{ "ticker": { "uuid": "9de98d58-59bc-40dc-a174-85d8dfd5f56c", "symbol": "EVRG", "name": "Evergy, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/9de98d58-59bc-40dc-a174-85d8dfd5f56c/", "api_url": "https://sharemaestro.com/factors/api/tickers/9de98d58-59bc-40dc-a174-85d8dfd5f56c/" }, "ticker_metadata": { "id": 5927, "uuid": "9de98d58-59bc-40dc-a174-85d8dfd5f56c", "symbol": "EVRG", "name": "Evergy, Inc.", "asset_type": "equity", "market_cap": 18911289000, "stock_exchange_id": 2, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "Evergy is an American investor-owned utility (IOU) with publicly traded stock that has its headquarters in Topeka, Kansas, and in Kansas City, Missouri.", "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": "9de98d58-59bc-40dc-a174-85d8dfd5f56c", "symbol": "EVRG", "name": "Evergy, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/9de98d58-59bc-40dc-a174-85d8dfd5f56c/", "api_url": "https://sharemaestro.com/factors/api/tickers/9de98d58-59bc-40dc-a174-85d8dfd5f56c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.29, "quality": 0.29, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 83.27, "market_cap": 19618412000, "pe_ratio": 22.2406, "earnings_yield": 0.045, "ebitda_to_ev": 0.0774, "shareholder_yield": 0.0315, "roe": 0.0868, "piotroski_f_score": 3, "momentum_12_1": 0.2875, "volatility_252d": 0.1708 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.467743+00:00", "batch_id": "" }, "size": { "price_close": 83.27, "market_cap": 19618412000, "market_cap_usd": 19618412000, "enterprise_value": 35476312000, "shares_outstanding": 235600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.2406, "pb_ratio": 1.9316, "ptbv_ratio": 2.5087, "ps_ratio": 3.2726, "pcf_ratio": 10.0191, "pfcf_ratio": 3.9126, "ev_ebitda": 12.923, "ev_ebit": 23.0291, "ev_sales": 5.9179, "ev_fcf": 7.0753, "earnings_yield": 0.045, "fcf_yield": 0.1413, "price_to_sales": 3.2726, "price_to_book": 1.9316, "price_to_cashflow": 10.0191, "ebitda_to_ev": 0.0774, "sales_yield": 0.169 }, "yield": { "dividend_yield": 0.0315, "buyback_yield": 0, "shareholder_yield": 0.0315, "debt_paydown_yield": null, "total_yield": 0.0315 }, "quality": { "gross_margin": 0.4151, "operating_margin": 0.257, "net_margin": 0.1471, "ebitda_margin": 0.4579, "fcf_margin": 0.8364, "roe": 0.0868, "roa": 0.0256, "roic": 0.0577, "roc_greenblatt": null, "asset_turnover": 0.1739, "cash_conversion": 5.6843, "accruals_ratio": -0.0312, "sbc_to_revenue": 0.0036, "piotroski_f_score": 3, "altman_z_score": 0.8448, "earnings_stability_5y": 0.73, "revenue_stability_5y": 0.0691, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0722, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3901, "net_debt_to_ebitda": 5.7766, "debt_to_assets": 0.4604, "interest_coverage": 2.4134, "current_ratio": 0.4455, "quick_ratio": 0.2431, "net_debt": 15857900000, "local_beta": -0.0001, "volatility_252d": 0.1708, "volatility_60d": 0.4161, "max_drawdown_12m": -0.0667, "risk_adjusted_momentum": 1.6833 }, "growth": { "revenue_growth_1y": 0.0238, "revenue_growth_3y_cagr": 0.0034, "revenue_growth_5y_cagr": 0.038, "eps_growth_1y": 0.0072, "eps_growth_3y_cagr": 0.0436, "eps_growth_5y_cagr": 0.0671, "fcf_growth_1y": 0.1327, "book_value_growth_1y": 0.0136, "revenue_growth": 0.0238, "earnings_growth": 0.0072 }, "momentum": { "price_return_1m": 0.0267, "price_return_3m": 0.0157, "price_return_6m": 0.1555, "price_return_9m": 0.1934, "price_return_12m": 0.3218, "price_return_12m_ex1m": 0.2875, "momentum_6m": 0.1555, "momentum_12m": 0.3218, "momentum_12_1": 0.2875, "distance_from_52w_high": -0.008, "distance_from_52w_low": 0.2835, "relative_strength": 0.1639 }, "raw_ttm": { "revenue_ttm": 5994700000, "gross_profit_ttm": 2488300000, "ebit_ttm": 1540500000, "ebitda_ttm": 2745200000, "net_income_ttm": 882100000, "eps_diluted_ttm": 3.7441, "operating_cash_flow_ttm": 1958100000, "capital_expenditure_ttm": 3056000000, "fcf_ttm": 5014100000, "dividends_paid_ttm": 617100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638300000, "cash_and_equivalents": 18400000, "total_current_assets": 1879200000, "total_current_liabilities": 4218000000, "net_ppe": null, "total_assets": 34481500000, "total_debt": 15876300000, "total_equity": 10156600000, "net_working_capital": 372100000, "book_value_per_share": 43.1095, "retained_earnings": 2956000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7820000000, "tangible_book_per_share": 33.1919 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 67, "rank_pcf": 43, "rank_ev_ebitda": 55, "rank_ev_ebit": 74, "rank_earnings_yield": 58, "rank_fcf_yield": 27, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 55, "rank_fcf_margin": 7, "rank_piotroski": 87, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 37 }, "composites": { "value_composite": 71, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 85, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 72, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.29, "os_score": 0.33, "value_percentile": 0.29, "quality_percentile": 0.29, "momentum_percentile": 0.76, "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": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1054, "ticker_id": 5927, "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": "2026-06-07T06:47:31.467743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 83.27, "market_cap": 19618412000, "market_cap_usd": 19618412000, "enterprise_value": 35476312000, "shares_outstanding": 235600000, "fx_rate_to_usd": null, "pe_ratio": 22.2405759, "pb_ratio": 1.93159246, "ptbv_ratio": 2.50874834, "ps_ratio": 3.27262615, "pcf_ratio": 10.01910628, "pfcf_ratio": 3.91264873, "ev_ebitda": 12.92303366, "ev_ebit": 23.02908926, "ev_sales": 5.91794619, "ev_fcf": 7.07531003, "earnings_yield": 0.04496286, "fcf_yield": 0.14133656, "dividend_yield": 0.03145515, "buyback_yield": 0, "shareholder_yield": 0.03145515, "debt_paydown_yield": null, "total_yield": 0.03145515, "gross_margin": 0.41508332, "operating_margin": 0.256977, "net_margin": 0.14714665, "ebitda_margin": 0.45793785, "fcf_margin": 0.83642217, "roe": 0.08684993, "roa": 0.02558183, "roic": 0.05768433, "roc_greenblatt": null, "asset_turnover": 0.17385265, "cash_conversion": 5.68427616, "accruals_ratio": -0.03120514, "sbc_to_revenue": 0.00363655, "debt_to_equity": 2.39010102, "net_debt_to_ebitda": 5.77659187, "debt_to_assets": 0.46042951, "interest_coverage": 2.41344196, "current_ratio": 0.4455192, "quick_ratio": 0.24314841, "net_debt": 15857900000, "revenue_growth_1y": 0.02377252, "revenue_growth_3y_cagr": 0.00344146, "revenue_growth_5y_cagr": 0.03797043, "eps_growth_1y": 0.00719342, "eps_growth_3y_cagr": 0.04363737, "eps_growth_5y_cagr": 0.06712257, "fcf_growth_1y": 0.1326692, "book_value_growth_1y": 0.01356437, "piotroski_f_score": 3, "altman_z_score": 0.84480676, "earnings_stability_5y": 0.730015, "revenue_stability_5y": 0.069125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02665075, "price_return_3m": 0.01573555, "price_return_6m": 0.15545417, "price_return_9m": 0.19340054, "price_return_12m": 0.32183206, "price_return_12m_ex1m": 0.28751871, "distance_from_52w_high": -0.00798189, "distance_from_52w_low": 0.2834701, "relative_strength": 0.16389101, "local_beta": -0.0001, "volatility_252d": 0.170809, "volatility_60d": 0.41614, "max_drawdown_12m": -0.06671023, "revenue_ttm": 5994700000, "gross_profit_ttm": 2488300000, "ebit_ttm": 1540500000, "ebitda_ttm": 2745200000, "net_income_ttm": 882100000, "eps_diluted_ttm": 3.74405772, "operating_cash_flow_ttm": 1958100000, "capital_expenditure_ttm": 3056000000, "fcf_ttm": 5014100000, "dividends_paid_ttm": 617100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638300000, "cash_and_equivalents": 18400000, "total_current_assets": 1879200000, "total_current_liabilities": 4218000000, "net_ppe": null, "total_assets": 34481500000, "total_debt": 15876300000, "total_equity": 10156600000, "net_working_capital": 372100000, "book_value_per_share": 43.10950764, "retained_earnings": 2956000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7820000000, "tangible_book_per_share": 33.19185059, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 67, "rank_pcf": 43, "rank_ev_ebitda": 55, "rank_ev_ebit": 74, "rank_earnings_yield": 58, "rank_fcf_yield": 27, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 55, "rank_fcf_margin": 7, "rank_piotroski": 87, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 37, "value_composite": 71, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 85, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 72, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 83.27, "os": 0.33, "value": 0.29, "quality": 0.29, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 22.2406, "earnings_yield": 0.045, "shareholder_yield": 0.0315, "roe": 0.0868, "momentum_12_1": 0.2875, "complete_fields": { "id": 1054, "ticker_id": 5927, "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": "2026-06-07T06:47:31.467743+00:00", "batch_id": "", "os_score_delta": null, "price_close": 83.27, "market_cap": 19618412000, "market_cap_usd": 19618412000, "enterprise_value": 35476312000, "shares_outstanding": 235600000, "fx_rate_to_usd": null, "pe_ratio": 22.2405759, "pb_ratio": 1.93159246, "ptbv_ratio": 2.50874834, "ps_ratio": 3.27262615, "pcf_ratio": 10.01910628, "pfcf_ratio": 3.91264873, "ev_ebitda": 12.92303366, "ev_ebit": 23.02908926, "ev_sales": 5.91794619, "ev_fcf": 7.07531003, "earnings_yield": 0.04496286, "fcf_yield": 0.14133656, "dividend_yield": 0.03145515, "buyback_yield": 0, "shareholder_yield": 0.03145515, "debt_paydown_yield": null, "total_yield": 0.03145515, "gross_margin": 0.41508332, "operating_margin": 0.256977, "net_margin": 0.14714665, "ebitda_margin": 0.45793785, "fcf_margin": 0.83642217, "roe": 0.08684993, "roa": 0.02558183, "roic": 0.05768433, "roc_greenblatt": null, "asset_turnover": 0.17385265, "cash_conversion": 5.68427616, "accruals_ratio": -0.03120514, "sbc_to_revenue": 0.00363655, "debt_to_equity": 2.39010102, "net_debt_to_ebitda": 5.77659187, "debt_to_assets": 0.46042951, "interest_coverage": 2.41344196, "current_ratio": 0.4455192, "quick_ratio": 0.24314841, "net_debt": 15857900000, "revenue_growth_1y": 0.02377252, "revenue_growth_3y_cagr": 0.00344146, "revenue_growth_5y_cagr": 0.03797043, "eps_growth_1y": 0.00719342, "eps_growth_3y_cagr": 0.04363737, "eps_growth_5y_cagr": 0.06712257, "fcf_growth_1y": 0.1326692, "book_value_growth_1y": 0.01356437, "piotroski_f_score": 3, "altman_z_score": 0.84480676, "earnings_stability_5y": 0.730015, "revenue_stability_5y": 0.069125, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02665075, "price_return_3m": 0.01573555, "price_return_6m": 0.15545417, "price_return_9m": 0.19340054, "price_return_12m": 0.32183206, "price_return_12m_ex1m": 0.28751871, "distance_from_52w_high": -0.00798189, "distance_from_52w_low": 0.2834701, "relative_strength": 0.16389101, "local_beta": -0.0001, "volatility_252d": 0.170809, "volatility_60d": 0.41614, "max_drawdown_12m": -0.06671023, "revenue_ttm": 5994700000, "gross_profit_ttm": 2488300000, "ebit_ttm": 1540500000, "ebitda_ttm": 2745200000, "net_income_ttm": 882100000, "eps_diluted_ttm": 3.74405772, "operating_cash_flow_ttm": 1958100000, "capital_expenditure_ttm": 3056000000, "fcf_ttm": 5014100000, "dividends_paid_ttm": 617100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638300000, "cash_and_equivalents": 18400000, "total_current_assets": 1879200000, "total_current_liabilities": 4218000000, "net_ppe": null, "total_assets": 34481500000, "total_debt": 15876300000, "total_equity": 10156600000, "net_working_capital": 372100000, "book_value_per_share": 43.10950764, "retained_earnings": 2956000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 7820000000, "tangible_book_per_share": 33.19185059, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 58, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 67, "rank_pcf": 43, "rank_ev_ebitda": 55, "rank_ev_ebit": 74, "rank_earnings_yield": 58, "rank_fcf_yield": 27, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 55, "rank_fcf_margin": 7, "rank_piotroski": 87, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 37, "value_composite": 71, "quality_composite": 71, "momentum_composite": 24, "growth_composite": 85, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 72, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5919800000, "cost_of_revenue": 4008600000, "gross_profit": 1911200000, "ebit": 1514100000, "ebitda": 2732200000, "pretax_income": 897800000, "tax_provision": 29900000, "net_income": 855600000, "net_income_to_common": 855600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25400000, "total_current_assets": 1815800000, "total_assets": 35437600000, "short_term_debt": 2197700000, "long_term_debt": 13039200000, "total_debt": 15236900000, "total_liabilities": 25169800000, "total_equity": 10221300000, "shares_outstanding": 233600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 2045200000, "capital_expenditure": 2796900000, "free_cash_flow": 4842100000, "dividends_paid": 613100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66579, "ticker_id": 5927, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1514100000", "ebitda": "2732200000", "netIncome": "855600000", "grossProfit": "1911200000", "depreciation": "None", "totalRevenue": "5919800000", "costOfRevenue": "4008600000", "interestIncome": "None", "incomeBeforeTax": "897800000", "interestExpense": "616300000", "operatingIncome": "1491100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-616300000", "nonInterestIncome": "None", "operatingExpenses": "420100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4008600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1218100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "867900000" }, "balance": { "goodwill": "2336600000", "inventory": "828900000", "commonStock": "7273100000", "currentDebt": "None", "investments": "None", "totalAssets": "35437600000", "longTermDebt": "13039200000", "shortTermDebt": "2197700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2966200000", "totalLiabilities": "25169800000", "otherCurrentAssets": "337100000", "totalCurrentAssets": "1815800000", "currentLongTermDebt": "2163000000", "longTermInvestments": "1016800000", "shortTermInvestments": "None", "currentNetReceivables": "624400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33621799999", "currentAccountsPayable": "654300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15437800000", "totalShareholderEquity": "10221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "843900000", "totalCurrentLiabilities": "3695900000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "21473899999", "cashAndShortTermInvestments": "25400000", "commonStockSharesOutstanding": "233600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855600000", "profitLoss": "None", "dividendPayout": "613100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "38900000", "operatingCashflow": "2045200000", "capitalExpenditures": "2796900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522000000", "cashflowFromInvestment": "-2570100000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "613100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1162900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5919800000, "cost_of_revenue": 4008600000, "gross_profit": 1911200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1514100000, "depreciation_amortisation": 1218100000, "ebitda": 2732200000, "interest_expense": 616300000, "interest_income": null, "other_non_operating": null, "pretax_income": 897800000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": 855600000, "net_income_continuing_ops": 867900000, "net_income_to_common": 855600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25400000, "short_term_investments": null, "net_receivables": 624400000, "inventory": 828900000, "other_current_assets": null, "total_current_assets": 1815800000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33621799999, "total_assets": 35437600000, "short_term_debt": 2197700000, "accounts_payable": 654300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3695900000, "long_term_debt": 13039200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21473899999, "total_liabilities": 25169800000, "total_debt": 15236900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2966200000, "total_equity": 10221300000, "shares_outstanding": 233600000, "operating_cash_flow": 2045200000, "stock_based_compensation": 20700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2796900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2570100000, "dividends_paid": 613100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 522000000, "free_cash_flow": 4842100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1514100000", "ebitda": "2732200000", "netIncome": "855600000", "grossProfit": "1911200000", "depreciation": "None", "totalRevenue": "5919800000", "costOfRevenue": "4008600000", "interestIncome": "None", "incomeBeforeTax": "897800000", "interestExpense": "616300000", "operatingIncome": "1491100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-616300000", "nonInterestIncome": "None", "operatingExpenses": "420100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4008600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1218100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "867900000" }, "balance": { "goodwill": "2336600000", "inventory": "828900000", "commonStock": "7273100000", "currentDebt": "None", "investments": "None", "totalAssets": "35437600000", "longTermDebt": "13039200000", "shortTermDebt": "2197700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2966200000", "totalLiabilities": "25169800000", "otherCurrentAssets": "337100000", "totalCurrentAssets": "1815800000", "currentLongTermDebt": "2163000000", "longTermInvestments": "1016800000", "shortTermInvestments": "None", "currentNetReceivables": "624400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33621799999", "currentAccountsPayable": "654300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15437800000", "totalShareholderEquity": "10221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "843900000", "totalCurrentLiabilities": "3695900000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "21473899999", "cashAndShortTermInvestments": "25400000", "commonStockSharesOutstanding": "233600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855600000", "profitLoss": "None", "dividendPayout": "613100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "38900000", "operatingCashflow": "2045200000", "capitalExpenditures": "2796900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522000000", "cashflowFromInvestment": "-2570100000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "613100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1162900000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5823700000, "cost_of_revenue": 3926700000, "gross_profit": 1897000000, "ebit": 1471100000, "ebitda": 2641600000, "pretax_income": 915800000, "tax_provision": 30000000, "net_income": 873500000, "net_income_to_common": 873500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 1839300000, "total_assets": 32282100000, "short_term_debt": 2260300000, "long_term_debt": 11809200000, "total_debt": 14069500000, "total_liabilities": 22292900000, "total_equity": 9955000000, "shares_outstanding": 230600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 1983700000, "capital_expenditure": 2336600000, "free_cash_flow": 4320300000, "dividends_paid": 596700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66584, "ticker_id": 5927, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1471100000", "ebitda": "2641600000", "netIncome": "873500000", "grossProfit": "1897000000", "depreciation": "None", "totalRevenue": "5823700000", "costOfRevenue": "3926700000", "interestIncome": "None", "incomeBeforeTax": "915800000", "interestExpense": "563100000", "operatingIncome": "1444400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-563100000", "nonInterestIncome": "None", "operatingExpenses": "452600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3926700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1170500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "885800000" }, "balance": { "goodwill": "2336600000", "inventory": "867400000", "commonStock": "7245900000", "currentDebt": "None", "investments": "None", "totalAssets": "32282100000", "longTermDebt": "11809200000", "shortTermDebt": "2260300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2732900000", "totalLiabilities": "22292900000", "otherCurrentAssets": "693400000", "totalCurrentAssets": "1839300000", "currentLongTermDebt": "2260300000", "longTermInvestments": "879800000", "shortTermInvestments": "21900000", "currentNetReceivables": "256500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30442800000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069500000", "totalShareholderEquity": "9955000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629300000", "totalCurrentLiabilities": "3662400000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "18630500000", "cashAndShortTermInvestments": "22000000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "885800000", "profitLoss": "None", "dividendPayout": "596700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60200000", "operatingCashflow": "1983700000", "capitalExpenditures": "2336600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280300000", "cashflowFromInvestment": "-2261800000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "596700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1170500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5823700000, "cost_of_revenue": 3926700000, "gross_profit": 1897000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1471100000, "depreciation_amortisation": 1170500000, "ebitda": 2641600000, "interest_expense": 563100000, "interest_income": null, "other_non_operating": null, "pretax_income": 915800000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 873500000, "net_income_continuing_ops": 885800000, "net_income_to_common": 873500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22000000, "short_term_investments": 21900000, "net_receivables": 256500000, "inventory": 867400000, "other_current_assets": null, "total_current_assets": 1839300000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30442800000, "total_assets": 32282100000, "short_term_debt": 2260300000, "accounts_payable": 613800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3662400000, "long_term_debt": 11809200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18630500000, "total_liabilities": 22292900000, "total_debt": 14069500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2732900000, "total_equity": 9955000000, "shares_outstanding": 230600000, "operating_cash_flow": 1983700000, "stock_based_compensation": 15200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2336600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2261800000, "dividends_paid": 596700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280300000, "free_cash_flow": 4320300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1471100000", "ebitda": "2641600000", "netIncome": "873500000", "grossProfit": "1897000000", "depreciation": "None", "totalRevenue": "5823700000", "costOfRevenue": "3926700000", "interestIncome": "None", "incomeBeforeTax": "915800000", "interestExpense": "563100000", "operatingIncome": "1444400000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-563100000", "nonInterestIncome": "None", "operatingExpenses": "452600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3926700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1170500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "885800000" }, "balance": { "goodwill": "2336600000", "inventory": "867400000", "commonStock": "7245900000", "currentDebt": "None", "investments": "None", "totalAssets": "32282100000", "longTermDebt": "11809200000", "shortTermDebt": "2260300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2732900000", "totalLiabilities": "22292900000", "otherCurrentAssets": "693400000", "totalCurrentAssets": "1839300000", "currentLongTermDebt": "2260300000", "longTermInvestments": "879800000", "shortTermInvestments": "21900000", "currentNetReceivables": "256500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30442800000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069500000", "totalShareholderEquity": "9955000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629300000", "totalCurrentLiabilities": "3662400000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "18630500000", "cashAndShortTermInvestments": "22000000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "885800000", "profitLoss": "None", "dividendPayout": "596700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-60200000", "operatingCashflow": "1983700000", "capitalExpenditures": "2336600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "280300000", "cashflowFromInvestment": "-2261800000", "stockBasedCompensation": "15200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "596700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1170500000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5485300000, "cost_of_revenue": 3819200000, "gross_profit": 1666100000, "ebit": 1277600000, "ebitda": 2416500000, "pretax_income": 759200000, "tax_provision": 15600000, "net_income": 731300000, "net_income_to_common": 731300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27700000, "total_current_assets": 1789100000, "total_assets": 30976100000, "short_term_debt": 2093800000, "long_term_debt": 11053300000, "total_debt": 13147100000, "total_liabilities": 21291100000, "total_equity": 9663100000, "shares_outstanding": 230500000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 1980200000, "capital_expenditure": 2334000000, "free_cash_flow": 4314200000, "dividends_paid": 569600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66589, "ticker_id": 5927, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1277600000", "ebitda": "2416500000", "netIncome": "731300000", "grossProfit": "1666100000", "depreciation": "None", "totalRevenue": "5485300000", "costOfRevenue": "3819200000", "interestIncome": "None", "incomeBeforeTax": "759200000", "interestExpense": "525800000", "operatingIncome": "1259500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-525800000", "nonInterestIncome": "None", "operatingExpenses": "406600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3819200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1138900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "743600000" }, "balance": { "goodwill": "2336600000", "inventory": "776200000", "commonStock": "7234900000", "currentDebt": "None", "investments": "None", "totalAssets": "30976100000", "longTermDebt": "11053300000", "shortTermDebt": "2093800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2457800000", "totalLiabilities": "21291100000", "otherCurrentAssets": "716800000", "totalCurrentAssets": "1789100000", "currentLongTermDebt": "2093800000", "longTermInvestments": "766400000", "shortTermInvestments": "41700000", "currentNetReceivables": "268400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29187000000", "currentAccountsPayable": "616900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147100000", "totalShareholderEquity": "9663100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "645200000", "totalCurrentLiabilities": "3512600000", "otherNonCurrentLiabilities": "457900000", "totalNonCurrentLiabilities": "17778500000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "731300000", "profitLoss": "None", "dividendPayout": "569600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-102400000", "operatingCashflow": "1980200000", "capitalExpenditures": "2334000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "494000000", "cashflowFromInvestment": "-2471700000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1138900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5485300000, "cost_of_revenue": 3819200000, "gross_profit": 1666100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1277600000, "depreciation_amortisation": 1138900000, "ebitda": 2416500000, "interest_expense": 525800000, "interest_income": null, "other_non_operating": null, "pretax_income": 759200000, "tax_provision": 15600000, "effective_tax_rate": null, "net_income": 731300000, "net_income_continuing_ops": 743600000, "net_income_to_common": 731300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27700000, "short_term_investments": 41700000, "net_receivables": 268400000, "inventory": 776200000, "other_current_assets": null, "total_current_assets": 1789100000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29187000000, "total_assets": 30976100000, "short_term_debt": 2093800000, "accounts_payable": 616900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3512600000, "long_term_debt": 11053300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17778500000, "total_liabilities": 21291100000, "total_debt": 13147100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2457800000, "total_equity": 9663100000, "shares_outstanding": 230500000, "operating_cash_flow": 1980200000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2334000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2471700000, "dividends_paid": 569600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 494000000, "free_cash_flow": 4314200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1277600000", "ebitda": "2416500000", "netIncome": "731300000", "grossProfit": "1666100000", "depreciation": "None", "totalRevenue": "5485300000", "costOfRevenue": "3819200000", "interestIncome": "None", "incomeBeforeTax": "759200000", "interestExpense": "525800000", "operatingIncome": "1259500000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15600000", "reportedCurrency": "USD", "netInterestIncome": "-525800000", "nonInterestIncome": "None", "operatingExpenses": "406600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3819200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1138900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "743600000" }, "balance": { "goodwill": "2336600000", "inventory": "776200000", "commonStock": "7234900000", "currentDebt": "None", "investments": "None", "totalAssets": "30976100000", "longTermDebt": "11053300000", "shortTermDebt": "2093800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2457800000", "totalLiabilities": "21291100000", "otherCurrentAssets": "716800000", "totalCurrentAssets": "1789100000", "currentLongTermDebt": "2093800000", "longTermInvestments": "766400000", "shortTermInvestments": "41700000", "currentNetReceivables": "268400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29187000000", "currentAccountsPayable": "616900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147100000", "totalShareholderEquity": "9663100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "645200000", "totalCurrentLiabilities": "3512600000", "otherNonCurrentLiabilities": "457900000", "totalNonCurrentLiabilities": "17778500000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "731300000", "profitLoss": "None", "dividendPayout": "569600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-102400000", "operatingCashflow": "1980200000", "capitalExpenditures": "2334000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "494000000", "cashflowFromInvestment": "-2471700000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "569600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1138900000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5859100000, "cost_of_revenue": 4156600000, "gross_profit": 1702500000, "ebit": 1209200000, "ebitda": 2194100000, "pretax_income": 812500000, "tax_provision": 47500000, "net_income": 752700000, "net_income_to_common": 752700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25200000, "total_current_assets": 1842000000, "total_assets": 29489900000, "short_term_debt": 2130400000, "long_term_debt": 9905700000, "total_debt": 12036100000, "total_liabilities": 19996600000, "total_equity": 9483700000, "shares_outstanding": 230300000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 1801900000, "capital_expenditure": 2166500000, "free_cash_flow": 3968400000, "dividends_paid": 534800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66594, "ticker_id": 5927, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1209200000", "ebitda": "2194100000", "netIncome": "752700000", "grossProfit": "1702500000", "depreciation": "None", "totalRevenue": "5859100000", "costOfRevenue": "4156600000", "interestIncome": "None", "incomeBeforeTax": "812500000", "interestExpense": "404000000", "operatingIncome": "1304400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-404000000", "nonInterestIncome": "None", "operatingExpenses": "398100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9400000", "costofGoodsAndServicesSold": "4156600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "984900000", "sellingGeneralAndAdministrative": "398100000", "netIncomeFromContinuingOperations": "852700000" }, "balance": { "goodwill": "2336600000", "inventory": "672900000", "commonStock": "7219700000", "currentDebt": "None", "investments": "None", "totalAssets": "29489900000", "longTermDebt": "9905700000", "shortTermDebt": "2130400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2298500000", "totalLiabilities": "19996600000", "otherCurrentAssets": "819300000", "totalCurrentAssets": "1842000000", "currentLongTermDebt": "2130400000", "longTermInvestments": "653300000", "shortTermInvestments": "None", "currentNetReceivables": "324600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27647900000", "currentAccountsPayable": "600800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22136500000", "shortLongTermDebtTotal": "12036100000", "totalShareholderEquity": "9483700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "599600000", "totalCurrentLiabilities": "3493800000", "otherNonCurrentLiabilities": "4425900000", "totalNonCurrentLiabilities": "16502800000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "230300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000000", "profitLoss": "None", "dividendPayout": "534800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105600000", "operatingCashflow": "1801900000", "capitalExpenditures": "2166500000", "changeInReceivables": "-59800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "349300000", "cashflowFromInvestment": "-2152200000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "984900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5859100000, "cost_of_revenue": 4156600000, "gross_profit": 1702500000, "research_and_development": null, "selling_general_admin": 398100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1209200000, "depreciation_amortisation": 984900000, "ebitda": 2194100000, "interest_expense": 404000000, "interest_income": null, "other_non_operating": null, "pretax_income": 812500000, "tax_provision": 47500000, "effective_tax_rate": null, "net_income": 752700000, "net_income_continuing_ops": 852700000, "net_income_to_common": 752700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25200000, "short_term_investments": null, "net_receivables": 324600000, "inventory": 672900000, "other_current_assets": null, "total_current_assets": 1842000000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27647900000, "total_assets": 29489900000, "short_term_debt": 2130400000, "accounts_payable": 600800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3493800000, "long_term_debt": 9905700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16502800000, "total_liabilities": 19996600000, "total_debt": 12036100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2298500000, "total_equity": 9483700000, "shares_outstanding": 230300000, "operating_cash_flow": 1801900000, "stock_based_compensation": 18800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2166500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2152200000, "dividends_paid": 534800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 349300000, "free_cash_flow": 3968400000, "net_change_in_cash": -1000000 }, "raw_data": { "income": { "ebit": "1209200000", "ebitda": "2194100000", "netIncome": "752700000", "grossProfit": "1702500000", "depreciation": "None", "totalRevenue": "5859100000", "costOfRevenue": "4156600000", "interestIncome": "None", "incomeBeforeTax": "812500000", "interestExpense": "404000000", "operatingIncome": "1304400000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47500000", "reportedCurrency": "USD", "netInterestIncome": "-404000000", "nonInterestIncome": "None", "operatingExpenses": "398100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9400000", "costofGoodsAndServicesSold": "4156600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "984900000", "sellingGeneralAndAdministrative": "398100000", "netIncomeFromContinuingOperations": "852700000" }, "balance": { "goodwill": "2336600000", "inventory": "672900000", "commonStock": "7219700000", "currentDebt": "None", "investments": "None", "totalAssets": "29489900000", "longTermDebt": "9905700000", "shortTermDebt": "2130400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2298500000", "totalLiabilities": "19996600000", "otherCurrentAssets": "819300000", "totalCurrentAssets": "1842000000", "currentLongTermDebt": "2130400000", "longTermInvestments": "653300000", "shortTermInvestments": "None", "currentNetReceivables": "324600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27647900000", "currentAccountsPayable": "600800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22136500000", "shortLongTermDebtTotal": "12036100000", "totalShareholderEquity": "9483700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "599600000", "totalCurrentLiabilities": "3493800000", "otherNonCurrentLiabilities": "4425900000", "totalNonCurrentLiabilities": "16502800000", "cashAndShortTermInvestments": "25200000", "commonStockSharesOutstanding": "230300000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000000", "profitLoss": "None", "dividendPayout": "534800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-105600000", "operatingCashflow": "1801900000", "capitalExpenditures": "2166500000", "changeInReceivables": "-59800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "349300000", "cashflowFromInvestment": "-2152200000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "534800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "984900000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5586700000, "cost_of_revenue": 3847300000, "gross_profit": 1739400000, "ebit": 1373700000, "ebitda": 2321500000, "pretax_income": 1009299999, "tax_provision": 117400000, "net_income": 879700000, "net_income_to_common": 879700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26200000, "total_current_assets": 1710300000, "total_assets": 28520500000, "short_term_debt": 1867600000, "long_term_debt": 9297900000, "total_debt": 11165500000, "total_liabilities": 19278800000, "total_equity": 9244400000, "shares_outstanding": 229600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 1351700000, "capital_expenditure": 1972500000, "free_cash_flow": 3324200000, "dividends_paid": 497900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66599, "ticker_id": 5927, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1373700000", "ebitda": "2321500000", "netIncome": "879700000", "grossProfit": "1739400000", "depreciation": "None", "totalRevenue": "5586700000", "costOfRevenue": "3847300000", "interestIncome": "None", "incomeBeforeTax": "1009299999", "interestExpense": "372600000", "operatingIncome": "1358900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117400000", "reportedCurrency": "USD", "netInterestIncome": "-372600000", "nonInterestIncome": "None", "operatingExpenses": "380500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59900000", "costofGoodsAndServicesSold": "3847300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "947800000", "sellingGeneralAndAdministrative": "380500000", "netIncomeFromContinuingOperations": "1118500000" }, "balance": { "goodwill": "2336600000", "inventory": "566700000", "commonStock": "7205500000", "currentDebt": "None", "investments": "None", "totalAssets": "28520500000", "longTermDebt": "9297900000", "shortTermDebt": "1867600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2082900000", "totalLiabilities": "19278800000", "otherCurrentAssets": "867800000", "totalCurrentAssets": "1710300000", "currentLongTermDebt": "1867600000", "longTermInvestments": "768700000", "shortTermInvestments": "None", "currentNetReceivables": "249600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26810200000", "currentAccountsPayable": "639700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21002600000", "shortLongTermDebtTotal": "11165500000", "totalShareholderEquity": "9244400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "445200000", "totalCurrentLiabilities": "3102900000", "otherNonCurrentLiabilities": "4834700000", "totalNonCurrentLiabilities": "16175900000", "cashAndShortTermInvestments": "26200000", "commonStockSharesOutstanding": "229600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "891900000", "profitLoss": "None", "dividendPayout": "497900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-61600000", "operatingCashflow": "1351700000", "capitalExpenditures": "1972500000", "changeInReceivables": "69900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "443400000", "cashflowFromInvestment": "-1913800000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "497900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-118700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1351200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "947800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5586700000, "cost_of_revenue": 3847300000, "gross_profit": 1739400000, "research_and_development": null, "selling_general_admin": 380500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1373700000, "depreciation_amortisation": 947800000, "ebitda": 2321500000, "interest_expense": 372600000, "interest_income": null, "other_non_operating": null, "pretax_income": 1009299999, "tax_provision": 117400000, "effective_tax_rate": null, "net_income": 879700000, "net_income_continuing_ops": 1118500000, "net_income_to_common": 879700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26200000, "short_term_investments": null, "net_receivables": 249600000, "inventory": 566700000, "other_current_assets": null, "total_current_assets": 1710300000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26810200000, "total_assets": 28520500000, "short_term_debt": 1867600000, "accounts_payable": 639700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3102900000, "long_term_debt": 9297900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16175900000, "total_liabilities": 19278800000, "total_debt": 11165500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2082900000, "total_equity": 9244400000, "shares_outstanding": 229600000, "operating_cash_flow": 1351700000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1972500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1913800000, "dividends_paid": 497900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 443400000, "free_cash_flow": 3324200000, "net_change_in_cash": -118700000 }, "raw_data": { "income": { "ebit": "1373700000", "ebitda": "2321500000", "netIncome": "879700000", "grossProfit": "1739400000", "depreciation": "None", "totalRevenue": "5586700000", "costOfRevenue": "3847300000", "interestIncome": "None", "incomeBeforeTax": "1009299999", "interestExpense": "372600000", "operatingIncome": "1358900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "117400000", "reportedCurrency": "USD", "netInterestIncome": "-372600000", "nonInterestIncome": "None", "operatingExpenses": "380500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59900000", "costofGoodsAndServicesSold": "3847300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "947800000", "sellingGeneralAndAdministrative": "380500000", "netIncomeFromContinuingOperations": "1118500000" }, "balance": { "goodwill": "2336600000", "inventory": "566700000", "commonStock": "7205500000", "currentDebt": "None", "investments": "None", "totalAssets": "28520500000", "longTermDebt": "9297900000", "shortTermDebt": "1867600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2082900000", "totalLiabilities": "19278800000", "otherCurrentAssets": "867800000", "totalCurrentAssets": "1710300000", "currentLongTermDebt": "1867600000", "longTermInvestments": "768700000", "shortTermInvestments": "None", "currentNetReceivables": "249600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26810200000", "currentAccountsPayable": "639700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21002600000", "shortLongTermDebtTotal": "11165500000", "totalShareholderEquity": "9244400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "445200000", "totalCurrentLiabilities": "3102900000", "otherNonCurrentLiabilities": "4834700000", "totalNonCurrentLiabilities": "16175900000", "cashAndShortTermInvestments": "26200000", "commonStockSharesOutstanding": "229600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "891900000", "profitLoss": "None", "dividendPayout": "497900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-61600000", "operatingCashflow": "1351700000", "capitalExpenditures": "1972500000", "changeInReceivables": "69900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "443400000", "cashflowFromInvestment": "-1913800000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "497900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-118700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1351200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "947800000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 4913400000, "cost_of_revenue": 3405300000, "gross_profit": 1508100000, "ebit": 1107800000, "ebitda": 2046200000, "pretax_income": 732200000, "tax_provision": 102200000, "net_income": 618300000, "net_income_to_common": 618300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144900000, "total_current_assets": 1624300000, "total_assets": 27114800000, "short_term_debt": 1130200000, "long_term_debt": 9190900000, "total_debt": 10321100000, "total_liabilities": 18396300000, "total_equity": 8733400000, "shares_outstanding": 227500000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 1753800000, "capital_expenditure": 1560300000, "free_cash_flow": 3314100000, "dividends_paid": 465000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66604, "ticker_id": 5927, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1107800000", "ebitda": "2046200000", "netIncome": "618300000", "grossProfit": "1508100000", "depreciation": "None", "totalRevenue": "4913400000", "costOfRevenue": "3405300000", "interestIncome": "None", "incomeBeforeTax": "732200000", "interestExpense": "383900000", "operatingIncome": "1143900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102200000", "reportedCurrency": "USD", "netInterestIncome": "-383900000", "nonInterestIncome": "None", "operatingExpenses": "364200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10800000", "costofGoodsAndServicesSold": "3405300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "938400000", "sellingGeneralAndAdministrative": "364200000", "netIncomeFromContinuingOperations": "826100000" }, "balance": { "goodwill": "2336600000", "inventory": "504500000", "commonStock": "7080000000", "currentDebt": "None", "investments": "None", "totalAssets": "27114800000", "longTermDebt": "9190900000", "shortTermDebt": "1130200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1702800000", "totalLiabilities": "18396300000", "otherCurrentAssets": "638100000", "totalCurrentAssets": "1624300000", "currentLongTermDebt": "1130200000", "longTermInvestments": "652100000", "shortTermInvestments": "186000000", "currentNetReceivables": "336800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25490500000", "currentAccountsPayable": "654000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19951000000", "shortLongTermDebtTotal": "10321100000", "totalShareholderEquity": "8733400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427800000", "totalCurrentLiabilities": "2355800000", "otherNonCurrentLiabilities": "4998100000", "totalNonCurrentLiabilities": "16040500000", "cashAndShortTermInvestments": "144900000", "commonStockSharesOutstanding": "227500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "144900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630000000", "profitLoss": "None", "dividendPayout": "465000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-22300000", "operatingCashflow": "1753800000", "capitalExpenditures": "1560300000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98400000", "cashflowFromInvestment": "-1533700000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "465000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "121700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "938400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4913400000, "cost_of_revenue": 3405300000, "gross_profit": 1508100000, "research_and_development": null, "selling_general_admin": 364200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1107800000, "depreciation_amortisation": 938400000, "ebitda": 2046200000, "interest_expense": 383900000, "interest_income": null, "other_non_operating": null, "pretax_income": 732200000, "tax_provision": 102200000, "effective_tax_rate": null, "net_income": 618300000, "net_income_continuing_ops": 826100000, "net_income_to_common": 618300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144900000, "short_term_investments": 186000000, "net_receivables": 336800000, "inventory": 504500000, "other_current_assets": null, "total_current_assets": 1624300000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25490500000, "total_assets": 27114800000, "short_term_debt": 1130200000, "accounts_payable": 654000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2355800000, "long_term_debt": 9190900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16040500000, "total_liabilities": 18396300000, "total_debt": 10321100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1702800000, "total_equity": 8733400000, "shares_outstanding": 227500000, "operating_cash_flow": 1753800000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1560300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1533700000, "dividends_paid": 465000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98400000, "free_cash_flow": 3314100000, "net_change_in_cash": 121700000 }, "raw_data": { "income": { "ebit": "1107800000", "ebitda": "2046200000", "netIncome": "618300000", "grossProfit": "1508100000", "depreciation": "None", "totalRevenue": "4913400000", "costOfRevenue": "3405300000", "interestIncome": "None", "incomeBeforeTax": "732200000", "interestExpense": "383900000", "operatingIncome": "1143900000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102200000", "reportedCurrency": "USD", "netInterestIncome": "-383900000", "nonInterestIncome": "None", "operatingExpenses": "364200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10800000", "costofGoodsAndServicesSold": "3405300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "938400000", "sellingGeneralAndAdministrative": "364200000", "netIncomeFromContinuingOperations": "826100000" }, "balance": { "goodwill": "2336600000", "inventory": "504500000", "commonStock": "7080000000", "currentDebt": "None", "investments": "None", "totalAssets": "27114800000", "longTermDebt": "9190900000", "shortTermDebt": "1130200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1702800000", "totalLiabilities": "18396300000", "otherCurrentAssets": "638100000", "totalCurrentAssets": "1624300000", "currentLongTermDebt": "1130200000", "longTermInvestments": "652100000", "shortTermInvestments": "186000000", "currentNetReceivables": "336800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25490500000", "currentAccountsPayable": "654000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19951000000", "shortLongTermDebtTotal": "10321100000", "totalShareholderEquity": "8733400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427800000", "totalCurrentLiabilities": "2355800000", "otherNonCurrentLiabilities": "4998100000", "totalNonCurrentLiabilities": "16040500000", "cashAndShortTermInvestments": "144900000", "commonStockSharesOutstanding": "227500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "144900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "630000000", "profitLoss": "None", "dividendPayout": "465000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-22300000", "operatingCashflow": "1753800000", "capitalExpenditures": "1560300000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98400000", "cashflowFromInvestment": "-1533700000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "465000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "121700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "938400000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 5147800000, "cost_of_revenue": 3596500000, "gross_profit": 1551300000, "ebit": 1146800000, "ebitda": 2059900000, "pretax_income": 782600000, "tax_provision": 97000000, "net_income": 669900000, "net_income_to_common": 669900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23200000, "total_current_assets": 1467700000, "total_assets": 25975900000, "short_term_debt": 1184300000, "long_term_debt": 8765500000, "total_debt": 9949800000, "total_liabilities": 17430600000, "total_equity": 8545300000, "shares_outstanding": 239900000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 822800000, "capital_expenditure": 596100000, "free_cash_flow": 1418900000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66609, "ticker_id": 5927, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1146800000", "ebitda": "2059900000", "netIncome": "669900000", "grossProfit": "1551300000", "depreciation": "None", "totalRevenue": "5147800000", "costOfRevenue": "3596500000", "interestIncome": "363000000", "incomeBeforeTax": "782600000", "interestExpense": "374000000", "operatingIncome": "1185800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-374000000", "nonInterestIncome": "None", "operatingExpenses": "365500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "3596500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "913100000", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "685600000" }, "balance": { "goodwill": "2336600000", "inventory": "481600000", "commonStock": "7070400000", "currentDebt": "None", "investments": "None", "totalAssets": "25975900000", "longTermDebt": "8765500000", "shortTermDebt": "1184300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1551500000", "totalLiabilities": "17430600000", "otherCurrentAssets": "231700000", "totalCurrentAssets": "1467700000", "currentLongTermDebt": "1184300000", "longTermInvestments": "573200000", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24508200000", "currentAccountsPayable": "528800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19216900000", "shortLongTermDebtTotal": "9997700000", "totalShareholderEquity": "8545300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284100000", "totalCurrentLiabilities": "2335900000", "otherNonCurrentLiabilities": "716100000", "totalNonCurrentLiabilities": "15094700000", "cashAndShortTermInvestments": "23200000", "commonStockSharesOutstanding": "239900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359100000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10900000", "operatingCashflow": "822800000", "capitalExpenditures": "596100000", "changeInReceivables": "-23100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403900000", "cashflowFromInvestment": "-1080300000", "stockBasedCompensation": "-4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1628700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5147800000, "cost_of_revenue": 3596500000, "gross_profit": 1551300000, "research_and_development": null, "selling_general_admin": 55600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1146800000, "depreciation_amortisation": 913100000, "ebitda": 2059900000, "interest_expense": 374000000, "interest_income": null, "other_non_operating": null, "pretax_income": 782600000, "tax_provision": 97000000, "effective_tax_rate": null, "net_income": 669900000, "net_income_continuing_ops": 685600000, "net_income_to_common": 669900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23200000, "short_term_investments": null, "net_receivables": 314000000, "inventory": 481600000, "other_current_assets": null, "total_current_assets": 1467700000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24508200000, "total_assets": 25975900000, "short_term_debt": 1184300000, "accounts_payable": 528800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2335900000, "long_term_debt": 8765500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15094700000, "total_liabilities": 17430600000, "total_debt": 9949800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1551500000, "total_equity": 8545300000, "shares_outstanding": 239900000, "operating_cash_flow": 822800000, "stock_based_compensation": -4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1080300000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403900000, "free_cash_flow": 1418900000, "net_change_in_cash": -137100000 }, "raw_data": { "income": { "ebit": "1146800000", "ebitda": "2059900000", "netIncome": "669900000", "grossProfit": "1551300000", "depreciation": "None", "totalRevenue": "5147800000", "costOfRevenue": "3596500000", "interestIncome": "363000000", "incomeBeforeTax": "782600000", "interestExpense": "374000000", "operatingIncome": "1185800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-374000000", "nonInterestIncome": "None", "operatingExpenses": "365500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "3596500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "913100000", "sellingGeneralAndAdministrative": "55600000", "netIncomeFromContinuingOperations": "685600000" }, "balance": { "goodwill": "2336600000", "inventory": "481600000", "commonStock": "7070400000", "currentDebt": "None", "investments": "None", "totalAssets": "25975900000", "longTermDebt": "8765500000", "shortTermDebt": "1184300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1551500000", "totalLiabilities": "17430600000", "otherCurrentAssets": "231700000", "totalCurrentAssets": "1467700000", "currentLongTermDebt": "1184300000", "longTermInvestments": "573200000", "shortTermInvestments": "None", "currentNetReceivables": "314000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24508200000", "currentAccountsPayable": "528800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19216900000", "shortLongTermDebtTotal": "9997700000", "totalShareholderEquity": "8545300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "284100000", "totalCurrentLiabilities": "2335900000", "otherNonCurrentLiabilities": "716100000", "totalNonCurrentLiabilities": "15094700000", "cashAndShortTermInvestments": "23200000", "commonStockSharesOutstanding": "239900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359100000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "10900000", "operatingCashflow": "822800000", "capitalExpenditures": "596100000", "changeInReceivables": "-23100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403900000", "cashflowFromInvestment": "-1080300000", "stockBasedCompensation": "-4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1628700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469400000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 4275899999, "cost_of_revenue": 2925200000, "gross_profit": 1350700000, "ebit": 879200000, "ebitda": 1541600000, "pretax_income": 605000000, "tax_provision": 59000000, "net_income": 535800000, "net_income_to_common": 535800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160300000, "total_current_assets": 1681000000, "total_assets": 25598100000, "short_term_debt": 1839300000, "long_term_debt": 6687400000, "total_debt": 8526700000, "total_liabilities": 15607400000, "total_equity": 9990700000, "shares_outstanding": 214100000, "goodwill_and_intangibles": 2338900000 }, "cash_flow": { "operating_cash_flow": 1497800000, "capital_expenditure": 1069700000, "free_cash_flow": 2567500000, "dividends_paid": 475000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66614, "ticker_id": 5927, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "879200000", "ebitda": "1541600000", "netIncome": "535800000", "grossProfit": "1350700000", "depreciation": "None", "totalRevenue": "4275899999", "costOfRevenue": "2925200000", "interestIncome": "270800000", "incomeBeforeTax": "605000000", "interestExpense": "279600000", "operatingIncome": "1081600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-279600000", "nonInterestIncome": "None", "operatingExpenses": "269100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-49000000", "costofGoodsAndServicesSold": "2925200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662400000", "sellingGeneralAndAdministrative": "47800000", "netIncomeFromContinuingOperations": "546000000" }, "balance": { "goodwill": "2338900000", "inventory": "511000000", "commonStock": "8685200000", "currentDebt": "None", "investments": "None", "totalAssets": "25598100000", "longTermDebt": "6687400000", "shortTermDebt": "1839300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1346000000", "totalLiabilities": "15607400000", "otherCurrentAssets": "303900000", "totalCurrentAssets": "1681000000", "currentLongTermDebt": "1839300000", "longTermInvestments": "472100000", "shortTermInvestments": "None", "currentNetReceivables": "261700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23917100000", "currentAccountsPayable": "451500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18817600000", "shortLongTermDebtTotal": "8571800000", "totalShareholderEquity": "9990700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442800000", "totalCurrentLiabilities": "2867200000", "otherNonCurrentLiabilities": "609900000", "totalNonCurrentLiabilities": "12740200000", "cashAndShortTermInvestments": "160300000", "commonStockSharesOutstanding": "214100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "160300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546000000", "profitLoss": "None", "dividendPayout": "475000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "54700000", "operatingCashflow": "1497800000", "capitalExpenditures": "1069700000", "changeInReceivables": "265100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1538400000", "cashflowFromInvestment": "197400000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "475000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1042300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4275899999, "cost_of_revenue": 2925200000, "gross_profit": 1350700000, "research_and_development": 0, "selling_general_admin": 47800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 879200000, "depreciation_amortisation": 662400000, "ebitda": 1541600000, "interest_expense": 279600000, "interest_income": null, "other_non_operating": null, "pretax_income": 605000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 535800000, "net_income_continuing_ops": 546000000, "net_income_to_common": 535800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160300000, "short_term_investments": null, "net_receivables": 261700000, "inventory": 511000000, "other_current_assets": null, "total_current_assets": 1681000000, "net_ppe": null, "goodwill": 2338900000, "intangible_assets": null, "goodwill_and_intangibles": 2338900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23917100000, "total_assets": 25598100000, "short_term_debt": 1839300000, "accounts_payable": 451500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2867200000, "long_term_debt": 6687400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12740200000, "total_liabilities": 15607400000, "total_debt": 8526700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1346000000, "total_equity": 9990700000, "shares_outstanding": 214100000, "operating_cash_flow": 1497800000, "stock_based_compensation": 29900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1069700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 197400000, "dividends_paid": 475000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1538400000, "free_cash_flow": 2567500000, "net_change_in_cash": 156800000 }, "raw_data": { "income": { "ebit": "879200000", "ebitda": "1541600000", "netIncome": "535800000", "grossProfit": "1350700000", "depreciation": "None", "totalRevenue": "4275899999", "costOfRevenue": "2925200000", "interestIncome": "270800000", "incomeBeforeTax": "605000000", "interestExpense": "279600000", "operatingIncome": "1081600000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-279600000", "nonInterestIncome": "None", "operatingExpenses": "269100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-49000000", "costofGoodsAndServicesSold": "2925200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662400000", "sellingGeneralAndAdministrative": "47800000", "netIncomeFromContinuingOperations": "546000000" }, "balance": { "goodwill": "2338900000", "inventory": "511000000", "commonStock": "8685200000", "currentDebt": "None", "investments": "None", "totalAssets": "25598100000", "longTermDebt": "6687400000", "shortTermDebt": "1839300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1346000000", "totalLiabilities": "15607400000", "otherCurrentAssets": "303900000", "totalCurrentAssets": "1681000000", "currentLongTermDebt": "1839300000", "longTermInvestments": "472100000", "shortTermInvestments": "None", "currentNetReceivables": "261700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23917100000", "currentAccountsPayable": "451500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18817600000", "shortLongTermDebtTotal": "8571800000", "totalShareholderEquity": "9990700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "442800000", "totalCurrentLiabilities": "2867200000", "otherNonCurrentLiabilities": "609900000", "totalNonCurrentLiabilities": "12740200000", "cashAndShortTermInvestments": "160300000", "commonStockSharesOutstanding": "214100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "160300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546000000", "profitLoss": "None", "dividendPayout": "475000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "54700000", "operatingCashflow": "1497800000", "capitalExpenditures": "1069700000", "changeInReceivables": "265100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1538400000", "cashflowFromInvestment": "197400000", "stockBasedCompensation": "29900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "475000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "156800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1042300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662400000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1443700000, "cost_of_revenue": 469600000, "gross_profit": 974100000, "ebit": 318400000, "ebitda": 623700000, "pretax_income": 155600000, "tax_provision": 3400000, "net_income": 151500000, "net_income_to_common": 151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18400000, "total_current_assets": 1879200000, "total_assets": 34481500000, "short_term_debt": 2729300000, "long_term_debt": 13147000000, "total_debt": 15876300000, "total_liabilities": 24275300000, "total_equity": 10156600000, "shares_outstanding": 235600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 362500000, "capital_expenditure": 851900000, "free_cash_flow": 1214400000, "dividends_paid": 157600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66577, "ticker_id": 5927, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318400000", "ebitda": "623700000", "netIncome": "151500000", "grossProfit": "974100000", "depreciation": "None", "totalRevenue": "1443700000", "costOfRevenue": "469600000", "interestIncome": "None", "incomeBeforeTax": "155600000", "interestExpense": "174500000", "operatingIncome": "318400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-174500000", "nonInterestIncome": "None", "operatingExpenses": "655700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305300000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "154600000" }, "balance": { "goodwill": "2336600000", "inventory": "853600000", "commonStock": "7217200000", "currentDebt": "None", "investments": "None", "totalAssets": "34481500000", "longTermDebt": "13147000000", "shortTermDebt": "2729300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2956000000", "totalLiabilities": "24275300000", "otherCurrentAssets": "404000000", "totalCurrentAssets": "1879200000", "currentLongTermDebt": "2729300000", "longTermInvestments": "995300000", "shortTermInvestments": "None", "currentNetReceivables": "603200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32602300000", "currentAccountsPayable": "431800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15876300000", "totalShareholderEquity": "10156600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "769300000", "totalCurrentLiabilities": "4218000000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "20057300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "235600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154600000", "profitLoss": "None", "dividendPayout": "157600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24600000", "operatingCashflow": "362500000", "capitalExpenditures": "851900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400700000", "cashflowFromInvestment": "-756600000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1443700000, "cost_of_revenue": 469600000, "gross_profit": 974100000, "research_and_development": null, "selling_general_admin": 6300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318400000, "depreciation_amortisation": 305300000, "ebitda": 623700000, "interest_expense": 174500000, "interest_income": null, "other_non_operating": null, "pretax_income": 155600000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 151500000, "net_income_continuing_ops": 154600000, "net_income_to_common": 151500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18400000, "short_term_investments": null, "net_receivables": 603200000, "inventory": 853600000, "other_current_assets": null, "total_current_assets": 1879200000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32602300000, "total_assets": 34481500000, "short_term_debt": 2729300000, "accounts_payable": 431800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4218000000, "long_term_debt": 13147000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20057300000, "total_liabilities": 24275300000, "total_debt": 15876300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2956000000, "total_equity": 10156600000, "shares_outstanding": 235600000, "operating_cash_flow": 362500000, "stock_based_compensation": 5600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 851900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -756600000, "dividends_paid": 157600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400700000, "free_cash_flow": 1214400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318400000", "ebitda": "623700000", "netIncome": "151500000", "grossProfit": "974100000", "depreciation": "None", "totalRevenue": "1443700000", "costOfRevenue": "469600000", "interestIncome": "None", "incomeBeforeTax": "155600000", "interestExpense": "174500000", "operatingIncome": "318400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-174500000", "nonInterestIncome": "None", "operatingExpenses": "655700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305300000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "154600000" }, "balance": { "goodwill": "2336600000", "inventory": "853600000", "commonStock": "7217200000", "currentDebt": "None", "investments": "None", "totalAssets": "34481500000", "longTermDebt": "13147000000", "shortTermDebt": "2729300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2956000000", "totalLiabilities": "24275300000", "otherCurrentAssets": "404000000", "totalCurrentAssets": "1879200000", "currentLongTermDebt": "2729300000", "longTermInvestments": "995300000", "shortTermInvestments": "None", "currentNetReceivables": "603200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32602300000", "currentAccountsPayable": "431800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15876300000", "totalShareholderEquity": "10156600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "769300000", "totalCurrentLiabilities": "4218000000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "20057300000", "cashAndShortTermInvestments": "18400000", "commonStockSharesOutstanding": "235600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154600000", "profitLoss": "None", "dividendPayout": "157600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24600000", "operatingCashflow": "362500000", "capitalExpenditures": "851900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "400700000", "cashflowFromInvestment": "-756600000", "stockBasedCompensation": "5600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305300000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1328200000, "cost_of_revenue": 1001100000, "gross_profit": 327100000, "ebit": 229700000, "ebitda": 534200000, "pretax_income": 71700000, "tax_provision": -15700000, "net_income": 84300000, "net_income_to_common": 84300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25400000, "total_current_assets": 1815800000, "total_assets": 35437600000, "short_term_debt": 2197700000, "long_term_debt": 13039200000, "total_debt": 15236900000, "total_liabilities": 25169800000, "total_equity": 10221300000, "shares_outstanding": 233600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 864500000, "free_cash_flow": 1198500000, "dividends_paid": 157400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66578, "ticker_id": 5927, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229700000", "ebitda": "534200000", "netIncome": "84300000", "grossProfit": "327100000", "depreciation": "None", "totalRevenue": "1328200000", "costOfRevenue": "1001100000", "interestIncome": "None", "incomeBeforeTax": "71700000", "interestExpense": "158000000", "operatingIncome": "227000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15700000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "100100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304500000", "sellingGeneralAndAdministrative": "6400000", "netIncomeFromContinuingOperations": "87400000" }, "balance": { "goodwill": "2336600000", "inventory": "828900000", "commonStock": "7273100000", "currentDebt": "None", "investments": "None", "totalAssets": "35437600000", "longTermDebt": "13039200000", "shortTermDebt": "2197700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2966200000", "totalLiabilities": "25169800000", "otherCurrentAssets": "337100000", "totalCurrentAssets": "1815800000", "currentLongTermDebt": "2163000000", "longTermInvestments": "1016800000", "shortTermInvestments": "None", "currentNetReceivables": "624400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33621799999", "currentAccountsPayable": "654300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15437800000", "totalShareholderEquity": "10221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "843900000", "totalCurrentLiabilities": "3695900000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "21473899999", "cashAndShortTermInvestments": "25400000", "commonStockSharesOutstanding": "233600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84300000", "profitLoss": "None", "dividendPayout": "157400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "334000000", "capitalExpenditures": "864500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317500000", "cashflowFromInvestment": "-668100000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1328200000, "cost_of_revenue": 1001100000, "gross_profit": 327100000, "research_and_development": null, "selling_general_admin": 6400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229700000, "depreciation_amortisation": 304500000, "ebitda": 534200000, "interest_expense": 158000000, "interest_income": null, "other_non_operating": null, "pretax_income": 71700000, "tax_provision": -15700000, "effective_tax_rate": null, "net_income": 84300000, "net_income_continuing_ops": 87400000, "net_income_to_common": 84300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25400000, "short_term_investments": null, "net_receivables": 624400000, "inventory": 828900000, "other_current_assets": null, "total_current_assets": 1815800000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33621799999, "total_assets": 35437600000, "short_term_debt": 2197700000, "accounts_payable": 654300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3695900000, "long_term_debt": 13039200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21473899999, "total_liabilities": 25169800000, "total_debt": 15236900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2966200000, "total_equity": 10221300000, "shares_outstanding": 233600000, "operating_cash_flow": 334000000, "stock_based_compensation": 4100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 864500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -668100000, "dividends_paid": 157400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 317500000, "free_cash_flow": 1198500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229700000", "ebitda": "534200000", "netIncome": "84300000", "grossProfit": "327100000", "depreciation": "None", "totalRevenue": "1328200000", "costOfRevenue": "1001100000", "interestIncome": "None", "incomeBeforeTax": "71700000", "interestExpense": "158000000", "operatingIncome": "227000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15700000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "100100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304500000", "sellingGeneralAndAdministrative": "6400000", "netIncomeFromContinuingOperations": "87400000" }, "balance": { "goodwill": "2336600000", "inventory": "828900000", "commonStock": "7273100000", "currentDebt": "None", "investments": "None", "totalAssets": "35437600000", "longTermDebt": "13039200000", "shortTermDebt": "2197700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2966200000", "totalLiabilities": "25169800000", "otherCurrentAssets": "337100000", "totalCurrentAssets": "1815800000", "currentLongTermDebt": "2163000000", "longTermInvestments": "1016800000", "shortTermInvestments": "None", "currentNetReceivables": "624400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33621799999", "currentAccountsPayable": "654300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15437800000", "totalShareholderEquity": "10221300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "843900000", "totalCurrentLiabilities": "3695900000", "otherNonCurrentLiabilities": "513500000", "totalNonCurrentLiabilities": "21473899999", "cashAndShortTermInvestments": "25400000", "commonStockSharesOutstanding": "233600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84300000", "profitLoss": "None", "dividendPayout": "157400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11800000", "operatingCashflow": "334000000", "capitalExpenditures": "864500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "317500000", "cashflowFromInvestment": "-668100000", "stockBasedCompensation": "4100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304500000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1795900000, "cost_of_revenue": 1046900000, "gross_profit": 749000000, "ebit": 656000000, "ebitda": 946300000, "pretax_income": 504000000, "tax_provision": 26000000, "net_income": 475000000, "net_income_to_common": 475000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41900000, "total_current_assets": 1924700000, "total_assets": 33440400000, "short_term_debt": 2272300000, "long_term_debt": 12446300000, "total_debt": 14718600000, "total_liabilities": 23107900000, "total_equity": 10289100000, "shares_outstanding": 234100000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 937700000, "capital_expenditure": 712300000, "free_cash_flow": 1650000000, "dividends_paid": 151100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66580, "ticker_id": 5927, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "656000000", "ebitda": "946300000", "netIncome": "475000000", "grossProfit": "749000000", "depreciation": "None", "totalRevenue": "1795900000", "costOfRevenue": "1046900000", "interestIncome": "None", "incomeBeforeTax": "504000000", "interestExpense": "152000000", "operatingIncome": "644500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-152000000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290300000", "sellingGeneralAndAdministrative": "6400000", "netIncomeFromContinuingOperations": "478000000" }, "balance": { "goodwill": "2336600000", "inventory": "817000000", "commonStock": "7266500000", "currentDebt": "None", "investments": "None", "totalAssets": "33440400000", "longTermDebt": "12446300000", "shortTermDebt": "2272300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3042500000", "totalLiabilities": "23107900000", "otherCurrentAssets": "277400000", "totalCurrentAssets": "1924700000", "currentLongTermDebt": "2272300000", "longTermInvestments": "991800000", "shortTermInvestments": "None", "currentNetReceivables": "788400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31515700000", "currentAccountsPayable": "344900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14718600000", "totalShareholderEquity": "10289100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1115800000", "totalCurrentLiabilities": "3733000000", "otherNonCurrentLiabilities": "490500000", "totalNonCurrentLiabilities": "19374900000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "234100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "478000000", "profitLoss": "None", "dividendPayout": "151100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "28800000", "operatingCashflow": "937700000", "capitalExpenditures": "712300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262500000", "cashflowFromInvestment": "-666600000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1795900000, "cost_of_revenue": 1046900000, "gross_profit": 749000000, "research_and_development": null, "selling_general_admin": 6400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 656000000, "depreciation_amortisation": 290300000, "ebitda": 946300000, "interest_expense": 152000000, "interest_income": null, "other_non_operating": null, "pretax_income": 504000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 475000000, "net_income_continuing_ops": 478000000, "net_income_to_common": 475000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41900000, "short_term_investments": null, "net_receivables": 788400000, "inventory": 817000000, "other_current_assets": null, "total_current_assets": 1924700000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31515700000, "total_assets": 33440400000, "short_term_debt": 2272300000, "accounts_payable": 344900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3733000000, "long_term_debt": 12446300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19374900000, "total_liabilities": 23107900000, "total_debt": 14718600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3042500000, "total_equity": 10289100000, "shares_outstanding": 234100000, "operating_cash_flow": 937700000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 712300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -666600000, "dividends_paid": 151100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262500000, "free_cash_flow": 1650000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "656000000", "ebitda": "946300000", "netIncome": "475000000", "grossProfit": "749000000", "depreciation": "None", "totalRevenue": "1795900000", "costOfRevenue": "1046900000", "interestIncome": "None", "incomeBeforeTax": "504000000", "interestExpense": "152000000", "operatingIncome": "644500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-152000000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1046900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290300000", "sellingGeneralAndAdministrative": "6400000", "netIncomeFromContinuingOperations": "478000000" }, "balance": { "goodwill": "2336600000", "inventory": "817000000", "commonStock": "7266500000", "currentDebt": "None", "investments": "None", "totalAssets": "33440400000", "longTermDebt": "12446300000", "shortTermDebt": "2272300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3042500000", "totalLiabilities": "23107900000", "otherCurrentAssets": "277400000", "totalCurrentAssets": "1924700000", "currentLongTermDebt": "2272300000", "longTermInvestments": "991800000", "shortTermInvestments": "None", "currentNetReceivables": "788400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31515700000", "currentAccountsPayable": "344900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14718600000", "totalShareholderEquity": "10289100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1115800000", "totalCurrentLiabilities": "3733000000", "otherNonCurrentLiabilities": "490500000", "totalNonCurrentLiabilities": "19374900000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "234100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "478000000", "profitLoss": "None", "dividendPayout": "151100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "28800000", "operatingCashflow": "937700000", "capitalExpenditures": "712300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262500000", "cashflowFromInvestment": "-666600000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304700000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1426900000, "cost_of_revenue": 988800000, "gross_profit": 438100000, "ebit": 336400000, "ebitda": 641000000, "pretax_income": 184400000, "tax_provision": 10000000, "net_income": 171300000, "net_income_to_common": 171300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 1865500000, "total_assets": 32911300000, "short_term_debt": 2413700000, "long_term_debt": 12398000000, "total_debt": 14811700000, "total_liabilities": 22912100000, "total_equity": 9958800000, "shares_outstanding": 232700000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 323900000, "capital_expenditure": 627300000, "free_cash_flow": 951200000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66581, "ticker_id": 5927, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336400000", "ebitda": "641000000", "netIncome": "171300000", "grossProfit": "438100000", "depreciation": "None", "totalRevenue": "1426900000", "costOfRevenue": "988800000", "interestIncome": "None", "incomeBeforeTax": "184400000", "interestExpense": "153800000", "operatingIncome": "333700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-153800000", "nonInterestIncome": "None", "operatingExpenses": "104400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "988800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304600000", "sellingGeneralAndAdministrative": "4700000", "netIncomeFromContinuingOperations": "174400000" }, "balance": { "goodwill": "2336600000", "inventory": "845700000", "commonStock": "7258100000", "currentDebt": "None", "investments": "None", "totalAssets": "32911300000", "longTermDebt": "12398000000", "shortTermDebt": "2413700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2721800000", "totalLiabilities": "22912100000", "otherCurrentAssets": "601200000", "totalCurrentAssets": "1865500000", "currentLongTermDebt": "2413700000", "longTermInvestments": "929800000", "shortTermInvestments": "None", "currentNetReceivables": "390800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31045800000", "currentAccountsPayable": "387800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14811700000", "totalShareholderEquity": "9958800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "908100000", "totalCurrentLiabilities": "3709600000", "otherNonCurrentLiabilities": "467400000", "totalNonCurrentLiabilities": "19202500000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "232700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174400000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "323900000", "capitalExpenditures": "627300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295400000", "cashflowFromInvestment": "-636500000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1426900000, "cost_of_revenue": 988800000, "gross_profit": 438100000, "research_and_development": null, "selling_general_admin": 4700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336400000, "depreciation_amortisation": 304600000, "ebitda": 641000000, "interest_expense": 153800000, "interest_income": null, "other_non_operating": null, "pretax_income": 184400000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 171300000, "net_income_continuing_ops": 174400000, "net_income_to_common": 171300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": 390800000, "inventory": 845700000, "other_current_assets": null, "total_current_assets": 1865500000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31045800000, "total_assets": 32911300000, "short_term_debt": 2413700000, "accounts_payable": 387800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3709600000, "long_term_debt": 12398000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19202500000, "total_liabilities": 22912100000, "total_debt": 14811700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2721800000, "total_equity": 9958800000, "shares_outstanding": 232700000, "operating_cash_flow": 323900000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 627300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -636500000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295400000, "free_cash_flow": 951200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336400000", "ebitda": "641000000", "netIncome": "171300000", "grossProfit": "438100000", "depreciation": "None", "totalRevenue": "1426900000", "costOfRevenue": "988800000", "interestIncome": "None", "incomeBeforeTax": "184400000", "interestExpense": "153800000", "operatingIncome": "333700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-153800000", "nonInterestIncome": "None", "operatingExpenses": "104400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "988800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304600000", "sellingGeneralAndAdministrative": "4700000", "netIncomeFromContinuingOperations": "174400000" }, "balance": { "goodwill": "2336600000", "inventory": "845700000", "commonStock": "7258100000", "currentDebt": "None", "investments": "None", "totalAssets": "32911300000", "longTermDebt": "12398000000", "shortTermDebt": "2413700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2721800000", "totalLiabilities": "22912100000", "otherCurrentAssets": "601200000", "totalCurrentAssets": "1865500000", "currentLongTermDebt": "2413700000", "longTermInvestments": "929800000", "shortTermInvestments": "None", "currentNetReceivables": "390800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31045800000", "currentAccountsPayable": "387800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14811700000", "totalShareholderEquity": "9958800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "908100000", "totalCurrentLiabilities": "3709600000", "otherNonCurrentLiabilities": "467400000", "totalNonCurrentLiabilities": "19202500000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "232700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174400000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "22100000", "operatingCashflow": "323900000", "capitalExpenditures": "627300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295400000", "cashflowFromInvestment": "-636500000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304600000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1368800000, "cost_of_revenue": 971800000, "gross_profit": 397000000, "ebit": 288600000, "ebitda": 592900000, "pretax_income": 137700000, "tax_provision": 9600000, "net_income": 125000000, "net_income_to_common": 125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35300000, "total_current_assets": 1834400000, "total_assets": 32454200000, "short_term_debt": 1996500000, "long_term_debt": 12405500000, "total_debt": 14402000000, "total_liabilities": 22486300000, "total_equity": 9930600000, "shares_outstanding": 232100000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 449600000, "capital_expenditure": 592800000, "free_cash_flow": 1042400000, "dividends_paid": 153600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66582, "ticker_id": 5927, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288600000", "ebitda": "592900000", "netIncome": "125000000", "grossProfit": "397000000", "depreciation": "None", "totalRevenue": "1368800000", "costOfRevenue": "971800000", "interestIncome": "None", "incomeBeforeTax": "137700000", "interestExpense": "152500000", "operatingIncome": "285900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-152500000", "nonInterestIncome": "None", "operatingExpenses": "111100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304300000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "128100000" }, "balance": { "goodwill": "2336600000", "inventory": "867700000", "commonStock": "7248400000", "currentDebt": "None", "investments": "None", "totalAssets": "32454200000", "longTermDebt": "12405500000", "shortTermDebt": "1996500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2704600000", "totalLiabilities": "22486300000", "otherCurrentAssets": "733400000", "totalCurrentAssets": "1834400000", "currentLongTermDebt": "1996500000", "longTermInvestments": "867300000", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30619800000", "currentAccountsPayable": "368200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14402000000", "totalShareholderEquity": "9930600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684900000", "totalCurrentLiabilities": "3314400000", "otherNonCurrentLiabilities": "464800000", "totalNonCurrentLiabilities": "19171900000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "232100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128100000", "profitLoss": "None", "dividendPayout": "153600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "449600000", "capitalExpenditures": "592800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171600000", "cashflowFromInvestment": "-598900000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1368800000, "cost_of_revenue": 971800000, "gross_profit": 397000000, "research_and_development": null, "selling_general_admin": 5800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288600000, "depreciation_amortisation": 304300000, "ebitda": 592900000, "interest_expense": 152500000, "interest_income": null, "other_non_operating": null, "pretax_income": 137700000, "tax_provision": 9600000, "effective_tax_rate": null, "net_income": 125000000, "net_income_continuing_ops": 128100000, "net_income_to_common": 125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35300000, "short_term_investments": null, "net_receivables": 198000000, "inventory": 867700000, "other_current_assets": null, "total_current_assets": 1834400000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30619800000, "total_assets": 32454200000, "short_term_debt": 1996500000, "accounts_payable": 368200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3314400000, "long_term_debt": 12405500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19171900000, "total_liabilities": 22486300000, "total_debt": 14402000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2704600000, "total_equity": 9930600000, "shares_outstanding": 232100000, "operating_cash_flow": 449600000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 592800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -598900000, "dividends_paid": 153600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171600000, "free_cash_flow": 1042400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288600000", "ebitda": "592900000", "netIncome": "125000000", "grossProfit": "397000000", "depreciation": "None", "totalRevenue": "1368800000", "costOfRevenue": "971800000", "interestIncome": "None", "incomeBeforeTax": "137700000", "interestExpense": "152500000", "operatingIncome": "285900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9600000", "reportedCurrency": "USD", "netInterestIncome": "-152500000", "nonInterestIncome": "None", "operatingExpenses": "111100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304300000", "sellingGeneralAndAdministrative": "5800000", "netIncomeFromContinuingOperations": "128100000" }, "balance": { "goodwill": "2336600000", "inventory": "867700000", "commonStock": "7248400000", "currentDebt": "None", "investments": "None", "totalAssets": "32454200000", "longTermDebt": "12405500000", "shortTermDebt": "1996500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2704600000", "totalLiabilities": "22486300000", "otherCurrentAssets": "733400000", "totalCurrentAssets": "1834400000", "currentLongTermDebt": "1996500000", "longTermInvestments": "867300000", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30619800000", "currentAccountsPayable": "368200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14402000000", "totalShareholderEquity": "9930600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "684900000", "totalCurrentLiabilities": "3314400000", "otherNonCurrentLiabilities": "464800000", "totalNonCurrentLiabilities": "19171900000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "232100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128100000", "profitLoss": "None", "dividendPayout": "153600000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-200000", "operatingCashflow": "449600000", "capitalExpenditures": "592800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171600000", "cashflowFromInvestment": "-598900000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304300000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1213100000, "cost_of_revenue": 925900000, "gross_profit": 287200000, "ebit": 217000000, "ebitda": 508900000, "pretax_income": 76600000, "tax_provision": -4700000, "net_income": 78200000, "net_income_to_common": 78200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22000000, "total_current_assets": 1839300000, "total_assets": 32282100000, "short_term_debt": 2260300000, "long_term_debt": 11809200000, "total_debt": 14069500000, "total_liabilities": 22292900000, "total_equity": 9955000000, "shares_outstanding": 230600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 395600000, "capital_expenditure": 514200000, "free_cash_flow": 909800000, "dividends_paid": 153500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66583, "ticker_id": 5927, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "508900000", "netIncome": "78200000", "grossProfit": "287200000", "depreciation": "None", "totalRevenue": "1213100000", "costOfRevenue": "925900000", "interestIncome": "None", "incomeBeforeTax": "76600000", "interestExpense": "142400000", "operatingIncome": "177900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-142400000", "nonInterestIncome": "None", "operatingExpenses": "109300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291900000", "sellingGeneralAndAdministrative": "21400000", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "2336600000", "inventory": "867400000", "commonStock": "7245900000", "currentDebt": "None", "investments": "None", "totalAssets": "32282100000", "longTermDebt": "11809200000", "shortTermDebt": "2260300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2732900000", "totalLiabilities": "22292900000", "otherCurrentAssets": "693400000", "totalCurrentAssets": "1839300000", "currentLongTermDebt": "2260300000", "longTermInvestments": "879800000", "shortTermInvestments": "None", "currentNetReceivables": "256500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30442800000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069500000", "totalShareholderEquity": "9955000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629300000", "totalCurrentLiabilities": "3662400000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "18630500000", "cashAndShortTermInvestments": "22000000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78200000", "profitLoss": "None", "dividendPayout": "153500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48400000", "operatingCashflow": "395600000", "capitalExpenditures": "514200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49100000", "cashflowFromInvestment": "-471500000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1213100000, "cost_of_revenue": 925900000, "gross_profit": 287200000, "research_and_development": null, "selling_general_admin": 21400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 291900000, "ebitda": 508900000, "interest_expense": 142400000, "interest_income": null, "other_non_operating": null, "pretax_income": 76600000, "tax_provision": -4700000, "effective_tax_rate": null, "net_income": 78200000, "net_income_continuing_ops": 81300000, "net_income_to_common": 78200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22000000, "short_term_investments": null, "net_receivables": 256500000, "inventory": 867400000, "other_current_assets": null, "total_current_assets": 1839300000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30442800000, "total_assets": 32282100000, "short_term_debt": 2260300000, "accounts_payable": 613800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3662400000, "long_term_debt": 11809200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18630500000, "total_liabilities": 22292900000, "total_debt": 14069500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2732900000, "total_equity": 9955000000, "shares_outstanding": 230600000, "operating_cash_flow": 395600000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471500000, "dividends_paid": 153500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49100000, "free_cash_flow": 909800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "508900000", "netIncome": "78200000", "grossProfit": "287200000", "depreciation": "None", "totalRevenue": "1213100000", "costOfRevenue": "925900000", "interestIncome": "None", "incomeBeforeTax": "76600000", "interestExpense": "142400000", "operatingIncome": "177900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-142400000", "nonInterestIncome": "None", "operatingExpenses": "109300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "925900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291900000", "sellingGeneralAndAdministrative": "21400000", "netIncomeFromContinuingOperations": "81300000" }, "balance": { "goodwill": "2336600000", "inventory": "867400000", "commonStock": "7245900000", "currentDebt": "None", "investments": "None", "totalAssets": "32282100000", "longTermDebt": "11809200000", "shortTermDebt": "2260300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2732900000", "totalLiabilities": "22292900000", "otherCurrentAssets": "693400000", "totalCurrentAssets": "1839300000", "currentLongTermDebt": "2260300000", "longTermInvestments": "879800000", "shortTermInvestments": "None", "currentNetReceivables": "256500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30442800000", "currentAccountsPayable": "613800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14069500000", "totalShareholderEquity": "9955000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629300000", "totalCurrentLiabilities": "3662400000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "18630500000", "cashAndShortTermInvestments": "22000000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78200000", "profitLoss": "None", "dividendPayout": "153500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-48400000", "operatingCashflow": "395600000", "capitalExpenditures": "514200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49100000", "cashflowFromInvestment": "-471500000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291900000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1822200000, "cost_of_revenue": 1067300000, "gross_profit": 754900000, "ebit": 630500000, "ebitda": 928500000, "pretax_income": 488600000, "tax_provision": 20000000, "net_income": 465600000, "net_income_to_common": 465600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34600000, "total_current_assets": 1990200000, "total_assets": 32146100000, "short_term_debt": 2252600000, "long_term_debt": 11571100000, "total_debt": 13823700000, "total_liabilities": 22089900000, "total_equity": 10025100000, "shares_outstanding": 230600000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 953300000, "capital_expenditure": 526300000, "free_cash_flow": 1479600000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66585, "ticker_id": 5927, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "630500000", "ebitda": "928500000", "netIncome": "465600000", "grossProfit": "754900000", "depreciation": "None", "totalRevenue": "1822200000", "costOfRevenue": "1067300000", "interestIncome": "None", "incomeBeforeTax": "488600000", "interestExpense": "143900000", "operatingIncome": "638300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-143900000", "nonInterestIncome": "None", "operatingExpenses": "116600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298000000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "468600000" }, "balance": { "goodwill": "2336600000", "inventory": "818900000", "commonStock": "7242400000", "currentDebt": "None", "investments": "None", "totalAssets": "32146100000", "longTermDebt": "11571100000", "shortTermDebt": "2252600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2808300000", "totalLiabilities": "22089900000", "otherCurrentAssets": "730800000", "totalCurrentAssets": "1990200000", "currentLongTermDebt": "2252600000", "longTermInvestments": "877400000", "shortTermInvestments": "None", "currentNetReceivables": "405900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30155900000", "currentAccountsPayable": "366300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13823700000", "totalShareholderEquity": "10025100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "649600000", "totalCurrentLiabilities": "3607100000", "otherNonCurrentLiabilities": "457500000", "totalNonCurrentLiabilities": "18482800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "468600000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12100000", "operatingCashflow": "953300000", "capitalExpenditures": "526300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411900000", "cashflowFromInvestment": "-520200000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1822200000, "cost_of_revenue": 1067300000, "gross_profit": 754900000, "research_and_development": null, "selling_general_admin": 5900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 630500000, "depreciation_amortisation": 298000000, "ebitda": 928500000, "interest_expense": 143900000, "interest_income": null, "other_non_operating": null, "pretax_income": 488600000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 465600000, "net_income_continuing_ops": 468600000, "net_income_to_common": 465600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34600000, "short_term_investments": null, "net_receivables": 405900000, "inventory": 818900000, "other_current_assets": null, "total_current_assets": 1990200000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30155900000, "total_assets": 32146100000, "short_term_debt": 2252600000, "accounts_payable": 366300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3607100000, "long_term_debt": 11571100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18482800000, "total_liabilities": 22089900000, "total_debt": 13823700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2808300000, "total_equity": 10025100000, "shares_outstanding": 230600000, "operating_cash_flow": 953300000, "stock_based_compensation": 3400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 526300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520200000, "dividends_paid": 147800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -411900000, "free_cash_flow": 1479600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "630500000", "ebitda": "928500000", "netIncome": "465600000", "grossProfit": "754900000", "depreciation": "None", "totalRevenue": "1822200000", "costOfRevenue": "1067300000", "interestIncome": "None", "incomeBeforeTax": "488600000", "interestExpense": "143900000", "operatingIncome": "638300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-143900000", "nonInterestIncome": "None", "operatingExpenses": "116600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1067300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298000000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "468600000" }, "balance": { "goodwill": "2336600000", "inventory": "818900000", "commonStock": "7242400000", "currentDebt": "None", "investments": "None", "totalAssets": "32146100000", "longTermDebt": "11571100000", "shortTermDebt": "2252600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2808300000", "totalLiabilities": "22089900000", "otherCurrentAssets": "730800000", "totalCurrentAssets": "1990200000", "currentLongTermDebt": "2252600000", "longTermInvestments": "877400000", "shortTermInvestments": "None", "currentNetReceivables": "405900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30155900000", "currentAccountsPayable": "366300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13823700000", "totalShareholderEquity": "10025100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "649600000", "totalCurrentLiabilities": "3607100000", "otherNonCurrentLiabilities": "457500000", "totalNonCurrentLiabilities": "18482800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "230600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "468600000", "profitLoss": "None", "dividendPayout": "147800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12100000", "operatingCashflow": "953300000", "capitalExpenditures": "526300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411900000", "cashflowFromInvestment": "-520200000", "stockBasedCompensation": "3400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298000000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1451400000, "cost_of_revenue": 976800000, "gross_profit": 474600000, "ebit": 359100000, "ebitda": 647900000, "pretax_income": 217500000, "tax_provision": 7400000, "net_income": 207000000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26100000, "total_current_assets": 1964000000, "total_assets": 31831000000, "short_term_debt": 2118200000, "long_term_debt": 11954600000, "total_debt": 14072800000, "total_liabilities": 22099300000, "total_equity": 9703600000, "shares_outstanding": 230500000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 317500000, "capital_expenditure": 677500000, "free_cash_flow": 995000000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66586, "ticker_id": 5927, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359100000", "ebitda": "647900000", "netIncome": "207000000", "grossProfit": "474600000", "depreciation": "None", "totalRevenue": "1451400000", "costOfRevenue": "976800000", "interestIncome": "None", "incomeBeforeTax": "217500000", "interestExpense": "143600000", "operatingIncome": "362000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-143600000", "nonInterestIncome": "None", "operatingExpenses": "112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288800000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "210100000" }, "balance": { "goodwill": "2336600000", "inventory": "806700000", "commonStock": "7239200000", "currentDebt": "None", "investments": "None", "totalAssets": "31831000000", "longTermDebt": "11954600000", "shortTermDebt": "2118200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2491300000", "totalLiabilities": "22099300000", "otherCurrentAssets": "701900000", "totalCurrentAssets": "1964000000", "currentLongTermDebt": "2118200000", "longTermInvestments": "827700000", "shortTermInvestments": "None", "currentNetReceivables": "429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29867000000", "currentAccountsPayable": "374300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14072800000", "totalShareholderEquity": "9703600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "583500000", "totalCurrentLiabilities": "3310800000", "otherNonCurrentLiabilities": "462100000", "totalNonCurrentLiabilities": "18788500000", "cashAndShortTermInvestments": "26100000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4300000", "operatingCashflow": "317500000", "capitalExpenditures": "677500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339500000", "cashflowFromInvestment": "-686900000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451400000, "cost_of_revenue": 976800000, "gross_profit": 474600000, "research_and_development": null, "selling_general_admin": 6300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359100000, "depreciation_amortisation": 288800000, "ebitda": 647900000, "interest_expense": 143600000, "interest_income": null, "other_non_operating": null, "pretax_income": 217500000, "tax_provision": 7400000, "effective_tax_rate": null, "net_income": 207000000, "net_income_continuing_ops": 210100000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26100000, "short_term_investments": null, "net_receivables": 429300000, "inventory": 806700000, "other_current_assets": null, "total_current_assets": 1964000000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29867000000, "total_assets": 31831000000, "short_term_debt": 2118200000, "accounts_payable": 374300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3310800000, "long_term_debt": 11954600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18788500000, "total_liabilities": 22099300000, "total_debt": 14072800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2491300000, "total_equity": 9703600000, "shares_outstanding": 230500000, "operating_cash_flow": 317500000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 677500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -686900000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339500000, "free_cash_flow": 995000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "359100000", "ebitda": "647900000", "netIncome": "207000000", "grossProfit": "474600000", "depreciation": "None", "totalRevenue": "1451400000", "costOfRevenue": "976800000", "interestIncome": "None", "incomeBeforeTax": "217500000", "interestExpense": "143600000", "operatingIncome": "362000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7400000", "reportedCurrency": "USD", "netInterestIncome": "-143600000", "nonInterestIncome": "None", "operatingExpenses": "112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288800000", "sellingGeneralAndAdministrative": "6300000", "netIncomeFromContinuingOperations": "210100000" }, "balance": { "goodwill": "2336600000", "inventory": "806700000", "commonStock": "7239200000", "currentDebt": "None", "investments": "None", "totalAssets": "31831000000", "longTermDebt": "11954600000", "shortTermDebt": "2118200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2491300000", "totalLiabilities": "22099300000", "otherCurrentAssets": "701900000", "totalCurrentAssets": "1964000000", "currentLongTermDebt": "2118200000", "longTermInvestments": "827700000", "shortTermInvestments": "None", "currentNetReceivables": "429300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29867000000", "currentAccountsPayable": "374300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14072800000", "totalShareholderEquity": "9703600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "583500000", "totalCurrentLiabilities": "3310800000", "otherNonCurrentLiabilities": "462100000", "totalNonCurrentLiabilities": "18788500000", "cashAndShortTermInvestments": "26100000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4300000", "operatingCashflow": "317500000", "capitalExpenditures": "677500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339500000", "cashflowFromInvestment": "-686900000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "288800000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1337000000, "cost_of_revenue": 956700000, "gross_profit": 380300000, "ebit": 264500000, "ebitda": 556300000, "pretax_income": 133100000, "tax_provision": 7300000, "net_income": 122700000, "net_income_to_common": 122700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63700000, "total_current_assets": 1826500000, "total_assets": 31256300000, "short_term_debt": 1972200000, "long_term_debt": 11658400000, "total_debt": 13630600000, "total_liabilities": 21592200000, "total_equity": 9639100000, "shares_outstanding": 230400000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 317300000, "capital_expenditure": 618600000, "free_cash_flow": 935900000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66587, "ticker_id": 5927, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264500000", "ebitda": "556300000", "netIncome": "122700000", "grossProfit": "380300000", "depreciation": "None", "totalRevenue": "1337000000", "costOfRevenue": "956700000", "interestIncome": "None", "incomeBeforeTax": "133100000", "interestExpense": "133200000", "operatingIncome": "266200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7300000", "reportedCurrency": "USD", "netInterestIncome": "-133200000", "nonInterestIncome": "None", "operatingExpenses": "114100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291800000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "125800000" }, "balance": { "goodwill": "2336600000", "inventory": "800700000", "commonStock": "7235000000", "currentDebt": "None", "investments": "None", "totalAssets": "31256300000", "longTermDebt": "11658400000", "shortTermDebt": "1972200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2432400000", "totalLiabilities": "21592200000", "otherCurrentAssets": "424800000", "totalCurrentAssets": "1826500000", "currentLongTermDebt": "1972200000", "longTermInvestments": "805900000", "shortTermInvestments": "None", "currentNetReceivables": "537300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29429800000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13630600000", "totalShareholderEquity": "9639100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "596500000", "totalCurrentLiabilities": "3189900000", "otherNonCurrentLiabilities": "459500000", "totalNonCurrentLiabilities": "18402300000", "cashAndShortTermInvestments": "63700000", "commonStockSharesOutstanding": "230400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122700000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-24400000", "operatingCashflow": "317300000", "capitalExpenditures": "618600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303600000", "cashflowFromInvestment": "-583200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1337000000, "cost_of_revenue": 956700000, "gross_profit": 380300000, "research_and_development": null, "selling_general_admin": 4600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264500000, "depreciation_amortisation": 291800000, "ebitda": 556300000, "interest_expense": 133200000, "interest_income": null, "other_non_operating": null, "pretax_income": 133100000, "tax_provision": 7300000, "effective_tax_rate": null, "net_income": 122700000, "net_income_continuing_ops": 125800000, "net_income_to_common": 122700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63700000, "short_term_investments": null, "net_receivables": 537300000, "inventory": 800700000, "other_current_assets": null, "total_current_assets": 1826500000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29429800000, "total_assets": 31256300000, "short_term_debt": 1972200000, "accounts_payable": 356700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3189900000, "long_term_debt": 11658400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18402300000, "total_liabilities": 21592200000, "total_debt": 13630600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2432400000, "total_equity": 9639100000, "shares_outstanding": 230400000, "operating_cash_flow": 317300000, "stock_based_compensation": 3900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 618600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -583200000, "dividends_paid": 147700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303600000, "free_cash_flow": 935900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264500000", "ebitda": "556300000", "netIncome": "122700000", "grossProfit": "380300000", "depreciation": "None", "totalRevenue": "1337000000", "costOfRevenue": "956700000", "interestIncome": "None", "incomeBeforeTax": "133100000", "interestExpense": "133200000", "operatingIncome": "266200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7300000", "reportedCurrency": "USD", "netInterestIncome": "-133200000", "nonInterestIncome": "None", "operatingExpenses": "114100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "956700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291800000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "125800000" }, "balance": { "goodwill": "2336600000", "inventory": "800700000", "commonStock": "7235000000", "currentDebt": "None", "investments": "None", "totalAssets": "31256300000", "longTermDebt": "11658400000", "shortTermDebt": "1972200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2432400000", "totalLiabilities": "21592200000", "otherCurrentAssets": "424800000", "totalCurrentAssets": "1826500000", "currentLongTermDebt": "1972200000", "longTermInvestments": "805900000", "shortTermInvestments": "None", "currentNetReceivables": "537300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29429800000", "currentAccountsPayable": "356700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13630600000", "totalShareholderEquity": "9639100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "596500000", "totalCurrentLiabilities": "3189900000", "otherNonCurrentLiabilities": "459500000", "totalNonCurrentLiabilities": "18402300000", "cashAndShortTermInvestments": "63700000", "commonStockSharesOutstanding": "230400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122700000", "profitLoss": "None", "dividendPayout": "147700000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-24400000", "operatingCashflow": "317300000", "capitalExpenditures": "618600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303600000", "cashflowFromInvestment": "-583200000", "stockBasedCompensation": "3900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291800000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1187900000, "cost_of_revenue": 906600000, "gross_profit": 281300000, "ebit": 174800000, "ebitda": 460800000, "pretax_income": 44700000, "tax_provision": -16400000, "net_income": 58000000, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27700000, "total_current_assets": 1789100000, "total_assets": 30976100000, "short_term_debt": 2093800000, "long_term_debt": 11053300000, "total_debt": 13147100000, "total_liabilities": 21291100000, "total_equity": 9663100000, "shares_outstanding": 229729296, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 428500000, "capital_expenditure": 676100000, "free_cash_flow": 1104600000, "dividends_paid": 147600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66588, "ticker_id": 5927, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174800000", "ebitda": "460800000", "netIncome": "58000000", "grossProfit": "281300000", "depreciation": "None", "totalRevenue": "1187900000", "costOfRevenue": "906600000", "interestIncome": "None", "incomeBeforeTax": "44700000", "interestExpense": "132200000", "operatingIncome": "180600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16400000", "reportedCurrency": "USD", "netInterestIncome": "-132200000", "nonInterestIncome": "None", "operatingExpenses": "100700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "61100000" }, "balance": { "goodwill": "2336600000", "inventory": "776200000", "commonStock": "7234900000", "currentDebt": "None", "investments": "None", "totalAssets": "30976100000", "longTermDebt": "11053300000", "shortTermDebt": "2093800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2457800000", "totalLiabilities": "21291100000", "otherCurrentAssets": "716800000", "totalCurrentAssets": "1789100000", "currentLongTermDebt": "2093800000", "longTermInvestments": "766400000", "shortTermInvestments": "None", "currentNetReceivables": "268400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29187000000", "currentAccountsPayable": "616900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147100000", "totalShareholderEquity": "9663100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "645200000", "totalCurrentLiabilities": "3512600000", "otherNonCurrentLiabilities": "457900000", "totalNonCurrentLiabilities": "17778500000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "229729296", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "147600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-36100000", "operatingCashflow": "428500000", "capitalExpenditures": "676100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238000000", "cashflowFromInvestment": "-679800000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1187900000, "cost_of_revenue": 906600000, "gross_profit": 281300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174800000, "depreciation_amortisation": 286000000, "ebitda": 460800000, "interest_expense": 132200000, "interest_income": null, "other_non_operating": null, "pretax_income": 44700000, "tax_provision": -16400000, "effective_tax_rate": null, "net_income": 58000000, "net_income_continuing_ops": 61100000, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27700000, "short_term_investments": null, "net_receivables": 268400000, "inventory": 776200000, "other_current_assets": null, "total_current_assets": 1789100000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29187000000, "total_assets": 30976100000, "short_term_debt": 2093800000, "accounts_payable": 616900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3512600000, "long_term_debt": 11053300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17778500000, "total_liabilities": 21291100000, "total_debt": 13147100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2457800000, "total_equity": 9663100000, "shares_outstanding": 229729296, "operating_cash_flow": 428500000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 676100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -679800000, "dividends_paid": 147600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238000000, "free_cash_flow": 1104600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174800000", "ebitda": "460800000", "netIncome": "58000000", "grossProfit": "281300000", "depreciation": "None", "totalRevenue": "1187900000", "costOfRevenue": "906600000", "interestIncome": "None", "incomeBeforeTax": "44700000", "interestExpense": "132200000", "operatingIncome": "180600000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16400000", "reportedCurrency": "USD", "netInterestIncome": "-132200000", "nonInterestIncome": "None", "operatingExpenses": "100700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "61100000" }, "balance": { "goodwill": "2336600000", "inventory": "776200000", "commonStock": "7234900000", "currentDebt": "None", "investments": "None", "totalAssets": "30976100000", "longTermDebt": "11053300000", "shortTermDebt": "2093800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2457800000", "totalLiabilities": "21291100000", "otherCurrentAssets": "716800000", "totalCurrentAssets": "1789100000", "currentLongTermDebt": "2093800000", "longTermInvestments": "766400000", "shortTermInvestments": "None", "currentNetReceivables": "268400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29187000000", "currentAccountsPayable": "616900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13147100000", "totalShareholderEquity": "9663100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "645200000", "totalCurrentLiabilities": "3512600000", "otherNonCurrentLiabilities": "457900000", "totalNonCurrentLiabilities": "17778500000", "cashAndShortTermInvestments": "27700000", "commonStockSharesOutstanding": "229729296", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "147600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-36100000", "operatingCashflow": "428500000", "capitalExpenditures": "676100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238000000", "cashflowFromInvestment": "-679800000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1669300000, "cost_of_revenue": 1080300000, "gross_profit": 589000000, "ebit": 498600000, "ebitda": 788100000, "pretax_income": 363400000, "tax_provision": 8800000, "net_income": 351600000, "net_income_to_common": 351600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41000000, "total_current_assets": 1896100000, "total_assets": 30616000000, "short_term_debt": 3462800000, "long_term_debt": 9297600000, "total_debt": 12760400000, "total_liabilities": 20848200000, "total_equity": 9749000000, "shares_outstanding": 230500000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 836500000, "capital_expenditure": 553700000, "free_cash_flow": 1390200000, "dividends_paid": 140700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66590, "ticker_id": 5927, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "498600000", "ebitda": "788100000", "netIncome": "351600000", "grossProfit": "589000000", "depreciation": "None", "totalRevenue": "1669300000", "costOfRevenue": "1080300000", "interestIncome": "None", "incomeBeforeTax": "363400000", "interestExpense": "136800000", "operatingIncome": "485900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-136800000", "nonInterestIncome": "None", "operatingExpenses": "103100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289500000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "354600000" }, "balance": { "goodwill": "2336600000", "inventory": "739900000", "commonStock": "7231500000", "currentDebt": "None", "investments": "None", "totalAssets": "30616000000", "longTermDebt": "9297600000", "shortTermDebt": "3462800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2548000000", "totalLiabilities": "20848200000", "otherCurrentAssets": "770200000", "totalCurrentAssets": "1896100000", "currentLongTermDebt": "3462800000", "longTermInvestments": "711200000", "shortTermInvestments": "None", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28719900000", "currentAccountsPayable": "418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12760400000", "totalShareholderEquity": "9749000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "589000000", "totalCurrentLiabilities": "4809700000", "otherNonCurrentLiabilities": "452500000", "totalNonCurrentLiabilities": "16038500000", "cashAndShortTermInvestments": "41000000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354600000", "profitLoss": "None", "dividendPayout": "140700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "836500000", "capitalExpenditures": "553700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342400000", "cashflowFromInvestment": "-484500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1669300000, "cost_of_revenue": 1080300000, "gross_profit": 589000000, "research_and_development": null, "selling_general_admin": 5900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 498600000, "depreciation_amortisation": 289500000, "ebitda": 788100000, "interest_expense": 136800000, "interest_income": null, "other_non_operating": null, "pretax_income": 363400000, "tax_provision": 8800000, "effective_tax_rate": null, "net_income": 351600000, "net_income_continuing_ops": 354600000, "net_income_to_common": 351600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41000000, "short_term_investments": null, "net_receivables": 345000000, "inventory": 739900000, "other_current_assets": null, "total_current_assets": 1896100000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28719900000, "total_assets": 30616000000, "short_term_debt": 3462800000, "accounts_payable": 418000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4809700000, "long_term_debt": 9297600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16038500000, "total_liabilities": 20848200000, "total_debt": 12760400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2548000000, "total_equity": 9749000000, "shares_outstanding": 230500000, "operating_cash_flow": 836500000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 553700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484500000, "dividends_paid": 140700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342400000, "free_cash_flow": 1390200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "498600000", "ebitda": "788100000", "netIncome": "351600000", "grossProfit": "589000000", "depreciation": "None", "totalRevenue": "1669300000", "costOfRevenue": "1080300000", "interestIncome": "None", "incomeBeforeTax": "363400000", "interestExpense": "136800000", "operatingIncome": "485900000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8800000", "reportedCurrency": "USD", "netInterestIncome": "-136800000", "nonInterestIncome": "None", "operatingExpenses": "103100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289500000", "sellingGeneralAndAdministrative": "5900000", "netIncomeFromContinuingOperations": "354600000" }, "balance": { "goodwill": "2336600000", "inventory": "739900000", "commonStock": "7231500000", "currentDebt": "None", "investments": "None", "totalAssets": "30616000000", "longTermDebt": "9297600000", "shortTermDebt": "3462800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2548000000", "totalLiabilities": "20848200000", "otherCurrentAssets": "770200000", "totalCurrentAssets": "1896100000", "currentLongTermDebt": "3462800000", "longTermInvestments": "711200000", "shