_equity": 8995142000, "shares_outstanding": 147600000, "goodwill_and_intangibles": 684020000 }, "cash_flow": { "operating_cash_flow": 722608000, "capital_expenditure": 165692000, "free_cash_flow": 888300000, "dividends_paid": 73894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177319, "ticker_id": 8402, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "527419000", "ebitda": "665906000", "netIncome": "403685000", "grossProfit": "757880000", "depreciation": "None", "totalRevenue": "4828215000", "costOfRevenue": "4070335000", "interestIncome": "None", "incomeBeforeTax": "513846000", "interestExpense": "13573000", "operatingIncome": "507757000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "109920000", "reportedCurrency": "USD", "netInterestIncome": "-13573000", "nonInterestIncome": "None", "operatingExpenses": "250123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4070335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138487000", "sellingGeneralAndAdministrative": "200844000", "netIncomeFromContinuingOperations": "403926000" }, "balance": { "goodwill": "477471000", "inventory": "3195660000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15965030000", "longTermDebt": "3781026000", "shortTermDebt": "1429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "206549000", "reportedCurrency": "USD", "retainedEarnings": "15495603000", "totalLiabilities": "6994705000", "otherCurrentAssets": "351428000", "totalCurrentAssets": "6079405000", "currentLongTermDebt": "1429000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1761961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885625000", "currentAccountsPayable": "1214765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3782455000", "totalShareholderEquity": "8995142000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "740532000", "totalCurrentLiabilities": "1956726000", "otherNonCurrentLiabilities": "151819000", "totalNonCurrentLiabilities": "5037978999", "cashAndShortTermInvestments": "770356000", "commonStockSharesOutstanding": "147600000", "intangibleAssetsExcludingGoodwill": "206549000", "cashAndCashEquivalentsAtCarryingValue": "770356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403685000", "profitLoss": "None", "dividendPayout": "73894000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "64501000", "operatingCashflow": "722608000", "capitalExpenditures": "165692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289664000", "cashflowFromInvestment": "-120528000", "stockBasedCompensation": "14238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4828215000, "cost_of_revenue": 4070335000, "gross_profit": 757880000, "research_and_development": null, "selling_general_admin": 200844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 527419000, "depreciation_amortisation": 138487000, "ebitda": 665906000, "interest_expense": 13573000, "interest_income": null, "other_non_operating": null, "pretax_income": 513846000, "tax_provision": 109920000, "effective_tax_rate": null, "net_income": 403685000, "net_income_continuing_ops": 403926000, "net_income_to_common": 403685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770356000, "short_term_investments": 0, "net_receivables": 1761961000, "inventory": 3195660000, "other_current_assets": null, "total_current_assets": 6079405000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 206549000, "goodwill_and_intangibles": 684020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9885625000, "total_assets": 15965030000, "short_term_debt": 1429000, "accounts_payable": 1214765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1956726000, "long_term_debt": 3781026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5037978999, "total_liabilities": 6994705000, "total_debt": 3782455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15495603000, "total_equity": 8995142000, "shares_outstanding": 147600000, "operating_cash_flow": 722608000, "stock_based_compensation": 14238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120528000, "dividends_paid": 73894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289664000, "free_cash_flow": 888300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "527419000", "ebitda": "665906000", "netIncome": "403685000", "grossProfit": "757880000", "depreciation": "None", "totalRevenue": "4828215000", "costOfRevenue": "4070335000", "interestIncome": "None", "incomeBeforeTax": "513846000", "interestExpense": "13573000", "operatingIncome": "507757000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "109920000", "reportedCurrency": "USD", "netInterestIncome": "-13573000", "nonInterestIncome": "None", "operatingExpenses": "250123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4070335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138487000", "sellingGeneralAndAdministrative": "200844000", "netIncomeFromContinuingOperations": "403926000" }, "balance": { "goodwill": "477471000", "inventory": "3195660000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15965030000", "longTermDebt": "3781026000", "shortTermDebt": "1429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "206549000", "reportedCurrency": "USD", "retainedEarnings": "15495603000", "totalLiabilities": "6994705000", "otherCurrentAssets": "351428000", "totalCurrentAssets": "6079405000", "currentLongTermDebt": "1429000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1761961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9885625000", "currentAccountsPayable": "1214765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3782455000", "totalShareholderEquity": "8995142000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "740532000", "totalCurrentLiabilities": "1956726000", "otherNonCurrentLiabilities": "151819000", "totalNonCurrentLiabilities": "5037978999", "cashAndShortTermInvestments": "770356000", "commonStockSharesOutstanding": "147600000", "intangibleAssetsExcludingGoodwill": "206549000", "cashAndCashEquivalentsAtCarryingValue": "770356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "403685000", "profitLoss": "None", "dividendPayout": "73894000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "64501000", "operatingCashflow": "722608000", "capitalExpenditures": "165692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289664000", "cashflowFromInvestment": "-120528000", "stockBasedCompensation": "14238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-210388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138487000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4565123000, "cost_of_revenue": 3946655000, "gross_profit": 618468000, "ebit": 405247000, "ebitda": 538112000, "pretax_income": 387866000, "tax_provision": 86675000, "net_income": 298726000, "net_income_to_common": 298726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458048000, "total_current_assets": 5690599000, "total_assets": 15548638000, "short_term_debt": 1460000, "long_term_debt": 3779559000, "total_debt": 3781019000, "total_liabilities": 6704588000, "total_equity": 8864052000, "shares_outstanding": 149325000, "goodwill_and_intangibles": 690910000 }, "cash_flow": { "operating_cash_flow": 301611000, "capital_expenditure": 288331000, "free_cash_flow": 589942000, "dividends_paid": 74690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177320, "ticker_id": 8402, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405247000", "ebitda": "538112000", "netIncome": "298726000", "grossProfit": "618468000", "depreciation": "None", "totalRevenue": "4565123000", "costOfRevenue": "3946655000", "interestIncome": "None", "incomeBeforeTax": "387866000", "interestExpense": "17381000", "operatingIncome": "382855000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "86675000", "reportedCurrency": "USD", "netInterestIncome": "-17381000", "nonInterestIncome": "None", "operatingExpenses": "235613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3946655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132865000", "sellingGeneralAndAdministrative": "198010000", "netIncomeFromContinuingOperations": "301191000" }, "balance": { "goodwill": "477471000", "inventory": "3260899000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15548638000", "longTermDebt": "3779559000", "shortTermDebt": "1460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "213439000", "reportedCurrency": "USD", "retainedEarnings": "15165119000", "totalLiabilities": "6704588000", "otherCurrentAssets": "231100000", "totalCurrentAssets": "5690599000", "currentLongTermDebt": "1460000", "longTermInvestments": "None", "shortTermInvestments": "39577000", "currentNetReceivables": "1700975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9858039000", "currentAccountsPayable": "1227183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3781019000", "totalShareholderEquity": "8864052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588369000", "totalCurrentLiabilities": "1819081000", "otherNonCurrentLiabilities": "148384000", "totalNonCurrentLiabilities": "4885507000", "cashAndShortTermInvestments": "458048000", "commonStockSharesOutstanding": "149325000", "intangibleAssetsExcludingGoodwill": "213439000", "cashAndCashEquivalentsAtCarryingValue": "458048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301191000", "profitLoss": "None", "dividendPayout": "74690000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-163417000", "operatingCashflow": "301611000", "capitalExpenditures": "288331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-724783000", "cashflowFromInvestment": "-305696000", "stockBasedCompensation": "14063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4565123000, "cost_of_revenue": 3946655000, "gross_profit": 618468000, "research_and_development": null, "selling_general_admin": 198010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405247000, "depreciation_amortisation": 132865000, "ebitda": 538112000, "interest_expense": 17381000, "interest_income": null, "other_non_operating": null, "pretax_income": 387866000, "tax_provision": 86675000, "effective_tax_rate": null, "net_income": 298726000, "net_income_continuing_ops": 301191000, "net_income_to_common": 298726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458048000, "short_term_investments": 39577000, "net_receivables": 1700975000, "inventory": 3260899000, "other_current_assets": null, "total_current_assets": 5690599000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 213439000, "goodwill_and_intangibles": 690910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9858039000, "total_assets": 15548638000, "short_term_debt": 1460000, "accounts_payable": 1227183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1819081000, "long_term_debt": 3779559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4885507000, "total_liabilities": 6704588000, "total_debt": 3781019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15165119000, "total_equity": 8864052000, "shares_outstanding": 149325000, "operating_cash_flow": 301611000, "stock_based_compensation": 14063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305696000, "dividends_paid": 74690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -724783000, "free_cash_flow": 589942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "405247000", "ebitda": "538112000", "netIncome": "298726000", "grossProfit": "618468000", "depreciation": "None", "totalRevenue": "4565123000", "costOfRevenue": "3946655000", "interestIncome": "None", "incomeBeforeTax": "387866000", "interestExpense": "17381000", "operatingIncome": "382855000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "86675000", "reportedCurrency": "USD", "netInterestIncome": "-17381000", "nonInterestIncome": "None", "operatingExpenses": "235613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3946655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132865000", "sellingGeneralAndAdministrative": "198010000", "netIncomeFromContinuingOperations": "301191000" }, "balance": { "goodwill": "477471000", "inventory": "3260899000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15548638000", "longTermDebt": "3779559000", "shortTermDebt": "1460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "213439000", "reportedCurrency": "USD", "retainedEarnings": "15165119000", "totalLiabilities": "6704588000", "otherCurrentAssets": "231100000", "totalCurrentAssets": "5690599000", "currentLongTermDebt": "1460000", "longTermInvestments": "None", "shortTermInvestments": "39577000", "currentNetReceivables": "1700975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9858039000", "currentAccountsPayable": "1227183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3781019000", "totalShareholderEquity": "8864052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588369000", "totalCurrentLiabilities": "1819081000", "otherNonCurrentLiabilities": "148384000", "totalNonCurrentLiabilities": "4885507000", "cashAndShortTermInvestments": "458048000", "commonStockSharesOutstanding": "149325000", "intangibleAssetsExcludingGoodwill": "213439000", "cashAndCashEquivalentsAtCarryingValue": "458048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301191000", "profitLoss": "None", "dividendPayout": "74690000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-163417000", "operatingCashflow": "301611000", "capitalExpenditures": "288331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-724783000", "cashflowFromInvestment": "-305696000", "stockBasedCompensation": "14063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200048000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132865000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4369195000, "cost_of_revenue": 3882651000, "gross_profit": 486544000, "ebit": 292785000, "ebitda": 426541000, "pretax_income": 280654000, "tax_provision": 62975000, "net_income": 217151000, "net_income_to_common": 217151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1186917000, "total_current_assets": 6216705000, "total_assets": 15930428000, "short_term_debt": 418947000, "long_term_debt": 3777132000, "total_debt": 4196079000, "total_liabilities": 7096534000, "total_equity": 8824710000, "shares_outstanding": 150262000, "goodwill_and_intangibles": 697807000 }, "cash_flow": { "operating_cash_flow": 152603000, "capital_expenditure": 305506000, "free_cash_flow": 458109000, "dividends_paid": 69514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177321, "ticker_id": 8402, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292785000", "ebitda": "426541000", "netIncome": "217151000", "grossProfit": "486544000", "depreciation": "None", "totalRevenue": "4369195000", "costOfRevenue": "3882651000", "interestIncome": "None", "incomeBeforeTax": "280654000", "interestExpense": "12131000", "operatingIncome": "275144000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "62975000", "reportedCurrency": "USD", "netInterestIncome": "-12131000", "nonInterestIncome": "None", "operatingExpenses": "211400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3882651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133756000", "sellingGeneralAndAdministrative": "181808000", "netIncomeFromContinuingOperations": "217679000" }, "balance": { "goodwill": "477471000", "inventory": "3099054000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15930428000", "longTermDebt": "3777132000", "shortTermDebt": "418947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "220336000", "reportedCurrency": "USD", "retainedEarnings": "14940418000", "totalLiabilities": "7096534000", "otherCurrentAssets": "190297000", "totalCurrentAssets": "6216705000", "currentLongTermDebt": "418947000", "longTermInvestments": "None", "shortTermInvestments": "19636000", "currentNetReceivables": "1720801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9713723000", "currentAccountsPayable": "1257686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4196079000", "totalShareholderEquity": "8824710000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "546576000", "totalCurrentLiabilities": "2266458000", "otherNonCurrentLiabilities": "134509000", "totalNonCurrentLiabilities": "4830076000", "cashAndShortTermInvestments": "1186917000", "commonStockSharesOutstanding": "150262000", "intangibleAssetsExcludingGoodwill": "220336000", "cashAndCashEquivalentsAtCarryingValue": "1186917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217679000", "profitLoss": "None", "dividendPayout": "69514000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "13810000", "operatingCashflow": "152603000", "capitalExpenditures": "305506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623295000", "cashflowFromInvestment": "-178759000", "stockBasedCompensation": "17040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4369195000, "cost_of_revenue": 3882651000, "gross_profit": 486544000, "research_and_development": null, "selling_general_admin": 181808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292785000, "depreciation_amortisation": 133756000, "ebitda": 426541000, "interest_expense": 12131000, "interest_income": null, "other_non_operating": null, "pretax_income": 280654000, "tax_provision": 62975000, "effective_tax_rate": null, "net_income": 217151000, "net_income_continuing_ops": 217679000, "net_income_to_common": 217151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1186917000, "short_term_investments": 19636000, "net_receivables": 1720801000, "inventory": 3099054000, "other_current_assets": null, "total_current_assets": 6216705000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 220336000, "goodwill_and_intangibles": 697807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9713723000, "total_assets": 15930428000, "short_term_debt": 418947000, "accounts_payable": 1257686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2266458000, "long_term_debt": 3777132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4830076000, "total_liabilities": 7096534000, "total_debt": 4196079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14940418000, "total_equity": 8824710000, "shares_outstanding": 150262000, "operating_cash_flow": 152603000, "stock_based_compensation": 17040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178759000, "dividends_paid": 69514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 623295000, "free_cash_flow": 458109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292785000", "ebitda": "426541000", "netIncome": "217151000", "grossProfit": "486544000", "depreciation": "None", "totalRevenue": "4369195000", "costOfRevenue": "3882651000", "interestIncome": "None", "incomeBeforeTax": "280654000", "interestExpense": "12131000", "operatingIncome": "275144000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "62975000", "reportedCurrency": "USD", "netInterestIncome": "-12131000", "nonInterestIncome": "None", "operatingExpenses": "211400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3882651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133756000", "sellingGeneralAndAdministrative": "181808000", "netIncomeFromContinuingOperations": "217679000" }, "balance": { "goodwill": "477471000", "inventory": "3099054000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "15930428000", "longTermDebt": "3777132000", "shortTermDebt": "418947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "220336000", "reportedCurrency": "USD", "retainedEarnings": "14940418000", "totalLiabilities": "7096534000", "otherCurrentAssets": "190297000", "totalCurrentAssets": "6216705000", "currentLongTermDebt": "418947000", "longTermInvestments": "None", "shortTermInvestments": "19636000", "currentNetReceivables": "1720801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9713723000", "currentAccountsPayable": "1257686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4196079000", "totalShareholderEquity": "8824710000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "546576000", "totalCurrentLiabilities": "2266458000", "otherNonCurrentLiabilities": "134509000", "totalNonCurrentLiabilities": "4830076000", "cashAndShortTermInvestments": "1186917000", "commonStockSharesOutstanding": "150262000", "intangibleAssetsExcludingGoodwill": "220336000", "cashAndCashEquivalentsAtCarryingValue": "1186917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217679000", "profitLoss": "None", "dividendPayout": "69514000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "13810000", "operatingCashflow": "152603000", "capitalExpenditures": "305506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623295000", "cashflowFromInvestment": "-178759000", "stockBasedCompensation": "17040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69514000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133756000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 3872138000, "cost_of_revenue": 3430404000, "gross_profit": 441734000, "ebit": 258542000, "ebitda": 384092000, "pretax_income": 243963000, "tax_provision": 34091000, "net_income": 207293000, "net_income_to_common": 207293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589464000, "total_current_assets": 5431338000, "total_assets": 14935233000, "short_term_debt": 426990000, "long_term_debt": 2804017000, "total_debt": 3231007000, "total_liabilities": 5989987000, "total_equity": 8934287000, "shares_outstanding": 152801000, "goodwill_and_intangibles": 704705000 }, "cash_flow": { "operating_cash_flow": 346872000, "capital_expenditure": 453175000, "free_cash_flow": 800047000, "dividends_paid": 70400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177322, "ticker_id": 8402, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258542000", "ebitda": "384092000", "netIncome": "207293000", "grossProfit": "441734000", "depreciation": "None", "totalRevenue": "3872138000", "costOfRevenue": "3430404000", "interestIncome": "None", "incomeBeforeTax": "243963000", "interestExpense": "14579000", "operatingIncome": "237502000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34091000", "reportedCurrency": "USD", "netInterestIncome": "-14579000", "nonInterestIncome": "None", "operatingExpenses": "204232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3430404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125550000", "sellingGeneralAndAdministrative": "327708000", "netIncomeFromContinuingOperations": "209872000" }, "balance": { "goodwill": "477471000", "inventory": "3113733000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "14935233000", "longTermDebt": "2804017000", "shortTermDebt": "426990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "227234000", "reportedCurrency": "USD", "retainedEarnings": "14798082000", "totalLiabilities": "5989987000", "otherCurrentAssets": "163131000", "totalCurrentAssets": "5431338000", "currentLongTermDebt": "426990000", "longTermInvestments": "None", "shortTermInvestments": "147811000", "currentNetReceivables": "1417199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9503895000", "currentAccountsPayable": "979912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3231007000", "totalShareholderEquity": "8934287000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "739898000", "totalCurrentLiabilities": "2150583000", "otherNonCurrentLiabilities": "133201000", "totalNonCurrentLiabilities": "3839404000", "cashAndShortTermInvestments": "589464000", "commonStockSharesOutstanding": "152801000", "intangibleAssetsExcludingGoodwill": "227234000", "cashAndCashEquivalentsAtCarryingValue": "589464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207293000", "profitLoss": "None", "dividendPayout": "70400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-69535000", "operatingCashflow": "346872000", "capitalExpenditures": "453175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-823773000", "cashflowFromInvestment": "51155000", "stockBasedCompensation": "25136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3872138000, "cost_of_revenue": 3430404000, "gross_profit": 441734000, "research_and_development": null, "selling_general_admin": 327708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258542000, "depreciation_amortisation": 125550000, "ebitda": 384092000, "interest_expense": 14579000, "interest_income": null, "other_non_operating": null, "pretax_income": 243963000, "tax_provision": 34091000, "effective_tax_rate": null, "net_income": 207293000, "net_income_continuing_ops": 209872000, "net_income_to_common": 207293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 589464000, "short_term_investments": 147811000, "net_receivables": 1417199000, "inventory": 3113733000, "other_current_assets": null, "total_current_assets": 5431338000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 227234000, "goodwill_and_intangibles": 704705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9503895000, "total_assets": 14935233000, "short_term_debt": 426990000, "accounts_payable": 979912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2150583000, "long_term_debt": 2804017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3839404000, "total_liabilities": 5989987000, "total_debt": 3231007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14798082000, "total_equity": 8934287000, "shares_outstanding": 152801000, "operating_cash_flow": 346872000, "stock_based_compensation": 25136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 453175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51155000, "dividends_paid": 70400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -823773000, "free_cash_flow": 800047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258542000", "ebitda": "384092000", "netIncome": "207293000", "grossProfit": "441734000", "depreciation": "None", "totalRevenue": "3872138000", "costOfRevenue": "3430404000", "interestIncome": "None", "incomeBeforeTax": "243963000", "interestExpense": "14579000", "operatingIncome": "237502000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34091000", "reportedCurrency": "USD", "netInterestIncome": "-14579000", "nonInterestIncome": "None", "operatingExpenses": "204232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3430404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125550000", "sellingGeneralAndAdministrative": "327708000", "netIncomeFromContinuingOperations": "209872000" }, "balance": { "goodwill": "477471000", "inventory": "3113733000", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "14935233000", "longTermDebt": "2804017000", "shortTermDebt": "426990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "227234000", "reportedCurrency": "USD", "retainedEarnings": "14798082000", "totalLiabilities": "5989987000", "otherCurrentAssets": "163131000", "totalCurrentAssets": "5431338000", "currentLongTermDebt": "426990000", "longTermInvestments": "None", "shortTermInvestments": "147811000", "currentNetReceivables": "1417199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9503895000", "currentAccountsPayable": "979912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3231007000", "totalShareholderEquity": "8934287000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "739898000", "totalCurrentLiabilities": "2150583000", "otherNonCurrentLiabilities": "133201000", "totalNonCurrentLiabilities": "3839404000", "cashAndShortTermInvestments": "589464000", "commonStockSharesOutstanding": "152801000", "intangibleAssetsExcludingGoodwill": "227234000", "cashAndCashEquivalentsAtCarryingValue": "589464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207293000", "profitLoss": "None", "dividendPayout": "70400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-69535000", "operatingCashflow": "346872000", "capitalExpenditures": "453175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-823773000", "cashflowFromInvestment": "51155000", "stockBasedCompensation": "25136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-295140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125550000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4341615000, "cost_of_revenue": 3736398000, "gross_profit": 605217000, "ebit": 425096000, "ebitda": 546148000, "pretax_income": 408025000, "tax_provision": 87131000, "net_income": 317802000, "net_income_to_common": 317802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1015210000, "total_current_assets": 6443576000, "total_assets": 15659821000, "short_term_debt": 882013000, "long_term_debt": 2801871000, "total_debt": 3683884000, "total_liabilities": 6580521000, "total_equity": 9081502000, "shares_outstanding": 156528000, "goodwill_and_intangibles": 712277000 }, "cash_flow": { "operating_cash_flow": 759853000, "capital_expenditure": 621355000, "free_cash_flow": 1381208000, "dividends_paid": 71584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177324, "ticker_id": 8402, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425096000", "ebitda": "546148000", "netIncome": "317802000", "grossProfit": "605217000", "depreciation": "None", "totalRevenue": "4341615000", "costOfRevenue": "3736398000", "interestIncome": "None", "incomeBeforeTax": "408025000", "interestExpense": "17071000", "operatingIncome": "395437000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "87131000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "209780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3736398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121052000", "sellingGeneralAndAdministrative": "167692000", "netIncomeFromContinuingOperations": "320894000" }, "balance": { "goodwill": "477471000", "inventory": "3044887000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15659821000", "longTermDebt": "2801871000", "shortTermDebt": "882013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "234806000", "reportedCurrency": "USD", "retainedEarnings": "14660426000", "totalLiabilities": "6580521000", "otherCurrentAssets": "173179000", "totalCurrentAssets": "6443576000", "currentLongTermDebt": "882013000", "longTermInvestments": "None", "shortTermInvestments": "645343000", "currentNetReceivables": "1564957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9216245000", "currentAccountsPayable": "1079816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3683884000", "totalShareholderEquity": "9081502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "724219000", "totalCurrentLiabilities": "2692296000", "otherNonCurrentLiabilities": "143200000", "totalNonCurrentLiabilities": "3888225000", "cashAndShortTermInvestments": "1015210000", "commonStockSharesOutstanding": "156528000", "intangibleAssetsExcludingGoodwill": "234806000", "cashAndCashEquivalentsAtCarryingValue": "1015210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320894000", "profitLoss": "None", "dividendPayout": "71584000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "28169000", "operatingCashflow": "759853000", "capitalExpenditures": "621355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277372000", "cashflowFromInvestment": "-851995000", "stockBasedCompensation": "12828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4341615000, "cost_of_revenue": 3736398000, "gross_profit": 605217000, "research_and_development": null, "selling_general_admin": 167692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425096000, "depreciation_amortisation": 121052000, "ebitda": 546148000, "interest_expense": 17071000, "interest_income": null, "other_non_operating": null, "pretax_income": 408025000, "tax_provision": 87131000, "effective_tax_rate": null, "net_income": 317802000, "net_income_continuing_ops": 320894000, "net_income_to_common": 317802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1015210000, "short_term_investments": 645343000, "net_receivables": 1564957000, "inventory": 3044887000, "other_current_assets": null, "total_current_assets": 6443576000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 234806000, "goodwill_and_intangibles": 712277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9216245000, "total_assets": 15659821000, "short_term_debt": 882013000, "accounts_payable": 1079816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2692296000, "long_term_debt": 2801871000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3888225000, "total_liabilities": 6580521000, "total_debt": 3683884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14660426000, "total_equity": 9081502000, "shares_outstanding": 156528000, "operating_cash_flow": 759853000, "stock_based_compensation": 12828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 621355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -851995000, "dividends_paid": 71584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 277372000, "free_cash_flow": 1381208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425096000", "ebitda": "546148000", "netIncome": "317802000", "grossProfit": "605217000", "depreciation": "None", "totalRevenue": "4341615000", "costOfRevenue": "3736398000", "interestIncome": "None", "incomeBeforeTax": "408025000", "interestExpense": "17071000", "operatingIncome": "395437000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "87131000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "209780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3736398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121052000", "sellingGeneralAndAdministrative": "167692000", "netIncomeFromContinuingOperations": "320894000" }, "balance": { "goodwill": "477471000", "inventory": "3044887000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15659821000", "longTermDebt": "2801871000", "shortTermDebt": "882013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "234806000", "reportedCurrency": "USD", "retainedEarnings": "14660426000", "totalLiabilities": "6580521000", "otherCurrentAssets": "173179000", "totalCurrentAssets": "6443576000", "currentLongTermDebt": "882013000", "longTermInvestments": "None", "shortTermInvestments": "645343000", "currentNetReceivables": "1564957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9216245000", "currentAccountsPayable": "1079816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3683884000", "totalShareholderEquity": "9081502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "724219000", "totalCurrentLiabilities": "2692296000", "otherNonCurrentLiabilities": "143200000", "totalNonCurrentLiabilities": "3888225000", "cashAndShortTermInvestments": "1015210000", "commonStockSharesOutstanding": "156528000", "intangibleAssetsExcludingGoodwill": "234806000", "cashAndCashEquivalentsAtCarryingValue": "1015210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320894000", "profitLoss": "None", "dividendPayout": "71584000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "28169000", "operatingCashflow": "759853000", "capitalExpenditures": "621355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "277372000", "cashflowFromInvestment": "-851995000", "stockBasedCompensation": "12828000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121052000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4632634000, "cost_of_revenue": 3857797000, "gross_profit": 774837000, "ebit": 577831000, "ebitda": 694884000, "pretax_income": 565112000, "tax_provision": 133422000, "net_income": 427998000, "net_income_to_common": 427998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 829980000, "total_current_assets": 6239011000, "total_assets": 15061257000, "short_term_debt": 815642000, "long_term_debt": 2212802000, "total_debt": 3028444000, "total_liabilities": 5941043000, "total_equity": 9130773000, "shares_outstanding": 157579000, "goodwill_and_intangibles": 719921000 }, "cash_flow": { "operating_cash_flow": 382561000, "capital_expenditure": 419166000, "free_cash_flow": 801727000, "dividends_paid": 72624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177325, "ticker_id": 8402, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577831000", "ebitda": "694884000", "netIncome": "427998000", "grossProfit": "774837000", "depreciation": "None", "totalRevenue": "4632634000", "costOfRevenue": "3857797000", "interestIncome": "None", "incomeBeforeTax": "565112000", "interestExpense": "12719000", "operatingIncome": "559123000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "133422000", "reportedCurrency": "USD", "netInterestIncome": "-12719000", "nonInterestIncome": "None", "operatingExpenses": "215714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3857797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117053000", "sellingGeneralAndAdministrative": "160016000", "netIncomeFromContinuingOperations": "431690000" }, "balance": { "goodwill": "477471000", "inventory": "3073637000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15061257000", "longTermDebt": "2212802000", "shortTermDebt": "815642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "242450000", "reportedCurrency": "USD", "retainedEarnings": "14413148000", "totalLiabilities": "5941043000", "otherCurrentAssets": "141635000", "totalCurrentAssets": "6239011000", "currentLongTermDebt": "815642000", "longTermInvestments": "None", "shortTermInvestments": "418367000", "currentNetReceivables": "1775392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8822246000", "currentAccountsPayable": "1213408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3028444000", "totalShareholderEquity": "9130773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "620832000", "totalCurrentLiabilities": "2655952000", "otherNonCurrentLiabilities": "143968000", "totalNonCurrentLiabilities": "3285091000", "cashAndShortTermInvestments": "829980000", "commonStockSharesOutstanding": "157579000", "intangibleAssetsExcludingGoodwill": "242450000", "cashAndCashEquivalentsAtCarryingValue": "829980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431690000", "profitLoss": "None", "dividendPayout": "72624000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-46645000", "operatingCashflow": "382561000", "capitalExpenditures": "419166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-382350000", "cashflowFromInvestment": "-209586000", "stockBasedCompensation": "13013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4632634000, "cost_of_revenue": 3857797000, "gross_profit": 774837000, "research_and_development": null, "selling_general_admin": 160016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577831000, "depreciation_amortisation": 117053000, "ebitda": 694884000, "interest_expense": 12719000, "interest_income": null, "other_non_operating": null, "pretax_income": 565112000, "tax_provision": 133422000, "effective_tax_rate": null, "net_income": 427998000, "net_income_continuing_ops": 431690000, "net_income_to_common": 427998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 829980000, "short_term_investments": 418367000, "net_receivables": 1775392000, "inventory": 3073637000, "other_current_assets": null, "total_current_assets": 6239011000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 242450000, "goodwill_and_intangibles": 719921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8822246000, "total_assets": 15061257000, "short_term_debt": 815642000, "accounts_payable": 1213408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2655952000, "long_term_debt": 2212802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3285091000, "total_liabilities": 5941043000, "total_debt": 3028444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14413148000, "total_equity": 9130773000, "shares_outstanding": 157579000, "operating_cash_flow": 382561000, "stock_based_compensation": 13013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 419166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209586000, "dividends_paid": 72624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -382350000, "free_cash_flow": 801727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577831000", "ebitda": "694884000", "netIncome": "427998000", "grossProfit": "774837000", "depreciation": "None", "totalRevenue": "4632634000", "costOfRevenue": "3857797000", "interestIncome": "None", "incomeBeforeTax": "565112000", "interestExpense": "12719000", "operatingIncome": "559123000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "133422000", "reportedCurrency": "USD", "netInterestIncome": "-12719000", "nonInterestIncome": "None", "operatingExpenses": "215714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3857797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117053000", "sellingGeneralAndAdministrative": "160016000", "netIncomeFromContinuingOperations": "431690000" }, "balance": { "goodwill": "477471000", "inventory": "3073637000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15061257000", "longTermDebt": "2212802000", "shortTermDebt": "815642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "242450000", "reportedCurrency": "USD", "retainedEarnings": "14413148000", "totalLiabilities": "5941043000", "otherCurrentAssets": "141635000", "totalCurrentAssets": "6239011000", "currentLongTermDebt": "815642000", "longTermInvestments": "None", "shortTermInvestments": "418367000", "currentNetReceivables": "1775392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8822246000", "currentAccountsPayable": "1213408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3028444000", "totalShareholderEquity": "9130773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "620832000", "totalCurrentLiabilities": "2655952000", "otherNonCurrentLiabilities": "143968000", "totalNonCurrentLiabilities": "3285091000", "cashAndShortTermInvestments": "829980000", "commonStockSharesOutstanding": "157579000", "intangibleAssetsExcludingGoodwill": "242450000", "cashAndCashEquivalentsAtCarryingValue": "829980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "431690000", "profitLoss": "None", "dividendPayout": "72624000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-46645000", "operatingCashflow": "382561000", "capitalExpenditures": "419166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-382350000", "cashflowFromInvestment": "-209586000", "stockBasedCompensation": "13013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117053000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4694003000, "cost_of_revenue": 3713205000, "gross_profit": 980798000, "ebit": 777759000, "ebitda": 893011000, "pretax_income": 765781000, "tax_provision": 178281000, "net_income": 584041000, "net_income_to_common": 584041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039421000, "total_current_assets": 6597436000, "total_assets": 15026750000, "short_term_debt": 425696000, "long_term_debt": 2612246000, "total_debt": 3037942000, "total_liabilities": 5978991000, "total_equity": 9072408000, "shares_outstanding": 159354000, "goodwill_and_intangibles": 727566000 }, "cash_flow": { "operating_cash_flow": 355217000, "capital_expenditure": 374310000, "free_cash_flow": 729527000, "dividends_paid": 68008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177326, "ticker_id": 8402, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "777759000", "ebitda": "893011000", "netIncome": "584041000", "grossProfit": "980798000", "depreciation": "None", "totalRevenue": "4694003000", "costOfRevenue": "3713205000", "interestIncome": "None", "incomeBeforeTax": "765781000", "interestExpense": "11978000", "operatingIncome": "750975000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178281000", "reportedCurrency": "USD", "netInterestIncome": "-11978000", "nonInterestIncome": "None", "operatingExpenses": "229823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3713205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115252000", "sellingGeneralAndAdministrative": "159507000", "netIncomeFromContinuingOperations": "587500000" }, "balance": { "goodwill": "477471000", "inventory": "3027143000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15026750000", "longTermDebt": "2612246000", "shortTermDebt": "425696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "250095000", "reportedCurrency": "USD", "retainedEarnings": "14056868000", "totalLiabilities": "5978991000", "otherCurrentAssets": "138557000", "totalCurrentAssets": "6597436000", "currentLongTermDebt": "425696000", "longTermInvestments": "None", "shortTermInvestments": "653255000", "currentNetReceivables": "1739060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8429314000", "currentAccountsPayable": "1183593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3037942000", "totalShareholderEquity": "9072408000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539272000", "totalCurrentLiabilities": "2298664000", "otherNonCurrentLiabilities": "144336000", "totalNonCurrentLiabilities": "3680327000", "cashAndShortTermInvestments": "1039421000", "commonStockSharesOutstanding": "159354000", "intangibleAssetsExcludingGoodwill": "250095000", "cashAndCashEquivalentsAtCarryingValue": "1039421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587500000", "profitLoss": "None", "dividendPayout": "68008000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-133025000", "operatingCashflow": "355217000", "capitalExpenditures": "374310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423846000", "cashflowFromInvestment": "-292934000", "stockBasedCompensation": "15612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4694003000, "cost_of_revenue": 3713205000, "gross_profit": 980798000, "research_and_development": null, "selling_general_admin": 159507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 777759000, "depreciation_amortisation": 115252000, "ebitda": 893011000, "interest_expense": 11978000, "interest_income": null, "other_non_operating": null, "pretax_income": 765781000, "tax_provision": 178281000, "effective_tax_rate": null, "net_income": 584041000, "net_income_continuing_ops": 587500000, "net_income_to_common": 584041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1039421000, "short_term_investments": 653255000, "net_receivables": 1739060000, "inventory": 3027143000, "other_current_assets": null, "total_current_assets": 6597436000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 250095000, "goodwill_and_intangibles": 727566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8429314000, "total_assets": 15026750000, "short_term_debt": 425696000, "accounts_payable": 1183593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2298664000, "long_term_debt": 2612246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3680327000, "total_liabilities": 5978991000, "total_debt": 3037942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14056868000, "total_equity": 9072408000, "shares_outstanding": 159354000, "operating_cash_flow": 355217000, "stock_based_compensation": 15612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 374310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292934000, "dividends_paid": 68008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -423846000, "free_cash_flow": 729527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "777759000", "ebitda": "893011000", "netIncome": "584041000", "grossProfit": "980798000", "depreciation": "None", "totalRevenue": "4694003000", "costOfRevenue": "3713205000", "interestIncome": "None", "incomeBeforeTax": "765781000", "interestExpense": "11978000", "operatingIncome": "750975000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "178281000", "reportedCurrency": "USD", "netInterestIncome": "-11978000", "nonInterestIncome": "None", "operatingExpenses": "229823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3713205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115252000", "sellingGeneralAndAdministrative": "159507000", "netIncomeFromContinuingOperations": "587500000" }, "balance": { "goodwill": "477471000", "inventory": "3027143000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "15026750000", "longTermDebt": "2612246000", "shortTermDebt": "425696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "250095000", "reportedCurrency": "USD", "retainedEarnings": "14056868000", "totalLiabilities": "5978991000", "otherCurrentAssets": "138557000", "totalCurrentAssets": "6597436000", "currentLongTermDebt": "425696000", "longTermInvestments": "None", "shortTermInvestments": "653255000", "currentNetReceivables": "1739060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8429314000", "currentAccountsPayable": "1183593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3037942000", "totalShareholderEquity": "9072408000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "539272000", "totalCurrentLiabilities": "2298664000", "otherNonCurrentLiabilities": "144336000", "totalNonCurrentLiabilities": "3680327000", "cashAndShortTermInvestments": "1039421000", "commonStockSharesOutstanding": "159354000", "intangibleAssetsExcludingGoodwill": "250095000", "cashAndCashEquivalentsAtCarryingValue": "1039421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "587500000", "profitLoss": "None", "dividendPayout": "68008000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-133025000", "operatingCashflow": "355217000", "capitalExpenditures": "374310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423846000", "cashflowFromInvestment": "-292934000", "stockBasedCompensation": "15612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115252000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4233423000, "cost_of_revenue": 3502539000, "gross_profit": 730884000, "ebit": 557034000, "ebitda": 668756000, "pretax_income": 542239000, "tax_provision": 115199000, "net_income": 424270000, "net_income_to_common": 424270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400887000, "total_current_assets": 6787826000, "total_assets": 14908420000, "short_term_debt": 459987000, "long_term_debt": 2611069000, "total_debt": 3071056000, "total_liabilities": 6068893000, "total_equity": 8866666000, "shares_outstanding": 162276000, "goodwill_and_intangibles": 735230000 }, "cash_flow": { "operating_cash_flow": 864640000, "capital_expenditure": 514945000, "free_cash_flow": 1379585000, "dividends_paid": 69483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177327, "ticker_id": 8402, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "557034000", "ebitda": "668756000", "netIncome": "424270000", "grossProfit": "730884000", "depreciation": "None", "totalRevenue": "4233423000", "costOfRevenue": "3502539000", "interestIncome": "None", "incomeBeforeTax": "542239000", "interestExpense": "14795000", "operatingIncome": "518536000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "115199000", "reportedCurrency": "USD", "netInterestIncome": "-14795000", "nonInterestIncome": "None", "operatingExpenses": "212348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3502539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111722000", "sellingGeneralAndAdministrative": "656392000", "netIncomeFromContinuingOperations": "427040000" }, "balance": { "goodwill": "477471000", "inventory": "2894632000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "14908420000", "longTermDebt": "2611069000", "shortTermDebt": "459987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257759000", "reportedCurrency": "USD", "retainedEarnings": "13545590000", "totalLiabilities": "6068893000", "otherCurrentAssets": "162790000", "totalCurrentAssets": "6787826000", "currentLongTermDebt": "459987000", "longTermInvestments": "None", "shortTermInvestments": "721210000", "currentNetReceivables": "1608307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8120594000", "currentAccountsPayable": "1088330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3071056000", "totalShareholderEquity": "8866666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778455000", "totalCurrentLiabilities": "2332296000", "otherNonCurrentLiabilities": "180760000", "totalNonCurrentLiabilities": "3736597000", "cashAndShortTermInvestments": "1400887000", "commonStockSharesOutstanding": "162276000", "intangibleAssetsExcludingGoodwill": "257759000", "cashAndCashEquivalentsAtCarryingValue": "1400887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424270000", "profitLoss": "None", "dividendPayout": "69483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43952000", "operatingCashflow": "864640000", "capitalExpenditures": "514945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494376000", "cashflowFromInvestment": "-734788000", "stockBasedCompensation": "21944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4233423000, "cost_of_revenue": 3502539000, "gross_profit": 730884000, "research_and_development": null, "selling_general_admin": 656392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 557034000, "depreciation_amortisation": 111722000, "ebitda": 668756000, "interest_expense": 14795000, "interest_income": null, "other_non_operating": null, "pretax_income": 542239000, "tax_provision": 115199000, "effective_tax_rate": null, "net_income": 424270000, "net_income_continuing_ops": 427040000, "net_income_to_common": 424270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400887000, "short_term_investments": 721210000, "net_receivables": 1608307000, "inventory": 2894632000, "other_current_assets": null, "total_current_assets": 6787826000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 257759000, "goodwill_and_intangibles": 735230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8120594000, "total_assets": 14908420000, "short_term_debt": 459987000, "accounts_payable": 1088330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2332296000, "long_term_debt": 2611069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3736597000, "total_liabilities": 6068893000, "total_debt": 3071056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13545590000, "total_equity": 8866666000, "shares_outstanding": 162276000, "operating_cash_flow": 864640000, "stock_based_compensation": 21944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -734788000, "dividends_paid": 69483000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -494376000, "free_cash_flow": 1379585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "557034000", "ebitda": "668756000", "netIncome": "424270000", "grossProfit": "730884000", "depreciation": "None", "totalRevenue": "4233423000", "costOfRevenue": "3502539000", "interestIncome": "None", "incomeBeforeTax": "542239000", "interestExpense": "14795000", "operatingIncome": "518536000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "115199000", "reportedCurrency": "USD", "netInterestIncome": "-14795000", "nonInterestIncome": "None", "operatingExpenses": "212348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3502539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111722000", "sellingGeneralAndAdministrative": "656392000", "netIncomeFromContinuingOperations": "427040000" }, "balance": { "goodwill": "477471000", "inventory": "2894632000", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "14908420000", "longTermDebt": "2611069000", "shortTermDebt": "459987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257759000", "reportedCurrency": "USD", "retainedEarnings": "13545590000", "totalLiabilities": "6068893000", "otherCurrentAssets": "162790000", "totalCurrentAssets": "6787826000", "currentLongTermDebt": "459987000", "longTermInvestments": "None", "shortTermInvestments": "721210000", "currentNetReceivables": "1608307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8120594000", "currentAccountsPayable": "1088330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3071056000", "totalShareholderEquity": "8866666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "778455000", "totalCurrentLiabilities": "2332296000", "otherNonCurrentLiabilities": "180760000", "totalNonCurrentLiabilities": "3736597000", "cashAndShortTermInvestments": "1400887000", "commonStockSharesOutstanding": "162276000", "intangibleAssetsExcludingGoodwill": "257759000", "cashAndCashEquivalentsAtCarryingValue": "1400887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424270000", "profitLoss": "None", "dividendPayout": "69483000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43952000", "operatingCashflow": "864640000", "capitalExpenditures": "514945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494376000", "cashflowFromInvestment": "-734788000", "stockBasedCompensation": "21944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69483000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111722000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 4587057000, "cost_of_revenue": 3635038000, "gross_profit": 952019000, "ebit": 773014000, "ebitda": 880432000, "pretax_income": 754599000, "tax_provision": 174817000, "net_income": 577195000, "net_income_to_common": 577195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1765467000, "total_current_assets": 7228599000, "total_assets": 14928956000, "short_term_debt": 86061000, "long_term_debt": 3009010000, "total_debt": 3095071000, "total_liabilities": 6070665000, "total_equity": 8893535000, "shares_outstanding": 166105000, "goodwill_and_intangibles": 743316000 }, "cash_flow": { "operating_cash_flow": 1113699000, "capital_expenditure": 558361000, "free_cash_flow": 1672060000, "dividends_paid": 70713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177329, "ticker_id": 8402, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "773014000", "ebitda": "880432000", "netIncome": "577195000", "grossProfit": "952019000", "depreciation": "None", "totalRevenue": "4587057000", "costOfRevenue": "3635038000", "interestIncome": "None", "incomeBeforeTax": "754599000", "interestExpense": "18415000", "operatingIncome": "733550000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "174817000", "reportedCurrency": "USD", "netInterestIncome": "-18415000", "nonInterestIncome": "None", "operatingExpenses": "218469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3635038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107418000", "sellingGeneralAndAdministrative": "145896000", "netIncomeFromContinuingOperations": "579782000" }, "balance": { "goodwill": "477471000", "inventory": "2941634000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14928956000", "longTermDebt": "3009010000", "shortTermDebt": "86061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265845000", "reportedCurrency": "USD", "retainedEarnings": "13189468000", "totalLiabilities": "6070665000", "otherCurrentAssets": "138605000", "totalCurrentAssets": "7228599000", "currentLongTermDebt": "86061000", "longTermInvestments": "None", "shortTermInvestments": "500844000", "currentNetReceivables": "1882049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7700357000", "currentAccountsPayable": "1060175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6313366000", "shortLongTermDebtTotal": "3095071000", "totalShareholderEquity": "8893535000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "741798000", "totalCurrentLiabilities": "1918377000", "otherNonCurrentLiabilities": "182161000", "totalNonCurrentLiabilities": "4152288000", "cashAndShortTermInvestments": "1765467000", "commonStockSharesOutstanding": "166105000", "intangibleAssetsExcludingGoodwill": "265845000", "cashAndCashEquivalentsAtCarryingValue": "1765467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579782000", "profitLoss": "None", "dividendPayout": "70713000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "102376000", "operatingCashflow": "1113699000", "capitalExpenditures": "558361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371026000", "cashflowFromInvestment": "-452547000", "stockBasedCompensation": "12044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4587057000, "cost_of_revenue": 3635038000, "gross_profit": 952019000, "research_and_development": null, "selling_general_admin": 145896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 773014000, "depreciation_amortisation": 107418000, "ebitda": 880432000, "interest_expense": 18415000, "interest_income": null, "other_non_operating": null, "pretax_income": 754599000, "tax_provision": 174817000, "effective_tax_rate": null, "net_income": 577195000, "net_income_continuing_ops": 579782000, "net_income_to_common": 577195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1765467000, "short_term_investments": 500844000, "net_receivables": 1882049000, "inventory": 2941634000, "other_current_assets": null, "total_current_assets": 7228599000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 265845000, "goodwill_and_intangibles": 743316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7700357000, "total_assets": 14928956000, "short_term_debt": 86061000, "accounts_payable": 1060175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1918377000, "long_term_debt": 3009010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4152288000, "total_liabilities": 6070665000, "total_debt": 3095071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13189468000, "total_equity": 8893535000, "shares_outstanding": 166105000, "operating_cash_flow": 1113699000, "stock_based_compensation": 12044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 558361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452547000, "dividends_paid": 70713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371026000, "free_cash_flow": 1672060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "773014000", "ebitda": "880432000", "netIncome": "577195000", "grossProfit": "952019000", "depreciation": "None", "totalRevenue": "4587057000", "costOfRevenue": "3635038000", "interestIncome": "None", "incomeBeforeTax": "754599000", "interestExpense": "18415000", "operatingIncome": "733550000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "174817000", "reportedCurrency": "USD", "netInterestIncome": "-18415000", "nonInterestIncome": "None", "operatingExpenses": "218469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3635038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107418000", "sellingGeneralAndAdministrative": "145896000", "netIncomeFromContinuingOperations": "579782000" }, "balance": { "goodwill": "477471000", "inventory": "2941634000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14928956000", "longTermDebt": "3009010000", "shortTermDebt": "86061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265845000", "reportedCurrency": "USD", "retainedEarnings": "13189468000", "totalLiabilities": "6070665000", "otherCurrentAssets": "138605000", "totalCurrentAssets": "7228599000", "currentLongTermDebt": "86061000", "longTermInvestments": "None", "shortTermInvestments": "500844000", "currentNetReceivables": "1882049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7700357000", "currentAccountsPayable": "1060175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6313366000", "shortLongTermDebtTotal": "3095071000", "totalShareholderEquity": "8893535000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "741798000", "totalCurrentLiabilities": "1918377000", "otherNonCurrentLiabilities": "182161000", "totalNonCurrentLiabilities": "4152288000", "cashAndShortTermInvestments": "1765467000", "commonStockSharesOutstanding": "166105000", "intangibleAssetsExcludingGoodwill": "265845000", "cashAndCashEquivalentsAtCarryingValue": "1765467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "579782000", "profitLoss": "None", "dividendPayout": "70713000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "102376000", "operatingCashflow": "1113699000", "capitalExpenditures": "558361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371026000", "cashflowFromInvestment": "-452547000", "stockBasedCompensation": "12044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107418000", "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": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "income_statement": { "revenue": 5081630000, "cost_of_revenue": 3774772000, "gross_profit": 1306858000, "ebit": 1095083000, "ebitda": 1206053000, "pretax_income": 1074316000, "tax_provision": 258139000, "net_income": 812107000, "net_income_to_common": 812107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1475356000, "total_current_assets": 7396055000, "total_assets": 14551397000, "short_term_debt": 56869000, "long_term_debt": 3010829000, "total_debt": 3067698000, "total_liabilities": 5886428000, "total_equity": 8707983000, "shares_outstanding": 168865000, "goodwill_and_intangibles": 751476000 }, "cash_flow": { "operating_cash_flow": 807806000, "capital_expenditure": 358280000, "free_cash_flow": 1166086000, "dividends_paid": 72323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 177330, "ticker_id": 8402, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:42:01.814012+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1095083000", "ebitda": "1206053000", "netIncome": "812107000", "grossProfit": "1306858000", "depreciation": "None", "totalRevenue": "5081630000", "costOfRevenue": "3774772000", "interestIncome": "None", "incomeBeforeTax": "1074316000", "interestExpense": "20767000", "operatingIncome": "1063735000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "258139000", "reportedCurrency": "USD", "netInterestIncome": "-20767000", "nonInterestIncome": "None", "operatingExpenses": "243123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "31348000", "costofGoodsAndServicesSold": "3774772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110970000", "sellingGeneralAndAdministrative": "141209000", "netIncomeFromContinuingOperations": "816177000" }, "balance": { "goodwill": "477471000", "inventory": "3044009000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14551397000", "longTermDebt": "3010829000", "shortTermDebt": "56869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274005000", "reportedCurrency": "USD", "retainedEarnings": "12681894000", "totalLiabilities": "5886428000", "otherCurrentAssets": "122025000", "totalCurrentAssets": "7396055000", "currentLongTermDebt": "56869000", "longTermInvestments": "None", "shortTermInvestments": "611701000", "currentNetReceivables": "2142964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7155342000", "currentAccountsPayable": "1048584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5783622000", "shortLongTermDebtTotal": "3067698000", "totalShareholderEquity": "8707983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "614405000", "totalCurrentLiabilities": "1759035000", "otherNonCurrentLiabilities": "175073000", "totalNonCurrentLiabilities": "4127393000", "cashAndShortTermInvestments": "1475356000", "commonStockSharesOutstanding": "168865000", "intangibleAssetsExcludingGoodwill": "274005000", "cashAndCashEquivalentsAtCarryingValue": "1475356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816177000", "profitLoss": "None", "dividendPayout": "72323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-55158000", "operatingCashflow": "807806000", "capitalExpenditures": "358280000", "changeInReceivables": "-16971000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464119000", "cashflowFromInvestment": "-473268000", "stockBasedCompensation": "11678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5081630000, "cost_of_revenue": 3774772000, "gross_profit": 1306858000, "research_and_development": null, "selling_general_admin": 141209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1095083000, "depreciation_amortisation": 110970000, "ebitda": 1206053000, "interest_expense": 20767000, "interest_income": null, "other_non_operating": null, "pretax_income": 1074316000, "tax_provision": 258139000, "effective_tax_rate": null, "net_income": 812107000, "net_income_continuing_ops": 816177000, "net_income_to_common": 812107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1475356000, "short_term_investments": 611701000, "net_receivables": 2142964000, "inventory": 3044009000, "other_current_assets": null, "total_current_assets": 7396055000, "net_ppe": null, "goodwill": 477471000, "intangible_assets": 274005000, "goodwill_and_intangibles": 751476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7155342000, "total_assets": 14551397000, "short_term_debt": 56869000, "accounts_payable": 1048584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1759035000, "long_term_debt": 3010829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4127393000, "total_liabilities": 5886428000, "total_debt": 3067698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12681894000, "total_equity": 8707983000, "shares_outstanding": 168865000, "operating_cash_flow": 807806000, "stock_based_compensation": 11678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473268000, "dividends_paid": 72323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -464119000, "free_cash_flow": 1166086000, "net_change_in_cash": -129581000 }, "raw_data": { "income": { "ebit": "1095083000", "ebitda": "1206053000", "netIncome": "812107000", "grossProfit": "1306858000", "depreciation": "None", "totalRevenue": "5081630000", "costOfRevenue": "3774772000", "interestIncome": "None", "incomeBeforeTax": "1074316000", "interestExpense": "20767000", "operatingIncome": "1063735000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "258139000", "reportedCurrency": "USD", "netInterestIncome": "-20767000", "nonInterestIncome": "None", "operatingExpenses": "243123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "31348000", "costofGoodsAndServicesSold": "3774772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110970000", "sellingGeneralAndAdministrative": "141209000", "netIncomeFromContinuingOperations": "816177000" }, "balance": { "goodwill": "477471000", "inventory": "3044009000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "14551397000", "longTermDebt": "3010829000", "shortTermDebt": "56869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274005000", "reportedCurrency": "USD", "retainedEarnings": "12681894000", "totalLiabilities": "5886428000", "otherCurrentAssets": "122025000", "totalCurrentAssets": "7396055000", "currentLongTermDebt": "56869000", "longTermInvestments": "None", "shortTermInvestments": "611701000", "currentNetReceivables": "2142964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7155342000", "currentAccountsPayable": "1048584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5783622000", "shortLongTermDebtTotal": "3067698000", "totalShareholderEquity": "8707983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "614405000", "totalCurrentLiabilities": "1759035000", "otherNonCurrentLiabilities": "175073000", "totalNonCurrentLiabilities": "4127393000", "cashAndShortTermInvestments": "1475356000", "commonStockSharesOutstanding": "168865000", "intangibleAssetsExcludingGoodwill": "274005000", "cashAndCashEquivalentsAtCarryingValue": "1475356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "816177000", "profitLoss": "None", "dividendPayout": "72323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-55158000", "operatingCashflow": "807806000", "capitalExpenditures": "358280000", "changeInReceivables": "-16971000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464119000", "cashflowFromInvestment": "-473268000", "stockBasedCompensation": "11678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }