{ "ticker": { "uuid": "9ddd1455-7c24-4e83-bcda-332054462d2e", "symbol": "TSCO", "name": "Tractor Supply Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/9ddd1455-7c24-4e83-bcda-332054462d2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ddd1455-7c24-4e83-bcda-332054462d2e/" }, "ticker_metadata": { "id": 8630, "uuid": "9ddd1455-7c24-4e83-bcda-332054462d2e", "symbol": "TSCO", "name": "Tractor Supply Company", "asset_type": "equity", "market_cap": 16535896000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Tractor Supply Company (TSCO) is an American retail chain of stores that offers products for home improvement, agriculture, lawn and garden maintenance, livestock, equine and pet care.", "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": "9ddd1455-7c24-4e83-bcda-332054462d2e", "symbol": "TSCO", "name": "Tractor Supply Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/9ddd1455-7c24-4e83-bcda-332054462d2e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ddd1455-7c24-4e83-bcda-332054462d2e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.7, "quality": 0.8, "momentum": 0.05, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 29.78, "market_cap": 15727890050.22, "pe_ratio": 14.5461, "earnings_yield": 0.0687, "ebitda_to_ev": 0.1079, "shareholder_yield": 0.0313, "roe": 0.4301, "piotroski_f_score": 5, "momentum_12_1": -0.3907, "volatility_252d": 0.3215 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:04.396989+00:00", "batch_id": "" }, "size": { "price_close": 29.78, "market_cap": 15727890050.22, "market_cap_usd": 15727890050.22, "enterprise_value": 18091608050.22, "shares_outstanding": 528135999, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.5461, "pb_ratio": 6.2567, "ptbv_ratio": 7.4345, "ps_ratio": 1.005, "pcf_ratio": 10.4186, "pfcf_ratio": 6.4606, "ev_ebitda": 9.2672, "ev_ebit": 12.4625, "ev_sales": 1.1561, "ev_fcf": 7.4316, "earnings_yield": 0.0687, "fcf_yield": 0.1346, "price_to_sales": 1.005, "price_to_book": 6.2567, "price_to_cashflow": 10.4186, "ebitda_to_ev": 0.1079, "sales_yield": 0.865 }, "yield": { "dividend_yield": 0.0313, "buyback_yield": 0, "shareholder_yield": 0.0313, "debt_paydown_yield": null, "total_yield": 0.0313 }, "quality": { "gross_margin": 0.3246, "operating_margin": 0.0928, "net_margin": 0.0691, "ebitda_margin": 0.1247, "fcf_margin": 0.1556, "roe": 0.4301, "roa": 0.0927, "roic": 0.2327, "roc_greenblatt": null, "asset_turnover": 1.3419, "cash_conversion": 2.2515, "accruals_ratio": -0.0367, "sbc_to_revenue": 0.0039, "piotroski_f_score": 5, "altman_z_score": 3.8058, "earnings_stability_5y": 0.3773, "revenue_stability_5y": 0.2017, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4356, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6393, "net_debt_to_ebitda": 1.2108, "debt_to_assets": 0.2219, "interest_coverage": 21.1582, "current_ratio": 1.3795, "quick_ratio": 0.1563, "net_debt": 2363718000, "local_beta": 0.0011, "volatility_252d": 0.3215, "volatility_60d": 0.7485, "max_drawdown_12m": -0.5097, "risk_adjusted_momentum": -1.2154 }, "growth": { "revenue_growth_1y": 0.0464, "revenue_growth_3y_cagr": 0.03, "revenue_growth_5y_cagr": 0.0789, "eps_growth_1y": -0.0011, "eps_growth_3y_cagr": 0.0023, "eps_growth_5y_cagr": 0.0791, "fcf_growth_1y": 0.1332, "book_value_growth_1y": 0.1529, "revenue_growth": 0.0464, "earnings_growth": -0.0011 }, "momentum": { "price_return_1m": -0.0208, "price_return_3m": -0.4017, "price_return_6m": -0.4425, "price_return_9m": -0.4997, "price_return_12m": -0.4034, "price_return_12m_ex1m": -0.3907, "momentum_6m": -0.4425, "momentum_12m": -0.4034, "momentum_12_1": -0.3907, "distance_from_52w_high": -0.5097, "distance_from_52w_low": 0, "relative_strength": -0.5613 }, "raw_ttm": { "revenue_ttm": 15649140000, "gross_profit_ttm": 5079659000, "ebit_ttm": 1451683000, "ebitda_ttm": 1952216000, "net_income_ttm": 1081242000, "eps_diluted_ttm": 2.0473, "operating_cash_flow_ttm": 1509603000, "capital_expenditure_ttm": 924826000, "fcf_ttm": 2434429000, "dividends_paid_ttm": 491649000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68611000, "cash_and_equivalents": 224269000, "total_current_assets": 4041596000, "total_current_liabilities": 2929721000, "net_ppe": null, "total_assets": 11662097000, "total_debt": 2587987000, "total_equity": 2513749000, "net_working_capital": 1349893000, "book_value_per_share": 4.7597, "retained_earnings": 7557268000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2115536000, "tangible_book_per_share": 4.0057 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 38, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 28, "rank_pcf": 45, "rank_ev_ebitda": 34, "rank_ev_ebit": 50, "rank_earnings_yield": 37, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 6, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 67, "rank_fcf_margin": 57, "rank_piotroski": 49, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92 }, "composites": { "value_composite": 30, "quality_composite": 20, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 17, "svqf_composite": 19, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.7483, "os_score": 0.65, "value_percentile": 0.7, "quality_percentile": 0.8, "momentum_percentile": 0.05, "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": 93, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3018, "ticker_id": 8630, "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": "2026-06-07T06:51:04.396989+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.78, "market_cap": 15727890050.22, "market_cap_usd": 15727890050.22, "enterprise_value": 18091608050.22, "shares_outstanding": 528135999, "fx_rate_to_usd": null, "pe_ratio": 14.5461331, "pb_ratio": 6.25674642, "ptbv_ratio": 7.43447053, "ps_ratio": 1.00503223, "pcf_ratio": 10.41856041, "pfcf_ratio": 6.46060742, "ev_ebitda": 9.26721636, "ev_ebit": 12.46250597, "ev_sales": 1.15607682, "ev_fcf": 7.43156118, "earnings_yield": 0.06874679, "fcf_yield": 0.13456123, "dividend_yield": 0.03125969, "buyback_yield": 0, "shareholder_yield": 0.03125969, "debt_paydown_yield": null, "total_yield": 0.03125969, "gross_margin": 0.32459669, "operating_margin": 0.09276439, "net_margin": 0.06909274, "ebitda_margin": 0.12474909, "fcf_margin": 0.15556312, "roe": 0.43013125, "roa": 0.0927142, "roic": 0.23267813, "roc_greenblatt": null, "asset_turnover": 1.34188045, "cash_conversion": 2.25151169, "accruals_ratio": -0.03673104, "sbc_to_revenue": 0.00392788, "debt_to_equity": 3.63932437, "net_debt_to_ebitda": 1.21078713, "debt_to_assets": 0.22191438, "interest_coverage": 21.15816706, "current_ratio": 1.37951566, "quick_ratio": 0.15632717, "net_debt": 2363718000, "revenue_growth_1y": 0.04639076, "revenue_growth_3y_cagr": 0.03004796, "revenue_growth_5y_cagr": 0.07888015, "eps_growth_1y": -0.00110768, "eps_growth_3y_cagr": 0.00225294, "eps_growth_5y_cagr": 0.07913931, "fcf_growth_1y": 0.13317274, "book_value_growth_1y": 0.15293394, "piotroski_f_score": 5, "altman_z_score": 3.80582015, "earnings_stability_5y": 0.377344, "revenue_stability_5y": 0.201677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02078127, "price_return_3m": -0.40165359, "price_return_6m": -0.44252463, "price_return_9m": -0.49968583, "price_return_12m": -0.40337261, "price_return_12m_ex1m": -0.3907108, "distance_from_52w_high": -0.50973129, "distance_from_52w_low": 0, "relative_strength": -0.56131366, "local_beta": 0.0011, "volatility_252d": 0.321454, "volatility_60d": 0.748492, "max_drawdown_12m": -0.50973129, "revenue_ttm": 15649140000, "gross_profit_ttm": 5079659000, "ebit_ttm": 1451683000, "ebitda_ttm": 1952216000, "net_income_ttm": 1081242000, "eps_diluted_ttm": 2.04727949, "operating_cash_flow_ttm": 1509603000, "capital_expenditure_ttm": 924826000, "fcf_ttm": 2434429000, "dividends_paid_ttm": 491649000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68611000, "cash_and_equivalents": 224269000, "total_current_assets": 4041596000, "total_current_liabilities": 2929721000, "net_ppe": null, "total_assets": 11662097000, "total_debt": 2587987000, "total_equity": 2513749000, "net_working_capital": 1349893000, "book_value_per_share": 4.75966229, "retained_earnings": 7557268000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2115536000, "tangible_book_per_share": 4.00566522, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 28, "rank_pcf": 45, "rank_ev_ebitda": 34, "rank_ev_ebit": 50, "rank_earnings_yield": 37, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 6, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 67, "rank_fcf_margin": 57, "rank_piotroski": 49, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92, "value_composite": 30, "quality_composite": 20, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 17, "svqf_composite": 19, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 31, "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": 29.78, "os": 0.65, "value": 0.7, "quality": 0.8, "momentum": 0.05, "confidence": 1, "coverage": 1, "pe_ratio": 14.5461, "earnings_yield": 0.0687, "shareholder_yield": 0.0313, "roe": 0.4301, "momentum_12_1": -0.3907, "complete_fields": { "id": 3018, "ticker_id": 8630, "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": "2026-06-07T06:51:04.396989+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.78, "market_cap": 15727890050.22, "market_cap_usd": 15727890050.22, "enterprise_value": 18091608050.22, "shares_outstanding": 528135999, "fx_rate_to_usd": null, "pe_ratio": 14.5461331, "pb_ratio": 6.25674642, "ptbv_ratio": 7.43447053, "ps_ratio": 1.00503223, "pcf_ratio": 10.41856041, "pfcf_ratio": 6.46060742, "ev_ebitda": 9.26721636, "ev_ebit": 12.46250597, "ev_sales": 1.15607682, "ev_fcf": 7.43156118, "earnings_yield": 0.06874679, "fcf_yield": 0.13456123, "dividend_yield": 0.03125969, "buyback_yield": 0, "shareholder_yield": 0.03125969, "debt_paydown_yield": null, "total_yield": 0.03125969, "gross_margin": 0.32459669, "operating_margin": 0.09276439, "net_margin": 0.06909274, "ebitda_margin": 0.12474909, "fcf_margin": 0.15556312, "roe": 0.43013125, "roa": 0.0927142, "roic": 0.23267813, "roc_greenblatt": null, "asset_turnover": 1.34188045, "cash_conversion": 2.25151169, "accruals_ratio": -0.03673104, "sbc_to_revenue": 0.00392788, "debt_to_equity": 3.63932437, "net_debt_to_ebitda": 1.21078713, "debt_to_assets": 0.22191438, "interest_coverage": 21.15816706, "current_ratio": 1.37951566, "quick_ratio": 0.15632717, "net_debt": 2363718000, "revenue_growth_1y": 0.04639076, "revenue_growth_3y_cagr": 0.03004796, "revenue_growth_5y_cagr": 0.07888015, "eps_growth_1y": -0.00110768, "eps_growth_3y_cagr": 0.00225294, "eps_growth_5y_cagr": 0.07913931, "fcf_growth_1y": 0.13317274, "book_value_growth_1y": 0.15293394, "piotroski_f_score": 5, "altman_z_score": 3.80582015, "earnings_stability_5y": 0.377344, "revenue_stability_5y": 0.201677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02078127, "price_return_3m": -0.40165359, "price_return_6m": -0.44252463, "price_return_9m": -0.49968583, "price_return_12m": -0.40337261, "price_return_12m_ex1m": -0.3907108, "distance_from_52w_high": -0.50973129, "distance_from_52w_low": 0, "relative_strength": -0.56131366, "local_beta": 0.0011, "volatility_252d": 0.321454, "volatility_60d": 0.748492, "max_drawdown_12m": -0.50973129, "revenue_ttm": 15649140000, "gross_profit_ttm": 5079659000, "ebit_ttm": 1451683000, "ebitda_ttm": 1952216000, "net_income_ttm": 1081242000, "eps_diluted_ttm": 2.04727949, "operating_cash_flow_ttm": 1509603000, "capital_expenditure_ttm": 924826000, "fcf_ttm": 2434429000, "dividends_paid_ttm": 491649000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68611000, "cash_and_equivalents": 224269000, "total_current_assets": 4041596000, "total_current_liabilities": 2929721000, "net_ppe": null, "total_assets": 11662097000, "total_debt": 2587987000, "total_equity": 2513749000, "net_working_capital": 1349893000, "book_value_per_share": 4.75966229, "retained_earnings": 7557268000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2115536000, "tangible_book_per_share": 4.00566522, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 83, "rank_ptbv": 76, "rank_ps": 28, "rank_pcf": 45, "rank_ev_ebitda": 34, "rank_ev_ebit": 50, "rank_earnings_yield": 37, "rank_fcf_yield": 28, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 6, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 67, "rank_fcf_margin": 57, "rank_piotroski": 49, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92, "value_composite": 30, "quality_composite": 20, "momentum_composite": 95, "growth_composite": 81, "yield_composite": 17, "svqf_composite": 19, "vc1_composite": 30, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 31, "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 15524046000, "cost_of_revenue": 10363549000, "gross_profit": 5160497000, "ebit": 1467389000, "ebitda": 1961400000, "pretax_income": 1398245000, "tax_provision": 302158000, "net_income": 1096087000, "net_income_to_common": 1096087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194109000, "total_current_assets": 3507797000, "total_assets": 10933679000, "short_term_debt": 455293000, "long_term_debt": 1765000000, "total_debt": 2220293000, "total_liabilities": 8352386000, "total_equity": 2581293000, "shares_outstanding": 532178000, "goodwill_and_intangibles": 398755000 }, "cash_flow": { "operating_cash_flow": 1635258000, "capital_expenditure": 894770000, "free_cash_flow": 2530028000, "dividends_paid": 487669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187458, "ticker_id": 8630, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1467389000", "ebitda": "1961400000", "netIncome": "1096087000", "grossProfit": "5160497000", "depreciation": "None", "totalRevenue": "15524046000", "costOfRevenue": "10363549000", "interestIncome": "None", "incomeBeforeTax": "1398245000", "interestExpense": "69144000", "operatingIncome": "1467389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "302158000", "reportedCurrency": "USD", "netInterestIncome": "-69144000", "nonInterestIncome": "None", "operatingExpenses": "3693108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10363549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494011000", "sellingGeneralAndAdministrative": "3693108000", "netIncomeFromContinuingOperations": "1096087000" }, "balance": { "goodwill": "346724000", "inventory": "3084086000", "commonStock": "7128000", "currentDebt": "None", "investments": "None", "totalAssets": "10933679000", "longTermDebt": "1765000000", "shortTermDebt": "455293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52031000", "reportedCurrency": "USD", "retainedEarnings": "7519125000", "totalLiabilities": "8352386000", "otherCurrentAssets": "202557000", "totalCurrentAssets": "3507797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7425882000", "currentAccountsPayable": "1390833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5942869000", "totalShareholderEquity": "2581293000", "capitalLeaseObligations": "4177895000", "otherCurrentLiabilities": "768323000", "totalCurrentLiabilities": "2614449000", "otherNonCurrentLiabilities": "155293000", "totalNonCurrentLiabilities": "5737937000", "cashAndShortTermInvestments": "194109000", "commonStockSharesOutstanding": "532178000", "intangibleAssetsExcludingGoodwill": "52031000", "cashAndCashEquivalentsAtCarryingValue": "194109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1096087000", "profitLoss": "None", "dividendPayout": "487669000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-225687000", "operatingCashflow": "1635258000", "capitalExpenditures": "894770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914063000", "cashflowFromInvestment": "-778578000", "stockBasedCompensation": "57063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "487669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15524046000, "cost_of_revenue": 10363549000, "gross_profit": 5160497000, "research_and_development": null, "selling_general_admin": 3693108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1467389000, "depreciation_amortisation": 494011000, "ebitda": 1961400000, "interest_expense": 69144000, "interest_income": null, "other_non_operating": null, "pretax_income": 1398245000, "tax_provision": 302158000, "effective_tax_rate": null, "net_income": 1096087000, "net_income_continuing_ops": 1096087000, "net_income_to_common": 1096087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194109000, "short_term_investments": null, "net_receivables": 27045000, "inventory": 3084086000, "other_current_assets": null, "total_current_assets": 3507797000, "net_ppe": null, "goodwill": 346724000, "intangible_assets": 52031000, "goodwill_and_intangibles": 398755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7425882000, "total_assets": 10933679000, "short_term_debt": 455293000, "accounts_payable": 1390833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2614449000, "long_term_debt": 1765000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5737937000, "total_liabilities": 8352386000, "total_debt": 2220293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7519125000, "total_equity": 2581293000, "shares_outstanding": 532178000, "operating_cash_flow": 1635258000, "stock_based_compensation": 57063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 894770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -778578000, "dividends_paid": 487669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -914063000, "free_cash_flow": 2530028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1467389000", "ebitda": "1961400000", "netIncome": "1096087000", "grossProfit": "5160497000", "depreciation": "None", "totalRevenue": "15524046000", "costOfRevenue": "10363549000", "interestIncome": "None", "incomeBeforeTax": "1398245000", "interestExpense": "69144000", "operatingIncome": "1467389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "302158000", "reportedCurrency": "USD", "netInterestIncome": "-69144000", "nonInterestIncome": "None", "operatingExpenses": "3693108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10363549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "494011000", "sellingGeneralAndAdministrative": "3693108000", "netIncomeFromContinuingOperations": "1096087000" }, "balance": { "goodwill": "346724000", "inventory": "3084086000", "commonStock": "7128000", "currentDebt": "None", "investments": "None", "totalAssets": "10933679000", "longTermDebt": "1765000000", "shortTermDebt": "455293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52031000", "reportedCurrency": "USD", "retainedEarnings": "7519125000", "totalLiabilities": "8352386000", "otherCurrentAssets": "202557000", "totalCurrentAssets": "3507797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7425882000", "currentAccountsPayable": "1390833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5942869000", "totalShareholderEquity": "2581293000", "capitalLeaseObligations": "4177895000", "otherCurrentLiabilities": "768323000", "totalCurrentLiabilities": "2614449000", "otherNonCurrentLiabilities": "155293000", "totalNonCurrentLiabilities": "5737937000", "cashAndShortTermInvestments": "194109000", "commonStockSharesOutstanding": "532178000", "intangibleAssetsExcludingGoodwill": "52031000", "cashAndCashEquivalentsAtCarryingValue": "194109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1096087000", "profitLoss": "None", "dividendPayout": "487669000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-225687000", "operatingCashflow": "1635258000", "capitalExpenditures": "894770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914063000", "cashflowFromInvestment": "-778578000", "stockBasedCompensation": "57063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "487669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361261000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "494011000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 14883231000, "cost_of_revenue": 9486674000, "gross_profit": 5396557000, "ebit": 1467532000, "ebitda": 1914694000, "pretax_income": 1412940000, "tax_provision": 311700000, "net_income": 1101240000, "net_income_to_common": 1101240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251491000, "total_current_assets": 3309917000, "total_assets": 9805485000, "short_term_debt": 400192000, "long_term_debt": 1832000000, "total_debt": 2232192000, "total_liabilities": 7535151000, "total_equity": 2270334000, "shares_outstanding": 539652000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 1420835000, "capital_expenditure": 784047000, "free_cash_flow": 2204882000, "dividends_paid": 472492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187463, "ticker_id": 8630, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1467532000", "ebitda": "1914694000", "netIncome": "1101240000", "grossProfit": "5396557000", "depreciation": "None", "totalRevenue": "14883231000", "costOfRevenue": "9486674000", "interestIncome": "None", "incomeBeforeTax": "1412940000", "interestExpense": "54592000", "operatingIncome": "1467532000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "311700000", "reportedCurrency": "USD", "netInterestIncome": "-54592000", "nonInterestIncome": "None", "operatingExpenses": "3929025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9486674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447162000", "sellingGeneralAndAdministrative": "3386663000", "netIncomeFromContinuingOperations": "1101240000" }, "balance": { "goodwill": "246419000", "inventory": "2840177000", "commonStock": "7116000", "currentDebt": "None", "investments": "None", "totalAssets": "9805485000", "longTermDebt": "1832000000", "shortTermDebt": "400192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6910707000", "totalLiabilities": "7535151000", "otherCurrentAssets": "196614000", "totalCurrentAssets": "3309917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6495568000", "currentAccountsPayable": "1236177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5424448000", "totalShareholderEquity": "2270334000", "capitalLeaseObligations": "3592448000", "otherCurrentLiabilities": "682824000", "totalCurrentLiabilities": "2319193000", "otherNonCurrentLiabilities": "147382000", "totalNonCurrentLiabilities": "5215958000", "cashAndShortTermInvestments": "251491000", "commonStockSharesOutstanding": "539652000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "251491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1101240000", "profitLoss": "None", "dividendPayout": "472492000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-194323000", "operatingCashflow": "1420835000", "capitalExpenditures": "784047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-922497000", "cashflowFromInvestment": "-643918000", "stockBasedCompensation": "48367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14883231000, "cost_of_revenue": 9486674000, "gross_profit": 5396557000, "research_and_development": null, "selling_general_admin": 3386663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1467532000, "depreciation_amortisation": 447162000, "ebitda": 1914694000, "interest_expense": 54592000, "interest_income": null, "other_non_operating": null, "pretax_income": 1412940000, "tax_provision": 311700000, "effective_tax_rate": null, "net_income": 1101240000, "net_income_continuing_ops": 1101240000, "net_income_to_common": 1101240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251491000, "short_term_investments": null, "net_receivables": 21635000, "inventory": 2840177000, "other_current_assets": null, "total_current_assets": 3309917000, "net_ppe": null, "goodwill": 246419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6495568000, "total_assets": 9805485000, "short_term_debt": 400192000, "accounts_payable": 1236177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2319193000, "long_term_debt": 1832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5215958000, "total_liabilities": 7535151000, "total_debt": 2232192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6910707000, "total_equity": 2270334000, "shares_outstanding": 539652000, "operating_cash_flow": 1420835000, "stock_based_compensation": 48367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 784047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -643918000, "dividends_paid": 472492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -922497000, "free_cash_flow": 2204882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1467532000", "ebitda": "1914694000", "netIncome": "1101240000", "grossProfit": "5396557000", "depreciation": "None", "totalRevenue": "14883231000", "costOfRevenue": "9486674000", "interestIncome": "None", "incomeBeforeTax": "1412940000", "interestExpense": "54592000", "operatingIncome": "1467532000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "311700000", "reportedCurrency": "USD", "netInterestIncome": "-54592000", "nonInterestIncome": "None", "operatingExpenses": "3929025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9486674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447162000", "sellingGeneralAndAdministrative": "3386663000", "netIncomeFromContinuingOperations": "1101240000" }, "balance": { "goodwill": "246419000", "inventory": "2840177000", "commonStock": "7116000", "currentDebt": "None", "investments": "None", "totalAssets": "9805485000", "longTermDebt": "1832000000", "shortTermDebt": "400192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6910707000", "totalLiabilities": "7535151000", "otherCurrentAssets": "196614000", "totalCurrentAssets": "3309917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6495568000", "currentAccountsPayable": "1236177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5424448000", "totalShareholderEquity": "2270334000", "capitalLeaseObligations": "3592448000", "otherCurrentLiabilities": "682824000", "totalCurrentLiabilities": "2319193000", "otherNonCurrentLiabilities": "147382000", "totalNonCurrentLiabilities": "5215958000", "cashAndShortTermInvestments": "251491000", "commonStockSharesOutstanding": "539652000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "251491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1101240000", "profitLoss": "None", "dividendPayout": "472492000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-194323000", "operatingCashflow": "1420835000", "capitalExpenditures": "784047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-922497000", "cashflowFromInvestment": "-643918000", "stockBasedCompensation": "48367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-584575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447162000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 14555741000, "cost_of_revenue": 9327522000, "gross_profit": 5228219000, "ebit": 1478912000, "ebitda": 1871961000, "pretax_income": 1432402000, "tax_provision": 325176000, "net_income": 1107226000, "net_income_to_common": 1107226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397071000, "total_current_assets": 3263939000, "total_assets": 9188151000, "short_term_debt": 372772000, "long_term_debt": 1729000000, "total_debt": 2101772000, "total_liabilities": 7038389000, "total_equity": 2149762000, "shares_outstanding": 548730000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 1334033000, "capital_expenditure": 753883000, "free_cash_flow": 2087916000, "dividends_paid": 449620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187468, "ticker_id": 8630, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1478912000", "ebitda": "1871961000", "netIncome": "1107226000", "grossProfit": "5228219000", "depreciation": "None", "totalRevenue": "14555741000", "costOfRevenue": "9327522000", "interestIncome": "None", "incomeBeforeTax": "1432402000", "interestExpense": "46510000", "operatingIncome": "1478912000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "325176000", "reportedCurrency": "USD", "netInterestIncome": "-44803000", "nonInterestIncome": "None", "operatingExpenses": "3749307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9327522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393049000", "sellingGeneralAndAdministrative": "3269158000", "netIncomeFromContinuingOperations": "1130193000" }, "balance": { "goodwill": "246419000", "inventory": "2645854000", "commonStock": "7093000", "currentDebt": "None", "investments": "None", "totalAssets": "9188151000", "longTermDebt": "1729000000", "shortTermDebt": "372772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6281959000", "totalLiabilities": "7038389000", "otherCurrentAssets": "218553000", "totalCurrentAssets": "3263939000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924212000", "currentAccountsPayable": "1179803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5036018000", "totalShareholderEquity": "2149762000", "capitalLeaseObligations": "3307018000", "otherCurrentLiabilities": "624507000", "totalCurrentLiabilities": "2177082000", "otherNonCurrentLiabilities": "138029000", "totalNonCurrentLiabilities": "4861307000", "cashAndShortTermInvestments": "397071000", "commonStockSharesOutstanding": "548730000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "397071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1107226000", "profitLoss": "None", "dividendPayout": "449620000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "40872000", "operatingCashflow": "1334033000", "capitalExpenditures": "753883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486395000", "cashflowFromInvestment": "-653069000", "stockBasedCompensation": "57015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14555741000, "cost_of_revenue": 9327522000, "gross_profit": 5228219000, "research_and_development": null, "selling_general_admin": 3269158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1478912000, "depreciation_amortisation": 393049000, "ebitda": 1871961000, "interest_expense": 46510000, "interest_income": null, "other_non_operating": null, "pretax_income": 1432402000, "tax_provision": 325176000, "effective_tax_rate": null, "net_income": 1107226000, "net_income_continuing_ops": 1130193000, "net_income_to_common": 1107226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397071000, "short_term_investments": null, "net_receivables": 2461000, "inventory": 2645854000, "other_current_assets": null, "total_current_assets": 3263939000, "net_ppe": null, "goodwill": 246419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5924212000, "total_assets": 9188151000, "short_term_debt": 372772000, "accounts_payable": 1179803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2177082000, "long_term_debt": 1729000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861307000, "total_liabilities": 7038389000, "total_debt": 2101772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6281959000, "total_equity": 2149762000, "shares_outstanding": 548730000, "operating_cash_flow": 1334033000, "stock_based_compensation": 57015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 753883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -653069000, "dividends_paid": 449620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486395000, "free_cash_flow": 2087916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1478912000", "ebitda": "1871961000", "netIncome": "1107226000", "grossProfit": "5228219000", "depreciation": "None", "totalRevenue": "14555741000", "costOfRevenue": "9327522000", "interestIncome": "None", "incomeBeforeTax": "1432402000", "interestExpense": "46510000", "operatingIncome": "1478912000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "325176000", "reportedCurrency": "USD", "netInterestIncome": "-44803000", "nonInterestIncome": "None", "operatingExpenses": "3749307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9327522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393049000", "sellingGeneralAndAdministrative": "3269158000", "netIncomeFromContinuingOperations": "1130193000" }, "balance": { "goodwill": "246419000", "inventory": "2645854000", "commonStock": "7093000", "currentDebt": "None", "investments": "None", "totalAssets": "9188151000", "longTermDebt": "1729000000", "shortTermDebt": "372772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6281959000", "totalLiabilities": "7038389000", "otherCurrentAssets": "218553000", "totalCurrentAssets": "3263939000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924212000", "currentAccountsPayable": "1179803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5036018000", "totalShareholderEquity": "2149762000", "capitalLeaseObligations": "3307018000", "otherCurrentLiabilities": "624507000", "totalCurrentLiabilities": "2177082000", "otherNonCurrentLiabilities": "138029000", "totalNonCurrentLiabilities": "4861307000", "cashAndShortTermInvestments": "397071000", "commonStockSharesOutstanding": "548730000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "397071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1107226000", "profitLoss": "None", "dividendPayout": "449620000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "40872000", "operatingCashflow": "1334033000", "capitalExpenditures": "753883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486395000", "cashflowFromInvestment": "-653069000", "stockBasedCompensation": "57015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-618635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393049000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 14204717000, "cost_of_revenue": 9232513000, "gross_profit": 4972204000, "ebit": 1434943000, "ebitda": 1778005000, "pretax_income": 1404310000, "tax_provision": 315598000, "net_income": 1088712000, "net_income_to_common": 1088712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202502000, "total_current_assets": 3157775000, "total_assets": 8489990000, "short_term_debt": 349576000, "long_term_debt": 1164056000, "total_debt": 1513632000, "total_liabilities": 6447574000, "total_equity": 2042416000, "shares_outstanding": 560745000, "goodwill_and_intangibles": 253262000 }, "cash_flow": { "operating_cash_flow": 1356979000, "capital_expenditure": 773369000, "free_cash_flow": 2130348000, "dividends_paid": 409603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187473, "ticker_id": 8630, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1434943000", "ebitda": "1778005000", "netIncome": "1088712000", "grossProfit": "4972204000", "depreciation": "None", "totalRevenue": "14204717000", "costOfRevenue": "9232513000", "interestIncome": "None", "incomeBeforeTax": "1404310000", "interestExpense": "30633000", "operatingIncome": "1434943000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "315598000", "reportedCurrency": "USD", "netInterestIncome": "-30633000", "nonInterestIncome": "None", "operatingExpenses": "3537261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9232513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343062000", "sellingGeneralAndAdministrative": "3099599000", "netIncomeFromContinuingOperations": "1088712000" }, "balance": { "goodwill": "230161000", "inventory": "2709597000", "commonStock": "1415000", "currentDebt": "None", "investments": "None", "totalAssets": "8489990000", "longTermDebt": "1164056000", "shortTermDebt": "349576000", "treasuryStock": "-4855909000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "5624352000", "totalLiabilities": "6447574000", "otherCurrentAssets": "245676000", "totalCurrentAssets": "3157775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5332215000", "currentAccountsPayable": "1398288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2083616000", "shortLongTermDebtTotal": "4270204000", "totalShareholderEquity": "2042416000", "capitalLeaseObligations": "3106104000", "otherCurrentLiabilities": "618877000", "totalCurrentLiabilities": "2376212000", "otherNonCurrentLiabilities": "120003000", "totalNonCurrentLiabilities": "4071362000", "cashAndShortTermInvestments": "202502000", "commonStockSharesOutstanding": "560745000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "202502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088712000", "profitLoss": "None", "dividendPayout": "409603000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-349742000", "operatingCashflow": "1356979000", "capitalExpenditures": "773369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-938781000", "cashflowFromInvestment": "-1093726000", "stockBasedCompensation": "53832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "409603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-675528000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-728655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14204717000, "cost_of_revenue": 9232513000, "gross_profit": 4972204000, "research_and_development": null, "selling_general_admin": 3099599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1434943000, "depreciation_amortisation": 343062000, "ebitda": 1778005000, "interest_expense": 30633000, "interest_income": null, "other_non_operating": null, "pretax_income": 1404310000, "tax_provision": 315598000, "effective_tax_rate": null, "net_income": 1088712000, "net_income_continuing_ops": 1088712000, "net_income_to_common": 1088712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202502000, "short_term_investments": null, "net_receivables": 1, "inventory": 2709597000, "other_current_assets": null, "total_current_assets": 3157775000, "net_ppe": null, "goodwill": 230161000, "intangible_assets": 23101000, "goodwill_and_intangibles": 253262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5332215000, "total_assets": 8489990000, "short_term_debt": 349576000, "accounts_payable": 1398288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2376212000, "long_term_debt": 1164056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4071362000, "total_liabilities": 6447574000, "total_debt": 1513632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5624352000, "total_equity": 2042416000, "shares_outstanding": 560745000, "operating_cash_flow": 1356979000, "stock_based_compensation": 53832000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 773369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1093726000, "dividends_paid": 409603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -938781000, "free_cash_flow": 2130348000, "net_change_in_cash": -675528000 }, "raw_data": { "income": { "ebit": "1434943000", "ebitda": "1778005000", "netIncome": "1088712000", "grossProfit": "4972204000", "depreciation": "None", "totalRevenue": "14204717000", "costOfRevenue": "9232513000", "interestIncome": "None", "incomeBeforeTax": "1404310000", "interestExpense": "30633000", "operatingIncome": "1434943000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "315598000", "reportedCurrency": "USD", "netInterestIncome": "-30633000", "nonInterestIncome": "None", "operatingExpenses": "3537261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9232513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343062000", "sellingGeneralAndAdministrative": "3099599000", "netIncomeFromContinuingOperations": "1088712000" }, "balance": { "goodwill": "230161000", "inventory": "2709597000", "commonStock": "1415000", "currentDebt": "None", "investments": "None", "totalAssets": "8489990000", "longTermDebt": "1164056000", "shortTermDebt": "349576000", "treasuryStock": "-4855909000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "5624352000", "totalLiabilities": "6447574000", "otherCurrentAssets": "245676000", "totalCurrentAssets": "3157775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5332215000", "currentAccountsPayable": "1398288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2083616000", "shortLongTermDebtTotal": "4270204000", "totalShareholderEquity": "2042416000", "capitalLeaseObligations": "3106104000", "otherCurrentLiabilities": "618877000", "totalCurrentLiabilities": "2376212000", "otherNonCurrentLiabilities": "120003000", "totalNonCurrentLiabilities": "4071362000", "cashAndShortTermInvestments": "202502000", "commonStockSharesOutstanding": "560745000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "202502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1088712000", "profitLoss": "None", "dividendPayout": "409603000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-349742000", "operatingCashflow": "1356979000", "capitalExpenditures": "773369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-938781000", "cashflowFromInvestment": "-1093726000", "stockBasedCompensation": "53832000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "409603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-675528000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-728655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343062000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 12731105000, "cost_of_revenue": 8253952000, "gross_profit": 4477153000, "ebit": 1306698000, "ebitda": 1576856000, "pretax_income": 1280088000, "tax_provision": 282974000, "net_income": 997114000, "net_income_to_common": 997114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 878030000, "total_current_assets": 3250440000, "total_assets": 7767467000, "short_term_debt": 325182000, "long_term_debt": 986382000, "total_debt": 1311564000, "total_liabilities": 5764802000, "total_equity": 2002665000, "shares_outstanding": 579120000, "goodwill_and_intangibles": 55520000 }, "cash_flow": { "operating_cash_flow": 1138720000, "capital_expenditure": 628431000, "free_cash_flow": 1767151000, "dividends_paid": 239006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187478, "ticker_id": 8630, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1306698000", "ebitda": "1576856000", "netIncome": "997114000", "grossProfit": "4477153000", "depreciation": "None", "totalRevenue": "12731105000", "costOfRevenue": "8253952000", "interestIncome": "None", "incomeBeforeTax": "1280088000", "interestExpense": "26610000", "operatingIncome": "1306698000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "282974000", "reportedCurrency": "USD", "netInterestIncome": "-26610000", "nonInterestIncome": "None", "operatingExpenses": "3170455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8253952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270158000", "sellingGeneralAndAdministrative": "2804897000", "netIncomeFromContinuingOperations": "997114000" }, "balance": { "goodwill": "32419000", "inventory": "2191192000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "7767467000", "longTermDebt": "986382000", "shortTermDebt": "325182000", "treasuryStock": "-4155846000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "4945243000", "totalLiabilities": "5764802000", "otherCurrentAssets": "164118000", "totalCurrentAssets": "3250440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517027000", "currentAccountsPayable": "1155630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403664000", "shortLongTermDebtTotal": "3919312000", "totalShareholderEquity": "2002665000", "capitalLeaseObligations": "2932912000", "otherCurrentLiabilities": "584030000", "totalCurrentLiabilities": "2064842000", "otherNonCurrentLiabilities": "105848000", "totalNonCurrentLiabilities": "3699960000", "cashAndShortTermInvestments": "878030000", "commonStockSharesOutstanding": "579120000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "878030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997114000", "profitLoss": "None", "dividendPayout": "239006000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-407922000", "operatingCashflow": "1138720000", "capitalExpenditures": "628431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975106000", "cashflowFromInvestment": "-627340000", "stockBasedCompensation": "47649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-463726000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-813769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12731105000, "cost_of_revenue": 8253952000, "gross_profit": 4477153000, "research_and_development": null, "selling_general_admin": 2804897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1306698000, "depreciation_amortisation": 270158000, "ebitda": 1576856000, "interest_expense": 26610000, "interest_income": null, "other_non_operating": null, "pretax_income": 1280088000, "tax_provision": 282974000, "effective_tax_rate": null, "net_income": 997114000, "net_income_continuing_ops": 997114000, "net_income_to_common": 997114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 878030000, "short_term_investments": null, "net_receivables": 17100000, "inventory": 2191192000, "other_current_assets": null, "total_current_assets": 3250440000, "net_ppe": null, "goodwill": 32419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 55520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4517027000, "total_assets": 7767467000, "short_term_debt": 325182000, "accounts_payable": 1155630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2064842000, "long_term_debt": 986382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3699960000, "total_liabilities": 5764802000, "total_debt": 1311564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4945243000, "total_equity": 2002665000, "shares_outstanding": 579120000, "operating_cash_flow": 1138720000, "stock_based_compensation": 47649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -627340000, "dividends_paid": 239006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -975106000, "free_cash_flow": 1767151000, "net_change_in_cash": -463726000 }, "raw_data": { "income": { "ebit": "1306698000", "ebitda": "1576856000", "netIncome": "997114000", "grossProfit": "4477153000", "depreciation": "None", "totalRevenue": "12731105000", "costOfRevenue": "8253952000", "interestIncome": "None", "incomeBeforeTax": "1280088000", "interestExpense": "26610000", "operatingIncome": "1306698000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "282974000", "reportedCurrency": "USD", "netInterestIncome": "-26610000", "nonInterestIncome": "None", "operatingExpenses": "3170455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8253952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270158000", "sellingGeneralAndAdministrative": "2804897000", "netIncomeFromContinuingOperations": "997114000" }, "balance": { "goodwill": "32419000", "inventory": "2191192000", "commonStock": "1411000", "currentDebt": "None", "investments": "None", "totalAssets": "7767467000", "longTermDebt": "986382000", "shortTermDebt": "325182000", "treasuryStock": "-4155846000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "4945243000", "totalLiabilities": "5764802000", "otherCurrentAssets": "164118000", "totalCurrentAssets": "3250440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4517027000", "currentAccountsPayable": "1155630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403664000", "shortLongTermDebtTotal": "3919312000", "totalShareholderEquity": "2002665000", "capitalLeaseObligations": "2932912000", "otherCurrentLiabilities": "584030000", "totalCurrentLiabilities": "2064842000", "otherNonCurrentLiabilities": "105848000", "totalNonCurrentLiabilities": "3699960000", "cashAndShortTermInvestments": "878030000", "commonStockSharesOutstanding": "579120000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "878030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "997114000", "profitLoss": "None", "dividendPayout": "239006000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-407922000", "operatingCashflow": "1138720000", "capitalExpenditures": "628431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975106000", "cashflowFromInvestment": "-627340000", "stockBasedCompensation": "47649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-463726000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-813769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270158000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 10620352000, "cost_of_revenue": 6858803000, "gross_profit": 3761549000, "ebit": 996928000, "ebitda": 1214052000, "pretax_income": 968147000, "tax_provision": 219189000, "net_income": 748958000, "net_income_to_common": 748958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341756000, "total_current_assets": 3258685000, "total_assets": 7049116000, "short_term_debt": 303250000, "long_term_debt": 984324000, "total_debt": 1287574000, "total_liabilities": 5125276000, "total_equity": 1923840000, "shares_outstanding": 587180000, "goodwill_and_intangibles": 55520000 }, "cash_flow": { "operating_cash_flow": 1394515000, "capital_expenditure": 294002000, "free_cash_flow": 1688517000, "dividends_paid": 174656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187483, "ticker_id": 8630, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "996928000", "ebitda": "1214052000", "netIncome": "748958000", "grossProfit": "3761549000", "depreciation": "None", "totalRevenue": "10620352000", "costOfRevenue": "6858803000", "interestIncome": "None", "incomeBeforeTax": "968147000", "interestExpense": "28781000", "operatingIncome": "996928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "219189000", "reportedCurrency": "USD", "netInterestIncome": "-28781000", "nonInterestIncome": "None", "operatingExpenses": "2764621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6858803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217124000", "sellingGeneralAndAdministrative": "2377624000", "netIncomeFromContinuingOperations": "748958000" }, "balance": { "goodwill": "32419000", "inventory": "1783270000", "commonStock": "1401000", "currentDebt": "None", "investments": "None", "totalAssets": "7049116000", "longTermDebt": "984324000", "shortTermDebt": "303250000", "treasuryStock": "-3356953000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "4187135000", "totalLiabilities": "5125276000", "otherCurrentAssets": "133659000", "totalCurrentAssets": "3258685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3790431000", "currentAccountsPayable": "976096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248960000", "shortLongTermDebtTotal": "3541550000", "totalShareholderEquity": "1923840000", "capitalLeaseObligations": "2557250000", "otherCurrentLiabilities": "444514000", "totalCurrentLiabilities": "1743798000", "otherNonCurrentLiabilities": "143154000", "totalNonCurrentLiabilities": "3381478000", "cashAndShortTermInvestments": "1341756000", "commonStockSharesOutstanding": "587180000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "1341756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748958000", "profitLoss": "None", "dividendPayout": "174656000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-180489000", "operatingCashflow": "1394515000", "capitalExpenditures": "294002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155210000", "cashflowFromInvestment": "-292210000", "stockBasedCompensation": "37273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1257515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10620352000, "cost_of_revenue": 6858803000, "gross_profit": 3761549000, "research_and_development": null, "selling_general_admin": 2377624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 996928000, "depreciation_amortisation": 217124000, "ebitda": 1214052000, "interest_expense": 28781000, "interest_income": null, "other_non_operating": null, "pretax_income": 968147000, "tax_provision": 219189000, "effective_tax_rate": null, "net_income": 748958000, "net_income_continuing_ops": 748958000, "net_income_to_common": 748958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1341756000, "short_term_investments": null, "net_receivables": 1, "inventory": 1783270000, "other_current_assets": null, "total_current_assets": 3258685000, "net_ppe": null, "goodwill": 32419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 55520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3790431000, "total_assets": 7049116000, "short_term_debt": 303250000, "accounts_payable": 976096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1743798000, "long_term_debt": 984324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3381478000, "total_liabilities": 5125276000, "total_debt": 1287574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4187135000, "total_equity": 1923840000, "shares_outstanding": 587180000, "operating_cash_flow": 1394515000, "stock_based_compensation": 37273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292210000, "dividends_paid": 174656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 155210000, "free_cash_flow": 1688517000, "net_change_in_cash": 1257515000 }, "raw_data": { "income": { "ebit": "996928000", "ebitda": "1214052000", "netIncome": "748958000", "grossProfit": "3761549000", "depreciation": "None", "totalRevenue": "10620352000", "costOfRevenue": "6858803000", "interestIncome": "None", "incomeBeforeTax": "968147000", "interestExpense": "28781000", "operatingIncome": "996928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "219189000", "reportedCurrency": "USD", "netInterestIncome": "-28781000", "nonInterestIncome": "None", "operatingExpenses": "2764621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6858803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217124000", "sellingGeneralAndAdministrative": "2377624000", "netIncomeFromContinuingOperations": "748958000" }, "balance": { "goodwill": "32419000", "inventory": "1783270000", "commonStock": "1401000", "currentDebt": "None", "investments": "None", "totalAssets": "7049116000", "longTermDebt": "984324000", "shortTermDebt": "303250000", "treasuryStock": "-3356953000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "4187135000", "totalLiabilities": "5125276000", "otherCurrentAssets": "133659000", "totalCurrentAssets": "3258685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3790431000", "currentAccountsPayable": "976096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1248960000", "shortLongTermDebtTotal": "3541550000", "totalShareholderEquity": "1923840000", "capitalLeaseObligations": "2557250000", "otherCurrentLiabilities": "444514000", "totalCurrentLiabilities": "1743798000", "otherNonCurrentLiabilities": "143154000", "totalNonCurrentLiabilities": "3381478000", "cashAndShortTermInvestments": "1341756000", "commonStockSharesOutstanding": "587180000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "1341756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748958000", "profitLoss": "None", "dividendPayout": "174656000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-180489000", "operatingCashflow": "1394515000", "capitalExpenditures": "294002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "155210000", "cashflowFromInvestment": "-292210000", "stockBasedCompensation": "37273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1257515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350756000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217124000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 8351931000, "cost_of_revenue": 5480161000, "gross_profit": 2871770000, "ebit": 743220000, "ebitda": 939198000, "pretax_income": 723377000, "tax_provision": 161023000, "net_income": 562354000, "net_income_to_common": 562354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84241000, "total_current_assets": 1787887000, "total_assets": 5289268000, "short_term_debt": 311135000, "long_term_debt": 366480000, "total_debt": 677615000, "total_liabilities": 3722145000, "total_equity": 1567123000, "shares_outstanding": 603715000, "goodwill_and_intangibles": 124492000 }, "cash_flow": { "operating_cash_flow": 811716000, "capital_expenditure": 217450000, "free_cash_flow": 1029166000, "dividends_paid": 162699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187488, "ticker_id": 8630, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "743220000", "ebitda": "939198000", "netIncome": "562354000", "grossProfit": "2871770000", "depreciation": "None", "totalRevenue": "8351931000", "costOfRevenue": "5480161000", "interestIncome": "None", "incomeBeforeTax": "723377000", "interestExpense": "19843000", "operatingIncome": "743220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161023000", "reportedCurrency": "USD", "netInterestIncome": "-19843000", "nonInterestIncome": "None", "operatingExpenses": "2128550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5480161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195978000", "sellingGeneralAndAdministrative": "1845972000", "netIncomeFromContinuingOperations": "562354000" }, "balance": { "goodwill": "93200000", "inventory": "1602781000", "commonStock": "1389000", "currentDebt": "None", "investments": "None", "totalAssets": "5289268000", "longTermDebt": "366480000", "shortTermDebt": "311135000", "treasuryStock": "-3013996000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31292000", "reportedCurrency": "USD", "retainedEarnings": "3612833000", "totalLiabilities": "3722145000", "otherCurrentAssets": "100865000", "totalCurrentAssets": "1787887000", "currentLongTermDebt": "30000000", "longTermInvestments": "91000", "shortTermInvestments": "558000", "currentNetReceivables": "-100307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501381000", "currentAccountsPayable": "643036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1163956000", "shortLongTermDebtTotal": "2709166000", "totalShareholderEquity": "1567123000", "capitalLeaseObligations": "2312686000", "otherCurrentLiabilities": "287445000", "totalCurrentLiabilities": "1247600000", "otherNonCurrentLiabilities": "2001162000", "totalNonCurrentLiabilities": "2474545000", "cashAndShortTermInvestments": "84241000", "commonStockSharesOutstanding": "603715000", "intangibleAssetsExcludingGoodwill": "31292000", "cashAndCashEquivalentsAtCarryingValue": "84241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562354000", "profitLoss": "None", "dividendPayout": "162699000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-13239000", "operatingCashflow": "811716000", "capitalExpenditures": "217450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598813000", "cashflowFromInvestment": "-214961000", "stockBasedCompensation": "31136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2058000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-537137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8351931000, "cost_of_revenue": 5480161000, "gross_profit": 2871770000, "research_and_development": null, "selling_general_admin": 1845972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 743220000, "depreciation_amortisation": 195978000, "ebitda": 939198000, "interest_expense": 19843000, "interest_income": null, "other_non_operating": null, "pretax_income": 723377000, "tax_provision": 161023000, "effective_tax_rate": null, "net_income": 562354000, "net_income_continuing_ops": 562354000, "net_income_to_common": 562354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84241000, "short_term_investments": 558000, "net_receivables": -100307000, "inventory": 1602781000, "other_current_assets": null, "total_current_assets": 1787887000, "net_ppe": null, "goodwill": 93200000, "intangible_assets": 31292000, "goodwill_and_intangibles": 124492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3501381000, "total_assets": 5289268000, "short_term_debt": 311135000, "accounts_payable": 643036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1247600000, "long_term_debt": 366480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2474545000, "total_liabilities": 3722145000, "total_debt": 677615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3612833000, "total_equity": 1567123000, "shares_outstanding": 603715000, "operating_cash_flow": 811716000, "stock_based_compensation": 31136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214961000, "dividends_paid": 162699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -598813000, "free_cash_flow": 1029166000, "net_change_in_cash": -2058000 }, "raw_data": { "income": { "ebit": "743220000", "ebitda": "939198000", "netIncome": "562354000", "grossProfit": "2871770000", "depreciation": "None", "totalRevenue": "8351931000", "costOfRevenue": "5480161000", "interestIncome": "None", "incomeBeforeTax": "723377000", "interestExpense": "19843000", "operatingIncome": "743220000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161023000", "reportedCurrency": "USD", "netInterestIncome": "-19843000", "nonInterestIncome": "None", "operatingExpenses": "2128550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5480161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195978000", "sellingGeneralAndAdministrative": "1845972000", "netIncomeFromContinuingOperations": "562354000" }, "balance": { "goodwill": "93200000", "inventory": "1602781000", "commonStock": "1389000", "currentDebt": "None", "investments": "None", "totalAssets": "5289268000", "longTermDebt": "366480000", "shortTermDebt": "311135000", "treasuryStock": "-3013996000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31292000", "reportedCurrency": "USD", "retainedEarnings": "3612833000", "totalLiabilities": "3722145000", "otherCurrentAssets": "100865000", "totalCurrentAssets": "1787887000", "currentLongTermDebt": "30000000", "longTermInvestments": "91000", "shortTermInvestments": "558000", "currentNetReceivables": "-100307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501381000", "currentAccountsPayable": "643036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1163956000", "shortLongTermDebtTotal": "2709166000", "totalShareholderEquity": "1567123000", "capitalLeaseObligations": "2312686000", "otherCurrentLiabilities": "287445000", "totalCurrentLiabilities": "1247600000", "otherNonCurrentLiabilities": "2001162000", "totalNonCurrentLiabilities": "2474545000", "cashAndShortTermInvestments": "84241000", "commonStockSharesOutstanding": "603715000", "intangibleAssetsExcludingGoodwill": "31292000", "cashAndCashEquivalentsAtCarryingValue": "84241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "562354000", "profitLoss": "None", "dividendPayout": "162699000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-13239000", "operatingCashflow": "811716000", "capitalExpenditures": "217450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598813000", "cashflowFromInvestment": "-214961000", "stockBasedCompensation": "31136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2058000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-537137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195978000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 7911046000, "cost_of_revenue": 5208518000, "gross_profit": 2702528000, "ebit": 701737000, "ebitda": 879088000, "pretax_income": 683385000, "tax_provision": 151028000, "net_income": 532357000, "net_income_to_common": 532357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86299000, "total_current_assets": 1794399000, "total_assets": 3085262000, "short_term_debt": 29896000, "long_term_debt": 381100000, "total_debt": 410996000, "total_liabilities": 1523442000, "total_equity": 1561820000, "shares_outstanding": 617355000, "goodwill_and_intangibles": 124492000 }, "cash_flow": { "operating_cash_flow": 694394000, "capital_expenditure": 278530000, "free_cash_flow": 972924000, "dividends_paid": 147087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187493, "ticker_id": 8630, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "701737000", "ebitda": "879088000", "netIncome": "532357000", "grossProfit": "2702528000", "depreciation": "None", "totalRevenue": "7911046000", "costOfRevenue": "5208518000", "interestIncome": "None", "incomeBeforeTax": "683385000", "interestExpense": "18352000", "operatingIncome": "701737000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "151028000", "reportedCurrency": "USD", "netInterestIncome": "-18352000", "nonInterestIncome": "None", "operatingExpenses": "2000791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5208518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177351000", "sellingGeneralAndAdministrative": "1740040000", "netIncomeFromContinuingOperations": "532357000" }, "balance": { "goodwill": "93192000", "inventory": "1589542000", "commonStock": "1375000", "currentDebt": "None", "investments": "None", "totalAssets": "3085262000", "longTermDebt": "381100000", "shortTermDebt": "29896000", "treasuryStock": "-2480677000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31300000", "reportedCurrency": "USD", "retainedEarnings": "3213895000", "totalLiabilities": "1523442000", "otherCurrentAssets": "114447000", "totalCurrentAssets": "1794399000", "currentLongTermDebt": "26250000", "longTermInvestments": "3222000", "shortTermInvestments": "2601000", "currentNetReceivables": "4111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290863000", "currentAccountsPayable": "619981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1134464000", "shortLongTermDebtTotal": "440266000", "totalShareholderEquity": "1561820000", "capitalLeaseObligations": "29270000", "otherCurrentLiabilities": "286462000", "totalCurrentLiabilities": "938107000", "otherNonCurrentLiabilities": "67927000", "totalNonCurrentLiabilities": "585335000", "cashAndShortTermInvestments": "86299000", "commonStockSharesOutstanding": "617355000", "intangibleAssetsExcludingGoodwill": "31300000", "cashAndCashEquivalentsAtCarryingValue": "86299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532357000", "profitLoss": "None", "dividendPayout": "147087000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-136334000", "operatingCashflow": "694394000", "capitalExpenditures": "278530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440929000", "cashflowFromInvestment": "-276314000", "stockBasedCompensation": "28921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22849000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7911046000, "cost_of_revenue": 5208518000, "gross_profit": 2702528000, "research_and_development": 0, "selling_general_admin": 1740040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 701737000, "depreciation_amortisation": 177351000, "ebitda": 879088000, "interest_expense": 18352000, "interest_income": null, "other_non_operating": null, "pretax_income": 683385000, "tax_provision": 151028000, "effective_tax_rate": null, "net_income": 532357000, "net_income_continuing_ops": 532357000, "net_income_to_common": 532357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86299000, "short_term_investments": 2601000, "net_receivables": 4111000, "inventory": 1589542000, "other_current_assets": null, "total_current_assets": 1794399000, "net_ppe": null, "goodwill": 93192000, "intangible_assets": 31300000, "goodwill_and_intangibles": 124492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290863000, "total_assets": 3085262000, "short_term_debt": 29896000, "accounts_payable": 619981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 938107000, "long_term_debt": 381100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 585335000, "total_liabilities": 1523442000, "total_debt": 410996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3213895000, "total_equity": 1561820000, "shares_outstanding": 617355000, "operating_cash_flow": 694394000, "stock_based_compensation": 28921000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276314000, "dividends_paid": 147087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -440929000, "free_cash_flow": 972924000, "net_change_in_cash": -22849000 }, "raw_data": { "income": { "ebit": "701737000", "ebitda": "879088000", "netIncome": "532357000", "grossProfit": "2702528000", "depreciation": "None", "totalRevenue": "7911046000", "costOfRevenue": "5208518000", "interestIncome": "None", "incomeBeforeTax": "683385000", "interestExpense": "18352000", "operatingIncome": "701737000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "151028000", "reportedCurrency": "USD", "netInterestIncome": "-18352000", "nonInterestIncome": "None", "operatingExpenses": "2000791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5208518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177351000", "sellingGeneralAndAdministrative": "1740040000", "netIncomeFromContinuingOperations": "532357000" }, "balance": { "goodwill": "93192000", "inventory": "1589542000", "commonStock": "1375000", "currentDebt": "None", "investments": "None", "totalAssets": "3085262000", "longTermDebt": "381100000", "shortTermDebt": "29896000", "treasuryStock": "-2480677000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "31300000", "reportedCurrency": "USD", "retainedEarnings": "3213895000", "totalLiabilities": "1523442000", "otherCurrentAssets": "114447000", "totalCurrentAssets": "1794399000", "currentLongTermDebt": "26250000", "longTermInvestments": "3222000", "shortTermInvestments": "2601000", "currentNetReceivables": "4111000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290863000", "currentAccountsPayable": "619981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1134464000", "shortLongTermDebtTotal": "440266000", "totalShareholderEquity": "1561820000", "capitalLeaseObligations": "29270000", "otherCurrentLiabilities": "286462000", "totalCurrentLiabilities": "938107000", "otherNonCurrentLiabilities": "67927000", "totalNonCurrentLiabilities": "585335000", "cashAndShortTermInvestments": "86299000", "commonStockSharesOutstanding": "617355000", "intangibleAssetsExcludingGoodwill": "31300000", "cashAndCashEquivalentsAtCarryingValue": "86299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532357000", "profitLoss": "None", "dividendPayout": "147087000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-136334000", "operatingCashflow": "694394000", "capitalExpenditures": "278530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440929000", "cashflowFromInvestment": "-276314000", "stockBasedCompensation": "28921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22849000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177351000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3592046000, "cost_of_revenue": 2417462000, "gross_profit": 1174584000, "ebit": 233431000, "ebitda": 360032000, "pretax_income": 214323000, "tax_provision": 49799000, "net_income": 164524000, "net_income_to_common": 164524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224269000, "total_current_assets": 4041596000, "total_assets": 11662097000, "short_term_debt": 462287000, "long_term_debt": 2125700000, "total_debt": 2587987000, "total_liabilities": 9148348000, "total_equity": 2513749000, "shares_outstanding": 528135999, "goodwill_and_intangibles": 398213000 }, "cash_flow": { "operating_cash_flow": 91120000, "capital_expenditure": 171336000, "free_cash_flow": 262456000, "dividends_paid": 126381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187456, "ticker_id": 8630, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233431000", "ebitda": "360032000", "netIncome": "164524000", "grossProfit": "1174584000", "depreciation": "None", "totalRevenue": "3592046000", "costOfRevenue": "2417462000", "interestIncome": "None", "incomeBeforeTax": "214323000", "interestExpense": "19108000", "operatingIncome": "233431000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "49799000", "reportedCurrency": "USD", "netInterestIncome": "-19108000", "nonInterestIncome": "None", "operatingExpenses": "941153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126601000", "sellingGeneralAndAdministrative": "941153000", "netIncomeFromContinuingOperations": "164524000" }, "balance": { "goodwill": "398213000", "inventory": "3583601000", "commonStock": "7134000", "currentDebt": "None", "investments": "None", "totalAssets": "11662097000", "longTermDebt": "2125700000", "shortTermDebt": "462287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7557268000", "totalLiabilities": "9148348000", "otherCurrentAssets": "222440000", "totalCurrentAssets": "4041596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7620501000", "currentAccountsPayable": "1760426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6408778000", "totalShareholderEquity": "2513749000", "capitalLeaseObligations": "4283052000", "otherCurrentLiabilities": "694980000", "totalCurrentLiabilities": "2929721000", "otherNonCurrentLiabilities": "158808000", "totalNonCurrentLiabilities": "6218627000", "cashAndShortTermInvestments": "224269000", "commonStockSharesOutstanding": "528135999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "224269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164524000", "profitLoss": "None", "dividendPayout": "126381000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-499515000", "operatingCashflow": "91120000", "capitalExpenditures": "171336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110376000", "cashflowFromInvestment": "-171336000", "stockBasedCompensation": "17631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3592046000, "cost_of_revenue": 2417462000, "gross_profit": 1174584000, "research_and_development": null, "selling_general_admin": 941153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233431000, "depreciation_amortisation": 126601000, "ebitda": 360032000, "interest_expense": 19108000, "interest_income": null, "other_non_operating": null, "pretax_income": 214323000, "tax_provision": 49799000, "effective_tax_rate": null, "net_income": 164524000, "net_income_continuing_ops": 164524000, "net_income_to_common": 164524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224269000, "short_term_investments": null, "net_receivables": 11286000, "inventory": 3583601000, "other_current_assets": null, "total_current_assets": 4041596000, "net_ppe": null, "goodwill": 398213000, "intangible_assets": null, "goodwill_and_intangibles": 398213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7620501000, "total_assets": 11662097000, "short_term_debt": 462287000, "accounts_payable": 1760426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2929721000, "long_term_debt": 2125700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6218627000, "total_liabilities": 9148348000, "total_debt": 2587987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7557268000, "total_equity": 2513749000, "shares_outstanding": 528135999, "operating_cash_flow": 91120000, "stock_based_compensation": 17631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171336000, "dividends_paid": 126381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110376000, "free_cash_flow": 262456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233431000", "ebitda": "360032000", "netIncome": "164524000", "grossProfit": "1174584000", "depreciation": "None", "totalRevenue": "3592046000", "costOfRevenue": "2417462000", "interestIncome": "None", "incomeBeforeTax": "214323000", "interestExpense": "19108000", "operatingIncome": "233431000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "49799000", "reportedCurrency": "USD", "netInterestIncome": "-19108000", "nonInterestIncome": "None", "operatingExpenses": "941153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2417462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126601000", "sellingGeneralAndAdministrative": "941153000", "netIncomeFromContinuingOperations": "164524000" }, "balance": { "goodwill": "398213000", "inventory": "3583601000", "commonStock": "7134000", "currentDebt": "None", "investments": "None", "totalAssets": "11662097000", "longTermDebt": "2125700000", "shortTermDebt": "462287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7557268000", "totalLiabilities": "9148348000", "otherCurrentAssets": "222440000", "totalCurrentAssets": "4041596000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7620501000", "currentAccountsPayable": "1760426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6408778000", "totalShareholderEquity": "2513749000", "capitalLeaseObligations": "4283052000", "otherCurrentLiabilities": "694980000", "totalCurrentLiabilities": "2929721000", "otherNonCurrentLiabilities": "158808000", "totalNonCurrentLiabilities": "6218627000", "cashAndShortTermInvestments": "224269000", "commonStockSharesOutstanding": "528135999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "224269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164524000", "profitLoss": "None", "dividendPayout": "126381000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-499515000", "operatingCashflow": "91120000", "capitalExpenditures": "171336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110376000", "cashflowFromInvestment": "-171336000", "stockBasedCompensation": "17631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126601000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3898320000, "cost_of_revenue": 2900353000, "gross_profit": 997968000, "ebit": 297731000, "ebitda": 425494000, "pretax_income": 280878000, "tax_provision": 53471000, "net_income": 227407000, "net_income_to_common": 227407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194109000, "total_current_assets": 3507797000, "total_assets": 10933679000, "short_term_debt": 455293000, "long_term_debt": 1765000000, "total_debt": 2220293000, "total_liabilities": 8352386000, "total_equity": 2581293000, "shares_outstanding": 530263000, "goodwill_and_intangibles": 398755000 }, "cash_flow": { "operating_cash_flow": 324833000, "capital_expenditure": 265557000, "free_cash_flow": 590390000, "dividends_paid": 121425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187457, "ticker_id": 8630, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297731000", "ebitda": "425494000", "netIncome": "227407000", "grossProfit": "997968000", "depreciation": "None", "totalRevenue": "3898320000", "costOfRevenue": "2900353000", "interestIncome": "None", "incomeBeforeTax": "280878000", "interestExpense": "16853000", "operatingIncome": "297731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53471000", "reportedCurrency": "USD", "netInterestIncome": "-16853000", "nonInterestIncome": "None", "operatingExpenses": "700237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2900353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127763000", "sellingGeneralAndAdministrative": "944385000", "netIncomeFromContinuingOperations": "227407000" }, "balance": { "goodwill": "346724000", "inventory": "3084086000", "commonStock": "7128000", "currentDebt": "None", "investments": "None", "totalAssets": "10933679000", "longTermDebt": "1765000000", "shortTermDebt": "455293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52031000", "reportedCurrency": "USD", "retainedEarnings": "7519125000", "totalLiabilities": "8352386000", "otherCurrentAssets": "202557000", "totalCurrentAssets": "3507797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7425882000", "currentAccountsPayable": "1390833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5942869000", "totalShareholderEquity": "2581293000", "capitalLeaseObligations": "4177895000", "otherCurrentLiabilities": "768323000", "totalCurrentLiabilities": "2614449000", "otherNonCurrentLiabilities": "155293000", "totalNonCurrentLiabilities": "5737937000", "cashAndShortTermInvestments": "194109000", "commonStockSharesOutstanding": "530263000", "intangibleAssetsExcludingGoodwill": "52031000", "cashAndCashEquivalentsAtCarryingValue": "194109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227407000", "profitLoss": "None", "dividendPayout": "121425000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "168739000", "operatingCashflow": "324833000", "capitalExpenditures": "265557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213656000", "cashflowFromInvestment": "-101708000", "stockBasedCompensation": "15773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3898320000, "cost_of_revenue": 2900353000, "gross_profit": 997968000, "research_and_development": null, "selling_general_admin": 944385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297731000, "depreciation_amortisation": 127763000, "ebitda": 425494000, "interest_expense": 16853000, "interest_income": null, "other_non_operating": null, "pretax_income": 280878000, "tax_provision": 53471000, "effective_tax_rate": null, "net_income": 227407000, "net_income_continuing_ops": 227407000, "net_income_to_common": 227407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194109000, "short_term_investments": null, "net_receivables": 27045000, "inventory": 3084086000, "other_current_assets": null, "total_current_assets": 3507797000, "net_ppe": null, "goodwill": 346724000, "intangible_assets": 52031000, "goodwill_and_intangibles": 398755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7425882000, "total_assets": 10933679000, "short_term_debt": 455293000, "accounts_payable": 1390833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2614449000, "long_term_debt": 1765000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5737937000, "total_liabilities": 8352386000, "total_debt": 2220293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7519125000, "total_equity": 2581293000, "shares_outstanding": 530263000, "operating_cash_flow": 324833000, "stock_based_compensation": 15773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101708000, "dividends_paid": 121425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213656000, "free_cash_flow": 590390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297731000", "ebitda": "425494000", "netIncome": "227407000", "grossProfit": "997968000", "depreciation": "None", "totalRevenue": "3898320000", "costOfRevenue": "2900353000", "interestIncome": "None", "incomeBeforeTax": "280878000", "interestExpense": "16853000", "operatingIncome": "297731000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53471000", "reportedCurrency": "USD", "netInterestIncome": "-16853000", "nonInterestIncome": "None", "operatingExpenses": "700237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2900353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127763000", "sellingGeneralAndAdministrative": "944385000", "netIncomeFromContinuingOperations": "227407000" }, "balance": { "goodwill": "346724000", "inventory": "3084086000", "commonStock": "7128000", "currentDebt": "None", "investments": "None", "totalAssets": "10933679000", "longTermDebt": "1765000000", "shortTermDebt": "455293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "52031000", "reportedCurrency": "USD", "retainedEarnings": "7519125000", "totalLiabilities": "8352386000", "otherCurrentAssets": "202557000", "totalCurrentAssets": "3507797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7425882000", "currentAccountsPayable": "1390833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5942869000", "totalShareholderEquity": "2581293000", "capitalLeaseObligations": "4177895000", "otherCurrentLiabilities": "768323000", "totalCurrentLiabilities": "2614449000", "otherNonCurrentLiabilities": "155293000", "totalNonCurrentLiabilities": "5737937000", "cashAndShortTermInvestments": "194109000", "commonStockSharesOutstanding": "530263000", "intangibleAssetsExcludingGoodwill": "52031000", "cashAndCashEquivalentsAtCarryingValue": "194109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227407000", "profitLoss": "None", "dividendPayout": "121425000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "168739000", "operatingCashflow": "324833000", "capitalExpenditures": "265557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213656000", "cashflowFromInvestment": "-101708000", "stockBasedCompensation": "15773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127763000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3719045000, "cost_of_revenue": 2329812000, "gross_profit": 1389232000, "ebit": 342709000, "ebitda": 466779000, "pretax_income": 328042000, "tax_provision": 68774000, "net_income": 259268000, "net_income_to_common": 259268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184639000, "total_current_assets": 3647116000, "total_assets": 10876602000, "short_term_debt": 421434000, "long_term_debt": 1744200000, "total_debt": 2165634000, "total_liabilities": 8303417000, "total_equity": 2573185000, "shares_outstanding": 532816000, "goodwill_and_intangibles": 399297000 }, "cash_flow": { "operating_cash_flow": 307850000, "capital_expenditure": 277569000, "free_cash_flow": 585419000, "dividends_paid": 121864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187459, "ticker_id": 8630, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "342709000", "ebitda": "466779000", "netIncome": "259268000", "grossProfit": "1389232000", "depreciation": "None", "totalRevenue": "3719045000", "costOfRevenue": "2329812000", "interestIncome": "None", "incomeBeforeTax": "328042000", "interestExpense": "14667000", "operatingIncome": "342709000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "68774000", "reportedCurrency": "USD", "netInterestIncome": "-14667000", "nonInterestIncome": "None", "operatingExpenses": "1046523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124070000", "sellingGeneralAndAdministrative": "922454000", "netIncomeFromContinuingOperations": "259268000" }, "balance": { "goodwill": "None", "inventory": "3252825000", "commonStock": "7127000", "currentDebt": "None", "investments": "None", "totalAssets": "10876602000", "longTermDebt": "1744200000", "shortTermDebt": "421434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "399297000", "reportedCurrency": "USD", "retainedEarnings": "7413143000", "totalLiabilities": "8303417000", "otherCurrentAssets": "209652000", "totalCurrentAssets": "3647116000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7229486000", "currentAccountsPayable": "1549176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5722283000", "totalShareholderEquity": "2573185000", "capitalLeaseObligations": "3978083000", "otherCurrentLiabilities": "790836000", "totalCurrentLiabilities": "2802302000", "otherNonCurrentLiabilities": "146978000", "totalNonCurrentLiabilities": "5501115000", "cashAndShortTermInvestments": "184639000", "commonStockSharesOutstanding": "532816000", "intangibleAssetsExcludingGoodwill": "399297000", "cashAndCashEquivalentsAtCarryingValue": "184639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259268000", "profitLoss": "None", "dividendPayout": "121864000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-162519000", "operatingCashflow": "307850000", "capitalExpenditures": "277569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120825000", "cashflowFromInvestment": "-228196000", "stockBasedCompensation": "15314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3719045000, "cost_of_revenue": 2329812000, "gross_profit": 1389232000, "research_and_development": null, "selling_general_admin": 922454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 342709000, "depreciation_amortisation": 124070000, "ebitda": 466779000, "interest_expense": 14667000, "interest_income": null, "other_non_operating": null, "pretax_income": 328042000, "tax_provision": 68774000, "effective_tax_rate": null, "net_income": 259268000, "net_income_continuing_ops": 259268000, "net_income_to_common": 259268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184639000, "short_term_investments": null, "net_receivables": null, "inventory": 3252825000, "other_current_assets": null, "total_current_assets": 3647116000, "net_ppe": null, "goodwill": null, "intangible_assets": 399297000, "goodwill_and_intangibles": 399297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7229486000, "total_assets": 10876602000, "short_term_debt": 421434000, "accounts_payable": 1549176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2802302000, "long_term_debt": 1744200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5501115000, "total_liabilities": 8303417000, "total_debt": 2165634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7413143000, "total_equity": 2573185000, "shares_outstanding": 532816000, "operating_cash_flow": 307850000, "stock_based_compensation": 15314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228196000, "dividends_paid": 121864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120825000, "free_cash_flow": 585419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "342709000", "ebitda": "466779000", "netIncome": "259268000", "grossProfit": "1389232000", "depreciation": "None", "totalRevenue": "3719045000", "costOfRevenue": "2329812000", "interestIncome": "None", "incomeBeforeTax": "328042000", "interestExpense": "14667000", "operatingIncome": "342709000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "68774000", "reportedCurrency": "USD", "netInterestIncome": "-14667000", "nonInterestIncome": "None", "operatingExpenses": "1046523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124070000", "sellingGeneralAndAdministrative": "922454000", "netIncomeFromContinuingOperations": "259268000" }, "balance": { "goodwill": "None", "inventory": "3252825000", "commonStock": "7127000", "currentDebt": "None", "investments": "None", "totalAssets": "10876602000", "longTermDebt": "1744200000", "shortTermDebt": "421434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "399297000", "reportedCurrency": "USD", "retainedEarnings": "7413143000", "totalLiabilities": "8303417000", "otherCurrentAssets": "209652000", "totalCurrentAssets": "3647116000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7229486000", "currentAccountsPayable": "1549176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5722283000", "totalShareholderEquity": "2573185000", "capitalLeaseObligations": "3978083000", "otherCurrentLiabilities": "790836000", "totalCurrentLiabilities": "2802302000", "otherNonCurrentLiabilities": "146978000", "totalNonCurrentLiabilities": "5501115000", "cashAndShortTermInvestments": "184639000", "commonStockSharesOutstanding": "532816000", "intangibleAssetsExcludingGoodwill": "399297000", "cashAndCashEquivalentsAtCarryingValue": "184639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259268000", "profitLoss": "None", "dividendPayout": "121864000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-162519000", "operatingCashflow": "307850000", "capitalExpenditures": "277569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120825000", "cashflowFromInvestment": "-228196000", "stockBasedCompensation": "15314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124069000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 4439729000, "cost_of_revenue": 2921854000, "gross_profit": 1517875000, "ebit": 577812000, "ebitda": 699911000, "pretax_income": 559829000, "tax_provision": 129786000, "net_income": 430043000, "net_income_to_common": 430043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225810000, "total_current_assets": 3543765000, "total_assets": 10558795000, "short_term_debt": 413686000, "long_term_debt": 1673500000, "total_debt": 2087186000, "total_liabilities": 8068486000, "total_equity": 2490309000, "shares_outstanding": 532205000, "goodwill_and_intangibles": 399622000 }, "cash_flow": { "operating_cash_flow": 785800000, "capital_expenditure": 210364000, "free_cash_flow": 996164000, "dividends_paid": 121979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187460, "ticker_id": 8630, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577812000", "ebitda": "699911000", "netIncome": "430043000", "grossProfit": "1517875000", "depreciation": "None", "totalRevenue": "4439729000", "costOfRevenue": "2921854000", "interestIncome": "None", "incomeBeforeTax": "559829000", "interestExpense": "17983000", "operatingIncome": "577812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "129786000", "reportedCurrency": "USD", "netInterestIncome": "-17983000", "nonInterestIncome": "None", "operatingExpenses": "940063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2921854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122099000", "sellingGeneralAndAdministrative": "940063000", "netIncomeFromContinuingOperations": "430043000" }, "balance": { "goodwill": "None", "inventory": "3090306000", "commonStock": "7124000", "currentDebt": "None", "investments": "None", "totalAssets": "10558795000", "longTermDebt": "1673500000", "shortTermDebt": "413686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "399622000", "reportedCurrency": "USD", "retainedEarnings": "7275739000", "totalLiabilities": "8068486000", "otherCurrentAssets": "227649000", "totalCurrentAssets": "3543765000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7015030000", "currentAccountsPayable": "1519094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5557383000", "totalShareholderEquity": "2490309000", "capitalLeaseObligations": "3883883000", "otherCurrentLiabilities": "686526000", "totalCurrentLiabilities": "2762652000", "otherNonCurrentLiabilities": "142296000", "totalNonCurrentLiabilities": "5305834000", "cashAndShortTermInvestments": "225810000", "commonStockSharesOutstanding": "532205000", "intangibleAssetsExcludingGoodwill": "399622000", "cashAndCashEquivalentsAtCarryingValue": "225810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430043000", "profitLoss": "None", "dividendPayout": "121979000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "123579000", "operatingCashflow": "785800000", "capitalExpenditures": "210364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604087000", "cashflowFromInvestment": "-187620000", "stockBasedCompensation": "12750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4439729000, "cost_of_revenue": 2921854000, "gross_profit": 1517875000, "research_and_development": null, "selling_general_admin": 940063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577812000, "depreciation_amortisation": 122099000, "ebitda": 699911000, "interest_expense": 17983000, "interest_income": null, "other_non_operating": null, "pretax_income": 559829000, "tax_provision": 129786000, "effective_tax_rate": null, "net_income": 430043000, "net_income_continuing_ops": 430043000, "net_income_to_common": 430043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225810000, "short_term_investments": null, "net_receivables": null, "inventory": 3090306000, "other_current_assets": null, "total_current_assets": 3543765000, "net_ppe": null, "goodwill": null, "intangible_assets": 399622000, "goodwill_and_intangibles": 399622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7015030000, "total_assets": 10558795000, "short_term_debt": 413686000, "accounts_payable": 1519094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2762652000, "long_term_debt": 1673500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5305834000, "total_liabilities": 8068486000, "total_debt": 2087186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7275739000, "total_equity": 2490309000, "shares_outstanding": 532205000, "operating_cash_flow": 785800000, "stock_based_compensation": 12750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187620000, "dividends_paid": 121979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -604087000, "free_cash_flow": 996164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577812000", "ebitda": "699911000", "netIncome": "430043000", "grossProfit": "1517875000", "depreciation": "None", "totalRevenue": "4439729000", "costOfRevenue": "2921854000", "interestIncome": "None", "incomeBeforeTax": "559829000", "interestExpense": "17983000", "operatingIncome": "577812000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "129786000", "reportedCurrency": "USD", "netInterestIncome": "-17983000", "nonInterestIncome": "None", "operatingExpenses": "940063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2921854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122099000", "sellingGeneralAndAdministrative": "940063000", "netIncomeFromContinuingOperations": "430043000" }, "balance": { "goodwill": "None", "inventory": "3090306000", "commonStock": "7124000", "currentDebt": "None", "investments": "None", "totalAssets": "10558795000", "longTermDebt": "1673500000", "shortTermDebt": "413686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "399622000", "reportedCurrency": "USD", "retainedEarnings": "7275739000", "totalLiabilities": "8068486000", "otherCurrentAssets": "227649000", "totalCurrentAssets": "3543765000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7015030000", "currentAccountsPayable": "1519094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5557383000", "totalShareholderEquity": "2490309000", "capitalLeaseObligations": "3883883000", "otherCurrentLiabilities": "686526000", "totalCurrentLiabilities": "2762652000", "otherNonCurrentLiabilities": "142296000", "totalNonCurrentLiabilities": "5305834000", "cashAndShortTermInvestments": "225810000", "commonStockSharesOutstanding": "532205000", "intangibleAssetsExcludingGoodwill": "399622000", "cashAndCashEquivalentsAtCarryingValue": "225810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430043000", "profitLoss": "None", "dividendPayout": "121979000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "123579000", "operatingCashflow": "785800000", "capitalExpenditures": "210364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-604087000", "cashflowFromInvestment": "-187620000", "stockBasedCompensation": "12750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122100000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3466952000, "cost_of_revenue": 2211530000, "gross_profit": 1255422000, "ebit": 249137000, "ebitda": 369216000, "pretax_income": 229496000, "tax_provision": 50127000, "net_income": 179369000, "net_income_to_common": 179369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231717000, "total_current_assets": 3656082000, "total_assets": 10385317000, "short_term_debt": 406447000, "long_term_debt": 2082700000, "total_debt": 2489147000, "total_liabilities": 8146777000, "total_equity": 2238540000, "shares_outstanding": 534099000, "goodwill_and_intangibles": 400656000 }, "cash_flow": { "operating_cash_flow": 216775000, "capital_expenditure": 141280000, "free_cash_flow": 358055000, "dividends_paid": 122401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187461, "ticker_id": 8630, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249137000", "ebitda": "369216000", "netIncome": "179369000", "grossProfit": "1255422000", "depreciation": "None", "totalRevenue": "3466952000", "costOfRevenue": "2211530000", "interestIncome": "None", "incomeBeforeTax": "229496000", "interestExpense": "19641000", "operatingIncome": "249137000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50127000", "reportedCurrency": "USD", "netInterestIncome": "-19641000", "nonInterestIncome": "None", "operatingExpenses": "1006285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120079000", "sellingGeneralAndAdministrative": "886206000", "netIncomeFromContinuingOperations": "179369000" }, "balance": { "goodwill": "None", "inventory": "3213885000", "commonStock": "7123000", "currentDebt": "None", "investments": "None", "totalAssets": "10385317000", "longTermDebt": "2082700000", "shortTermDebt": "406447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "400656000", "reportedCurrency": "USD", "retainedEarnings": "6967675000", "totalLiabilities": "8146777000", "otherCurrentAssets": "210480000", "totalCurrentAssets": "3656082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6729235000", "currentAccountsPayable": "1559210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5761706000", "totalShareholderEquity": "2238540000", "capitalLeaseObligations": "3679006000", "otherCurrentLiabilities": "605287000", "totalCurrentLiabilities": "2600514000", "otherNonCurrentLiabilities": "149355000", "totalNonCurrentLiabilities": "5546263000", "cashAndShortTermInvestments": "231717000", "commonStockSharesOutstanding": "534099000", "intangibleAssetsExcludingGoodwill": "400656000", "cashAndCashEquivalentsAtCarryingValue": "231717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179369000", "profitLoss": "None", "dividendPayout": "122401000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-355486000", "operatingCashflow": "216775000", "capitalExpenditures": "141280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24505000", "cashflowFromInvestment": "-261054000", "stockBasedCompensation": "13226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3466952000, "cost_of_revenue": 2211530000, "gross_profit": 1255422000, "research_and_development": null, "selling_general_admin": 886206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249137000, "depreciation_amortisation": 120079000, "ebitda": 369216000, "interest_expense": 19641000, "interest_income": null, "other_non_operating": null, "pretax_income": 229496000, "tax_provision": 50127000, "effective_tax_rate": null, "net_income": 179369000, "net_income_continuing_ops": 179369000, "net_income_to_common": 179369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231717000, "short_term_investments": null, "net_receivables": null, "inventory": 3213885000, "other_current_assets": null, "total_current_assets": 3656082000, "net_ppe": null, "goodwill": null, "intangible_assets": 400656000, "goodwill_and_intangibles": 400656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6729235000, "total_assets": 10385317000, "short_term_debt": 406447000, "accounts_payable": 1559210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2600514000, "long_term_debt": 2082700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5546263000, "total_liabilities": 8146777000, "total_debt": 2489147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6967675000, "total_equity": 2238540000, "shares_outstanding": 534099000, "operating_cash_flow": 216775000, "stock_based_compensation": 13226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261054000, "dividends_paid": 122401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24505000, "free_cash_flow": 358055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249137000", "ebitda": "369216000", "netIncome": "179369000", "grossProfit": "1255422000", "depreciation": "None", "totalRevenue": "3466952000", "costOfRevenue": "2211530000", "interestIncome": "None", "incomeBeforeTax": "229496000", "interestExpense": "19641000", "operatingIncome": "249137000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50127000", "reportedCurrency": "USD", "netInterestIncome": "-19641000", "nonInterestIncome": "None", "operatingExpenses": "1006285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2211530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120079000", "sellingGeneralAndAdministrative": "886206000", "netIncomeFromContinuingOperations": "179369000" }, "balance": { "goodwill": "None", "inventory": "3213885000", "commonStock": "7123000", "currentDebt": "None", "investments": "None", "totalAssets": "10385317000", "longTermDebt": "2082700000", "shortTermDebt": "406447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "400656000", "reportedCurrency": "USD", "retainedEarnings": "6967675000", "totalLiabilities": "8146777000", "otherCurrentAssets": "210480000", "totalCurrentAssets": "3656082000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6729235000", "currentAccountsPayable": "1559210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5761706000", "totalShareholderEquity": "2238540000", "capitalLeaseObligations": "3679006000", "otherCurrentLiabilities": "605287000", "totalCurrentLiabilities": "2600514000", "otherNonCurrentLiabilities": "149355000", "totalNonCurrentLiabilities": "5546263000", "cashAndShortTermInvestments": "231717000", "commonStockSharesOutstanding": "534099000", "intangibleAssetsExcludingGoodwill": "400656000", "cashAndCashEquivalentsAtCarryingValue": "231717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179369000", "profitLoss": "None", "dividendPayout": "122401000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-355486000", "operatingCashflow": "216775000", "capitalExpenditures": "141280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24505000", "cashflowFromInvestment": "-261054000", "stockBasedCompensation": "13226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120079000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3773531000, "cost_of_revenue": 2443901000, "gross_profit": 1329630000, "ebit": 318349000, "ebitda": 438404000, "pretax_income": 301146000, "tax_provision": 64740000, "net_income": 236406000, "net_income_to_common": 236406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251491000, "total_current_assets": 3309917000, "total_assets": 9805485000, "short_term_debt": 400192000, "long_term_debt": 1832000000, "total_debt": 2232192000, "total_liabilities": 7535151000, "total_equity": 2270334000, "shares_outstanding": 539652000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 517225000, "capital_expenditure": 246029000, "free_cash_flow": 763254000, "dividends_paid": 117310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187462, "ticker_id": 8630, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318349000", "ebitda": "438404000", "netIncome": "236406000", "grossProfit": "1329630000", "depreciation": "None", "totalRevenue": "3773531000", "costOfRevenue": "2443901000", "interestIncome": "None", "incomeBeforeTax": "301146000", "interestExpense": "17203000", "operatingIncome": "318349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64740000", "reportedCurrency": "USD", "netInterestIncome": "-17203000", "nonInterestIncome": "None", "operatingExpenses": "1011281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2443901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120055000", "sellingGeneralAndAdministrative": "796026000", "netIncomeFromContinuingOperations": "236406000" }, "balance": { "goodwill": "246419000", "inventory": "2840177000", "commonStock": "7116000", "currentDebt": "None", "investments": "None", "totalAssets": "9805485000", "longTermDebt": "1832000000", "shortTermDebt": "400192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6910707000", "totalLiabilities": "7535151000", "otherCurrentAssets": "196614000", "totalCurrentAssets": "3309917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6495568000", "currentAccountsPayable": "1236177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5424448000", "totalShareholderEquity": "2270334000", "capitalLeaseObligations": "3592448000", "otherCurrentLiabilities": "682824000", "totalCurrentLiabilities": "2319193000", "otherNonCurrentLiabilities": "147382000", "totalNonCurrentLiabilities": "5215958000", "cashAndShortTermInvestments": "251491000", "commonStockSharesOutstanding": "539652000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "251491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236406000", "profitLoss": "None", "dividendPayout": "117310000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "242342000", "operatingCashflow": "517225000", "capitalExpenditures": "246029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268233000", "cashflowFromInvestment": "-183795000", "stockBasedCompensation": "13243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3773531000, "cost_of_revenue": 2443901000, "gross_profit": 1329630000, "research_and_development": null, "selling_general_admin": 796026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318349000, "depreciation_amortisation": 120055000, "ebitda": 438404000, "interest_expense": 17203000, "interest_income": null, "other_non_operating": null, "pretax_income": 301146000, "tax_provision": 64740000, "effective_tax_rate": null, "net_income": 236406000, "net_income_continuing_ops": 236406000, "net_income_to_common": 236406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251491000, "short_term_investments": null, "net_receivables": 21635000, "inventory": 2840177000, "other_current_assets": null, "total_current_assets": 3309917000, "net_ppe": null, "goodwill": 246419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6495568000, "total_assets": 9805485000, "short_term_debt": 400192000, "accounts_payable": 1236177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2319193000, "long_term_debt": 1832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5215958000, "total_liabilities": 7535151000, "total_debt": 2232192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6910707000, "total_equity": 2270334000, "shares_outstanding": 539652000, "operating_cash_flow": 517225000, "stock_based_compensation": 13243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183795000, "dividends_paid": 117310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268233000, "free_cash_flow": 763254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318349000", "ebitda": "438404000", "netIncome": "236406000", "grossProfit": "1329630000", "depreciation": "None", "totalRevenue": "3773531000", "costOfRevenue": "2443901000", "interestIncome": "None", "incomeBeforeTax": "301146000", "interestExpense": "17203000", "operatingIncome": "318349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64740000", "reportedCurrency": "USD", "netInterestIncome": "-17203000", "nonInterestIncome": "None", "operatingExpenses": "1011281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2443901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120055000", "sellingGeneralAndAdministrative": "796026000", "netIncomeFromContinuingOperations": "236406000" }, "balance": { "goodwill": "246419000", "inventory": "2840177000", "commonStock": "7116000", "currentDebt": "None", "investments": "None", "totalAssets": "9805485000", "longTermDebt": "1832000000", "shortTermDebt": "400192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6910707000", "totalLiabilities": "7535151000", "otherCurrentAssets": "196614000", "totalCurrentAssets": "3309917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6495568000", "currentAccountsPayable": "1236177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5424448000", "totalShareholderEquity": "2270334000", "capitalLeaseObligations": "3592448000", "otherCurrentLiabilities": "682824000", "totalCurrentLiabilities": "2319193000", "otherNonCurrentLiabilities": "147382000", "totalNonCurrentLiabilities": "5215958000", "cashAndShortTermInvestments": "251491000", "commonStockSharesOutstanding": "539652000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "251491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236406000", "profitLoss": "None", "dividendPayout": "117310000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "242342000", "operatingCashflow": "517225000", "capitalExpenditures": "246029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268233000", "cashflowFromInvestment": "-183795000", "stockBasedCompensation": "13243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120055000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3468245000, "cost_of_revenue": 2177797000, "gross_profit": 1290448000, "ebit": 324599000, "ebitda": 438149000, "pretax_income": 310724000, "tax_provision": 69254000, "net_income": 241470000, "net_income_to_common": 241470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186294000, "total_current_assets": 3483161000, "total_assets": 9767897000, "short_term_debt": 390980000, "long_term_debt": 1831200000, "total_debt": 2222180000, "total_liabilities": 7479137000, "total_equity": 2288760000, "shares_outstanding": 538390000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 86267000, "capital_expenditure": 188200000, "free_cash_flow": 274467000, "dividends_paid": 117835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187464, "ticker_id": 8630, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324599000", "ebitda": "438149000", "netIncome": "241470000", "grossProfit": "1290448000", "depreciation": "None", "totalRevenue": "3468245000", "costOfRevenue": "2177797000", "interestIncome": "None", "incomeBeforeTax": "310724000", "interestExpense": "13875000", "operatingIncome": "324599000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69254000", "reportedCurrency": "USD", "netInterestIncome": "-13875000", "nonInterestIncome": "None", "operatingExpenses": "965849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113550000", "sellingGeneralAndAdministrative": "852299000", "netIncomeFromContinuingOperations": "241470000" }, "balance": { "goodwill": "None", "inventory": "3082519000", "commonStock": "1423000", "currentDebt": "None", "investments": "None", "totalAssets": "9767897000", "longTermDebt": "1831200000", "shortTermDebt": "390980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6791610000", "totalLiabilities": "7479137000", "otherCurrentAssets": "199967000", "totalCurrentAssets": "3483161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6284736000", "currentAccountsPayable": "1349817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5333664000", "totalShareholderEquity": "2288760000", "capitalLeaseObligations": "3502464000", "otherCurrentLiabilities": "604912000", "totalCurrentLiabilities": "2345709000", "otherNonCurrentLiabilities": "141944000", "totalNonCurrentLiabilities": "5133428000", "cashAndShortTermInvestments": "186294000", "commonStockSharesOutstanding": "538390000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "186294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241471000", "profitLoss": "None", "dividendPayout": "117835000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-82486000", "operatingCashflow": "86267000", "capitalExpenditures": "188200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165929000", "cashflowFromInvestment": "-128792000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3468245000, "cost_of_revenue": 2177797000, "gross_profit": 1290448000, "research_and_development": null, "selling_general_admin": 852299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324599000, "depreciation_amortisation": 113550000, "ebitda": 438149000, "interest_expense": 13875000, "interest_income": null, "other_non_operating": null, "pretax_income": 310724000, "tax_provision": 69254000, "effective_tax_rate": null, "net_income": 241470000, "net_income_continuing_ops": 241470000, "net_income_to_common": 241470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186294000, "short_term_investments": null, "net_receivables": 14381000, "inventory": 3082519000, "other_current_assets": null, "total_current_assets": 3483161000, "net_ppe": null, "goodwill": null, "intangible_assets": 269520000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6284736000, "total_assets": 9767897000, "short_term_debt": 390980000, "accounts_payable": 1349817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2345709000, "long_term_debt": 1831200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5133428000, "total_liabilities": 7479137000, "total_debt": 2222180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6791610000, "total_equity": 2288760000, "shares_outstanding": 538390000, "operating_cash_flow": 86267000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128792000, "dividends_paid": 117835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165929000, "free_cash_flow": 274467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324599000", "ebitda": "438149000", "netIncome": "241470000", "grossProfit": "1290448000", "depreciation": "None", "totalRevenue": "3468245000", "costOfRevenue": "2177797000", "interestIncome": "None", "incomeBeforeTax": "310724000", "interestExpense": "13875000", "operatingIncome": "324599000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "69254000", "reportedCurrency": "USD", "netInterestIncome": "-13875000", "nonInterestIncome": "None", "operatingExpenses": "965849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113550000", "sellingGeneralAndAdministrative": "852299000", "netIncomeFromContinuingOperations": "241470000" }, "balance": { "goodwill": "None", "inventory": "3082519000", "commonStock": "1423000", "currentDebt": "None", "investments": "None", "totalAssets": "9767897000", "longTermDebt": "1831200000", "shortTermDebt": "390980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6791610000", "totalLiabilities": "7479137000", "otherCurrentAssets": "199967000", "totalCurrentAssets": "3483161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6284736000", "currentAccountsPayable": "1349817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5333664000", "totalShareholderEquity": "2288760000", "capitalLeaseObligations": "3502464000", "otherCurrentLiabilities": "604912000", "totalCurrentLiabilities": "2345709000", "otherNonCurrentLiabilities": "141944000", "totalNonCurrentLiabilities": "5133428000", "cashAndShortTermInvestments": "186294000", "commonStockSharesOutstanding": "538390000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "186294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241471000", "profitLoss": "None", "dividendPayout": "117835000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-82486000", "operatingCashflow": "86267000", "capitalExpenditures": "188200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165929000", "cashflowFromInvestment": "-128792000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113549000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 4246622000, "cost_of_revenue": 2690996000, "gross_profit": 1555626000, "ebit": 561458000, "ebitda": 670723000, "pretax_income": 549846000, "tax_provision": 124650000, "net_income": 425196000, "net_income_to_common": 425196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394748000, "total_current_assets": 3639625000, "total_assets": 9784524000, "short_term_debt": 385516000, "long_term_debt": 1730500000, "total_debt": 2116016000, "total_liabilities": 7479192000, "total_equity": 2305332000, "shares_outstanding": 541175000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 559935000, "capital_expenditure": 192619000, "free_cash_flow": 752554000, "dividends_paid": 118538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187465, "ticker_id": 8630, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "561458000", "ebitda": "670723000", "netIncome": "425196000", "grossProfit": "1555626000", "depreciation": "None", "totalRevenue": "4246622000", "costOfRevenue": "2690996000", "interestIncome": "None", "incomeBeforeTax": "549846000", "interestExpense": "11612000", "operatingIncome": "561458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "124650000", "reportedCurrency": "USD", "netInterestIncome": "-11612000", "nonInterestIncome": "None", "operatingExpenses": "994168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109265000", "sellingGeneralAndAdministrative": "884903000", "netIncomeFromContinuingOperations": "425196000" }, "balance": { "goodwill": "None", "inventory": "3000033000", "commonStock": "1423000", "currentDebt": "None", "investments": "None", "totalAssets": "9784524000", "longTermDebt": "1730500000", "shortTermDebt": "385516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6667975000", "totalLiabilities": "7479192000", "otherCurrentAssets": "244844000", "totalCurrentAssets": "3639625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6144899000", "currentAccountsPayable": "1436520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5126553000", "totalShareholderEquity": "2305332000", "capitalLeaseObligations": "3396053000", "otherCurrentLiabilities": "627641000", "totalCurrentLiabilities": "2544535000", "otherNonCurrentLiabilities": "139202000", "totalNonCurrentLiabilities": "4934657000", "cashAndShortTermInvestments": "394748000", "commonStockSharesOutstanding": "541175000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "394748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425196000", "profitLoss": "None", "dividendPayout": "118538000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "48686000", "operatingCashflow": "559935000", "capitalExpenditures": "192619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250197000", "cashflowFromInvestment": "-179075000", "stockBasedCompensation": "10676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4246622000, "cost_of_revenue": 2690996000, "gross_profit": 1555626000, "research_and_development": null, "selling_general_admin": 884903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 561458000, "depreciation_amortisation": 109265000, "ebitda": 670723000, "interest_expense": 11612000, "interest_income": null, "other_non_operating": null, "pretax_income": 549846000, "tax_provision": 124650000, "effective_tax_rate": null, "net_income": 425196000, "net_income_continuing_ops": 425196000, "net_income_to_common": 425196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394748000, "short_term_investments": null, "net_receivables": null, "inventory": 3000033000, "other_current_assets": null, "total_current_assets": 3639625000, "net_ppe": null, "goodwill": null, "intangible_assets": 269520000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6144899000, "total_assets": 9784524000, "short_term_debt": 385516000, "accounts_payable": 1436520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2544535000, "long_term_debt": 1730500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4934657000, "total_liabilities": 7479192000, "total_debt": 2116016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6667975000, "total_equity": 2305332000, "shares_outstanding": 541175000, "operating_cash_flow": 559935000, "stock_based_compensation": 10676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179075000, "dividends_paid": 118538000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250197000, "free_cash_flow": 752554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "561458000", "ebitda": "670723000", "netIncome": "425196000", "grossProfit": "1555626000", "depreciation": "None", "totalRevenue": "4246622000", "costOfRevenue": "2690996000", "interestIncome": "None", "incomeBeforeTax": "549846000", "interestExpense": "11612000", "operatingIncome": "561458000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "124650000", "reportedCurrency": "USD", "netInterestIncome": "-11612000", "nonInterestIncome": "None", "operatingExpenses": "994168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109265000", "sellingGeneralAndAdministrative": "884903000", "netIncomeFromContinuingOperations": "425196000" }, "balance": { "goodwill": "None", "inventory": "3000033000", "commonStock": "1423000", "currentDebt": "None", "investments": "None", "totalAssets": "9784524000", "longTermDebt": "1730500000", "shortTermDebt": "385516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6667975000", "totalLiabilities": "7479192000", "otherCurrentAssets": "244844000", "totalCurrentAssets": "3639625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6144899000", "currentAccountsPayable": "1436520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5126553000", "totalShareholderEquity": "2305332000", "capitalLeaseObligations": "3396053000", "otherCurrentLiabilities": "627641000", "totalCurrentLiabilities": "2544535000", "otherNonCurrentLiabilities": "139202000", "totalNonCurrentLiabilities": "4934657000", "cashAndShortTermInvestments": "394748000", "commonStockSharesOutstanding": "541175000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "394748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "425196000", "profitLoss": "None", "dividendPayout": "118538000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "48686000", "operatingCashflow": "559935000", "capitalExpenditures": "192619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250197000", "cashflowFromInvestment": "-179075000", "stockBasedCompensation": "10676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118538000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109265000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3394834000, "cost_of_revenue": 2173980000, "gross_profit": 1220854000, "ebit": 263125000, "ebitda": 367418000, "pretax_income": 251223000, "tax_provision": 53056000, "net_income": 198167000, "net_income_to_common": 198167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264085000, "total_current_assets": 3519484000, "total_assets": 9554954000, "short_term_debt": 380175000, "long_term_debt": 1729700000, "total_debt": 2109875000, "total_liabilities": 7430943000, "total_equity": 2124011000, "shares_outstanding": 542640000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 257408000, "capital_expenditure": 157199000, "free_cash_flow": 414607000, "dividends_paid": 118809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187466, "ticker_id": 8630, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263125000", "ebitda": "367418000", "netIncome": "198167000", "grossProfit": "1220854000", "depreciation": "None", "totalRevenue": "3394834000", "costOfRevenue": "2173980000", "interestIncome": "None", "incomeBeforeTax": "251223000", "interestExpense": "11902000", "operatingIncome": "263125000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53056000", "reportedCurrency": "USD", "netInterestIncome": "-11902000", "nonInterestIncome": "None", "operatingExpenses": "957729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104293000", "sellingGeneralAndAdministrative": "853436000", "netIncomeFromContinuingOperations": "198167000" }, "balance": { "goodwill": "None", "inventory": "3048719000", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "9554954000", "longTermDebt": "1729700000", "shortTermDebt": "380175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6361317000", "totalLiabilities": "7430943000", "otherCurrentAssets": "206680000", "totalCurrentAssets": "3519484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035470000", "currentAccountsPayable": "1515681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5084407000", "totalShareholderEquity": "2124011000", "capitalLeaseObligations": "3354707000", "otherCurrentLiabilities": "582568000", "totalCurrentLiabilities": "2517755000", "otherNonCurrentLiabilities": "140467000", "totalNonCurrentLiabilities": "4913188000", "cashAndShortTermInvestments": "264085000", "commonStockSharesOutstanding": "542640000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "264085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198167000", "profitLoss": "None", "dividendPayout": "118809000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-402865000", "operatingCashflow": "257408000", "capitalExpenditures": "157199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238138000", "cashflowFromInvestment": "-152256000", "stockBasedCompensation": "14448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3394834000, "cost_of_revenue": 2173980000, "gross_profit": 1220854000, "research_and_development": null, "selling_general_admin": 853436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263125000, "depreciation_amortisation": 104293000, "ebitda": 367418000, "interest_expense": 11902000, "interest_income": null, "other_non_operating": null, "pretax_income": 251223000, "tax_provision": 53056000, "effective_tax_rate": null, "net_income": 198167000, "net_income_continuing_ops": 198167000, "net_income_to_common": 198167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264085000, "short_term_investments": null, "net_receivables": 2, "inventory": 3048719000, "other_current_assets": null, "total_current_assets": 3519484000, "net_ppe": null, "goodwill": null, "intangible_assets": 269520000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6035470000, "total_assets": 9554954000, "short_term_debt": 380175000, "accounts_payable": 1515681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2517755000, "long_term_debt": 1729700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4913188000, "total_liabilities": 7430943000, "total_debt": 2109875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6361317000, "total_equity": 2124011000, "shares_outstanding": 542640000, "operating_cash_flow": 257408000, "stock_based_compensation": 14448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152256000, "dividends_paid": 118809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238138000, "free_cash_flow": 414607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263125000", "ebitda": "367418000", "netIncome": "198167000", "grossProfit": "1220854000", "depreciation": "None", "totalRevenue": "3394834000", "costOfRevenue": "2173980000", "interestIncome": "None", "incomeBeforeTax": "251223000", "interestExpense": "11902000", "operatingIncome": "263125000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53056000", "reportedCurrency": "USD", "netInterestIncome": "-11902000", "nonInterestIncome": "None", "operatingExpenses": "957729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104293000", "sellingGeneralAndAdministrative": "853436000", "netIncomeFromContinuingOperations": "198167000" }, "balance": { "goodwill": "None", "inventory": "3048719000", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "9554954000", "longTermDebt": "1729700000", "shortTermDebt": "380175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "269520000", "reportedCurrency": "USD", "retainedEarnings": "6361317000", "totalLiabilities": "7430943000", "otherCurrentAssets": "206680000", "totalCurrentAssets": "3519484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035470000", "currentAccountsPayable": "1515681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5084407000", "totalShareholderEquity": "2124011000", "capitalLeaseObligations": "3354707000", "otherCurrentLiabilities": "582568000", "totalCurrentLiabilities": "2517755000", "otherNonCurrentLiabilities": "140467000", "totalNonCurrentLiabilities": "4913188000", "cashAndShortTermInvestments": "264085000", "commonStockSharesOutstanding": "542640000", "intangibleAssetsExcludingGoodwill": "269520000", "cashAndCashEquivalentsAtCarryingValue": "264085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198167000", "profitLoss": "None", "dividendPayout": "118809000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-402865000", "operatingCashflow": "257408000", "capitalExpenditures": "157199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238138000", "cashflowFromInvestment": "-152256000", "stockBasedCompensation": "14448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104293000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3659841000, "cost_of_revenue": 2366778000, "gross_profit": 1293063000, "ebit": 334235000, "ebitda": 437509000, "pretax_income": 322287000, "tax_provision": 74384000, "net_income": 247903000, "net_income_to_common": 247903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 397071000, "total_current_assets": 3263939000, "total_assets": 9188151000, "short_term_debt": 372772000, "long_term_debt": 1729000000, "total_debt": 2101772000, "total_liabilities": 7038389000, "total_equity": 2149762000, "shares_outstanding": 544095000, "goodwill_and_intangibles": 269520000 }, "cash_flow": { "operating_cash_flow": 396107000, "capital_expenditure": 227160000, "free_cash_flow": 623267000, "dividends_paid": 111401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187467, "ticker_id": 8630, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "334235000", "ebitda": "437509000", "netIncome": "247903000", "grossProfit": "1293063000", "depreciation": "None", "totalRevenue": "3659841000", "costOfRevenue": "2366778000", "interestIncome": "None", "incomeBeforeTax": "322287000", "interestExpense": "11948000", "operatingIncome": "334235000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "74384000", "reportedCurrency": "USD", "netInterestIncome": "-11948000", "nonInterestIncome": "None", "operatingExpenses": "958828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2366778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103274000", "sellingGeneralAndAdministrative": "768454000", "netIncomeFromContinuingOperations": "247903000" }, "balance": { "goodwill": "246419000", "inventory": "2645854000", "commonStock": "7093000", "currentDebt": "None", "investments": "None", "totalAssets": "9188151000", "longTermDebt": "1729000000", "shortTermDebt": "372772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6281959000", "totalLiabilities": "7038389000", "otherCurrentAssets": "218553000", "totalCurrentAssets": "3263939000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924212000", "currentAccountsPayable": "1179803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5036018000", "totalShareholderEquity": "2149762000", "capitalLeaseObligations": "3307018000", "otherCurrentLiabilities": "624507000", "totalCurrentLiabilities": "2177082000", "otherNonCurrentLiabilities": "138029000", "totalNonCurrentLiabilities": "4861307000", "cashAndShortTermInvestments": "397071000", "commonStockSharesOutstanding": "544095000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "397071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247903000", "profitLoss": "None", "dividendPayout": "111401000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "188393000", "operatingCashflow": "396107000", "capitalExpenditures": "227160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222272000", "cashflowFromInvestment": "-198457000", "stockBasedCompensation": "11865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3659841000, "cost_of_revenue": 2366778000, "gross_profit": 1293063000, "research_and_development": null, "selling_general_admin": 768454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 334235000, "depreciation_amortisation": 103274000, "ebitda": 437509000, "interest_expense": 11948000, "interest_income": null, "other_non_operating": null, "pretax_income": 322287000, "tax_provision": 74384000, "effective_tax_rate": null, "net_income": 247903000, "net_income_continuing_ops": 247903000, "net_income_to_common": 247903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 397071000, "short_term_investments": null, "net_receivables": 2461000, "inventory": 2645854000, "other_current_assets": null, "total_current_assets": 3263939000, "net_ppe": null, "goodwill": 246419000, "intangible_assets": 23101000, "goodwill_and_intangibles": 269520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5924212000, "total_assets": 9188151000, "short_term_debt": 372772000, "accounts_payable": 1179803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2177082000, "long_term_debt": 1729000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4861307000, "total_liabilities": 7038389000, "total_debt": 2101772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6281959000, "total_equity": 2149762000, "shares_outstanding": 544095000, "operating_cash_flow": 396107000, "stock_based_compensation": 11865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198457000, "dividends_paid": 111401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222272000, "free_cash_flow": 623267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "334235000", "ebitda": "437509000", "netIncome": "247903000", "grossProfit": "1293063000", "depreciation": "None", "totalRevenue": "3659841000", "costOfRevenue": "2366778000", "interestIncome": "None", "incomeBeforeTax": "322287000", "interestExpense": "11948000", "operatingIncome": "334235000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "74384000", "reportedCurrency": "USD", "netInterestIncome": "-11948000", "nonInterestIncome": "None", "operatingExpenses": "958828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2366778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103274000", "sellingGeneralAndAdministrative": "768454000", "netIncomeFromContinuingOperations": "247903000" }, "balance": { "goodwill": "246419000", "inventory": "2645854000", "commonStock": "7093000", "currentDebt": "None", "investments": "None", "totalAssets": "9188151000", "longTermDebt": "1729000000", "shortTermDebt": "372772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23101000", "reportedCurrency": "USD", "retainedEarnings": "6281959000", "totalLiabilities": "7038389000", "otherCurrentAssets": "218553000", "totalCurrentAssets": "3263939000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924212000", "currentAccountsPayable": "1179803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5036018000", "totalShareholderEquity": "2149762000", "capitalLeaseObligations": "3307018000", "otherCurrentLiabilities": "624507000", "totalCurrentLiabilities": "2177082000", "otherNonCurrentLiabilities": "138029000", "totalNonCurrentLiabilities": "4861307000", "cashAndShortTermInvestments": "397071000", "commonStockSharesOutstanding": "544095000", "intangibleAssetsExcludingGoodwill": "23101000", "cashAndCashEquivalentsAtCarryingValue": "397071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247903000", "profitLoss": "None", "dividendPayout": "111401000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "188393000", "operatingCashflow": "396107000", "capitalExpenditures": "227160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222272000", "cashflowFromInvestment": "-198457000", "stockBasedCompensation": "11865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103274000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 3411980000, "cost_of_revenue": 2161501000, "gross_profit": 1250479000, "ebit": 340905000, "ebitda": 431168000, "pretax_income": 331366000, "tax_provision": 76365000, "net_income": 255001000, "net_income_to_common": 255001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421693000, "total_current_assets": 3534114000, "total_assets": 9205014000, "short_term_debt": 368493000, "long_term_debt": 1728255000, "total_debt": 2096748000, "total_liabilities": 7093883000, "total_equity": 2111131000, "shares_outstanding": 546710000, "goodwill_and_intangibles": 267329000 }, "cash_flow": { "operating_cash_flow": 155605000, "capital_expenditure": 177137000, "free_cash_flow": 332742000, "dividends_paid": 111998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187469, "ticker_id": 8630, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340905000", "ebitda": "431168000", "netIncome": "255001000", "grossProfit": "1250479000", "depreciation": "None", "totalRevenue": "3411980000", "costOfRevenue": "2161501000", "interestIncome": "None", "incomeBeforeTax": "331366000", "interestExpense": "9539000", "operatingIncome": "340905000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76365000", "reportedCurrency": "USD", "netInterestIncome": "-9539000", "nonInterestIncome": "None", "operatingExpenses": "909574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2161501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90263000", "sellingGeneralAndAdministrative": "819311000", "netIncomeFromContinuingOperations": "255001000" }, "balance": { "goodwill": "None", "inventory": "2834247000", "commonStock": "1418000", "currentDebt": "None", "investments": "None", "totalAssets": "9205014000", "longTermDebt": "1728255000", "shortTermDebt": "368493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "267329000", "reportedCurrency": "USD", "retainedEarnings": "6145455000", "totalLiabilities": "7093883000", "otherCurrentAssets": "278174000", "totalCurrentAssets": "3534114000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5670900000", "currentAccountsPayable": "1412186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4977334000", "totalShareholderEquity": "2111131000", "capitalLeaseObligations": "3249034000", "otherCurrentLiabilities": "504470000", "totalCurrentLiabilities": "2318796000", "otherNonCurrentLiabilities": "136285000", "totalNonCurrentLiabilities": "4775087000", "cashAndShortTermInvestments": "421693000", "commonStockSharesOutstanding": "546710000", "intangibleAssetsExcludingGoodwill": "267329000", "cashAndCashEquivalentsAtCarryingValue": "421693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255001000", "profitLoss": "None", "dividendPayout": "111998000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-182147000", "operatingCashflow": "155605000", "capitalExpenditures": "177137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243846000", "cashflowFromInvestment": "-110097000", "stockBasedCompensation": "14971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3411980000, "cost_of_revenue": 2161501000, "gross_profit": 1250479000, "research_and_development": null, "selling_general_admin": 819311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340905000, "depreciation_amortisation": 90263000, "ebitda": 431168000, "interest_expense": 9539000, "interest_income": null, "other_non_operating": null, "pretax_income": 331366000, "tax_provision": 76365000, "effective_tax_rate": null, "net_income": 255001000, "net_income_continuing_ops": 255001000, "net_income_to_common": 255001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421693000, "short_term_investments": null, "net_receivables": null, "inventory": 2834247000, "other_current_assets": null, "total_current_assets": 3534114000, "net_ppe": null, "goodwill": null, "intangible_assets": 267329000, "goodwill_and_intangibles": 267329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5670900000, "total_assets": 9205014000, "short_term_debt": 368493000, "accounts_payable": 1412186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2318796000, "long_term_debt": 1728255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4775087000, "total_liabilities": 7093883000, "total_debt": 2096748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6145455000, "total_equity": 2111131000, "shares_outstanding": 546710000, "operating_cash_flow": 155605000, "stock_based_compensation": 14971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110097000, "dividends_paid": 111998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243846000, "free_cash_flow": 332742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340905000", "ebitda": "431168000", "netIncome": "255001000", "grossProfit": "1250479000", "depreciation": "None", "totalRevenue": "3411980000", "costOfRevenue": "2161501000", "interestIncome": "None", "incomeBeforeTax": "331366000", "interestExpense": "9539000", "operatingIncome": "340905000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76365000", "reportedCurrency": "USD", "netInterestIncome": "-9539000", "nonInterestIncome": "None", "operatingExpenses": "909574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2161501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90263000", "sellingGeneralAndAdministrative": "819311000", "netIncomeFromContinuingOperations": "255001000" }, "balance": { "goodwill": "None", "inventory": "2834247000", "commonStock": "1418000", "currentDebt": "None", "investments": "None", "totalAssets": "9205014000", "longTermDebt": "1728255000", "shortTermDebt": "368493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "267329000", "reportedCurrency": "USD", "retainedEarnings": "6145455000", "totalLiabilities": "7093883000", "otherCurrentAssets": "278174000", "totalCurrentAssets": "3534114000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5670900000", "currentAccountsPayable": "1412186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4977334000", "totalShareholderEquity": "2111131000", "capitalLeaseObligations": "3249034000", "otherCurrentLiabilities": "504470000", "totalCurrentLiabilities": "2318796000", "otherNonCurrentLiabilities": "136285000", "totalNonCurrentLiabilities": "4775087000", "cashAndShortTermInvestments": "421693000", "commonStockSharesOutstanding": "546710000", "intangibleAssetsExcludingGoodwill": "267329000", "cashAndCashEquivalentsAtCarryingValue": "421693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "255001000", "profitLoss": "None", "dividendPayout": "111998000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-182147000", "operatingCashflow": "155605000", "capitalExpenditures": "177137000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243846000", "cashflowFromInvestment": "-110097000", "stockBasedCompensation": "14971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90263000", "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": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "income_statement": { "revenue": 4184695000, "cost_of_revenue": 2669926000, "gross_profit": 1514769000, "ebit": 559332000, "ebitda": 661611000, "pretax_income": 546989000, "tax_provision": 125755000, "net_income": 421234000, "net_income_to_common": 421234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620031000, "total_current_assets": 3577274000, "total_assets": 9032823000, "short_term_debt": 320590000, "long_term_debt": 1727504000, "total_debt": 2048094000, "total_liabilities": 6945671000, "total_equity": 2087152000, "shares_outstanding": 550205000, "goodwill_and_intangibles": 267088000 }, "cash_flow": { "operating_cash_flow": 762767000, "capital_expenditure": 191643000, "free_cash_flow": 954410000, "dividends_paid": 112774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 187470, "ticker_id": 8630, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:00:13.155703+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "559332000", "ebitda": "661611000", "netIncome": "421234000", "grossProfit": "1514769000", "depreciation": "None", "totalRevenue": "4184695000", "costOfRevenue": "2669926000", "interestIncome": "None", "incomeBeforeTax": "546989000", "interestExpense": "12343000", "operatingIncome": "559332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "125755000", "reportedCurrency": "USD", "netInterestIncome": "-12343000", "nonInterestIncome": "None", "operatingExpenses": "955437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2669926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102279000", "sellingGeneralAndAdministrative": "853158000", "netIncomeFromContinuingOperations": "421234000" }, "balance": { "goodwill": "0", "inventory": "2660052000", "commonStock": "1418000", "currentDebt": "None", "investments": "None", "totalAssets": "9032823000", "longTermDebt": "1727504000", "shortTermDebt": "320590000", "treasuryStock": "-5210524000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "267088000", "reportedCurrency": "USD", "retainedEarnings": "6002453000", "totalLiabilities": "6945671000", "otherCurrentAssets": "297191000", "totalCurrentAssets": "3577274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5455549000", "currentAccountsPayable": "1272232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185476000", "shortLongTermDebtTotal": "4843966000", "totalShareholderEquity": "2087152000", "capitalLeaseObligations": "3116466000", "otherCurrentLiabilities": "530448000", "totalCurrentLiabilities": "2237464000", "otherNonCurrentLiabilities": "125670000", "totalNonCurrentLiabilities": "4708207000", "cashAndShortTermInvestments": "620031000", "commonStockSharesOutstanding": "550205000", "intangibleAssetsExcludingGoodwill": "267088000", "cashAndCashEquivalentsAtCarryingValue": "620031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421234000", "profitLoss": "None", "dividendPayout": "112774000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "355741000", "operatingCashflow": "762767000", "capitalExpenditures": "191643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145983000", "cashflowFromInvestment": "-186831000", "stockBasedCompensation": "15665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "429953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163935000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4184695000, "cost_of_revenue": 2669926000, "gross_profit": 1514769000, "research_and_development": null, "selling_general_admin": 853158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 559332000, "depreciation_amortisation": 102279000, "ebitda": 661611000, "interest_expense": 12343000, "interest_income": null, "other_non_operating": null, "pretax_income": 546989000, "tax_provision": 125755000, "effective_tax_rate": null, "net_income": 421234000, "net_income_continuing_ops": 421234000, "net_income_to_common": 421234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620031000, "short_term_investments": null, "net_receivables": 1, "inventory": 2660052000, "other_current_assets": null, "total_current_assets": 3577274000, "net_ppe": null, "goodwill": 0, "intangible_assets": 267088000, "goodwill_and_intangibles": 267088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5455549000, "total_assets": 9032823000, "short_term_debt": 320590000, "accounts_payable": 1272232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2237464000, "long_term_debt": 1727504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4708207000, "total_liabilities": 6945671000, "total_debt": 2048094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6002453000, "total_equity": 2087152000, "shares_outstanding": 550205000, "operating_cash_flow": 762767000, "stock_based_compensation": 15665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186831000, "dividends_paid": 112774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145983000, "free_cash_flow": 954410000, "net_change_in_cash": 429953000 }, "raw_data": { "income": { "ebit": "559332000", "ebitda": "661611000", "netIncome": "421234000", "grossProfit": "1514769000", "depreciation": "None", "totalRevenue": "4184695000", "costOfRevenue": "2669926000", "interestIncome": "None", "incomeBeforeTax": "546989000", "interestExpense": "12343000", "operatingIncome": "559332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "125755000", "reportedCurrency": "USD", "netInterestIncome": "-12343000", "nonInterestIncome": "None", "operatingExpenses": "955437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2669926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102279000", "sellingGeneralAndAdministrative": "853158000", "netIncomeFromContinuingOperations": "421234000" }, "balance": { "goodwill": "0", "inventory": "2660052000", "commonStock": "1418000", "currentDebt": "None", "investments": "None", "totalAssets": "9032823000", "longTermDebt": "1727504000", "shortTermDebt": "320590000", "treasuryStock": "-5210524000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "267088000", "reportedCurrency": "USD", "retainedEarnings": "6002453000", "totalLiabilities": "6945671000", "otherCurrentAssets": "297191000", "totalCurrentAssets": "3577274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5455549000", "currentAccountsPayable": "1272232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185476000", "shortLongTermDebtTotal": "4843966000", "totalShareholderEquity": "2087152000", "capitalLeaseObligations": "3116466000", "otherCurrentLiabilities": "530448000", "totalCurrentLiabilities": "2237464000", "otherNonCurrentLiabilities": "125670000", "totalNonCurrentLiabilities": "4708207000", "cashAndShortTermInvestments": "620031000", "commonStockSharesOutstanding": "550205000", "intangibleAssetsExcludingGoodwill": "267088000", "cashAndCashEquivalentsAtCarryingValue": "620031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421234000", "profitLoss": "None", "dividendPayout": "112774000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "355741000", "operatingCashflow": "762767000", "capitalExpenditures": "191643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145983000", "cashflowFromInvestment": "-186831000", "stockBasedCompensation": "15665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "429953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163935000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }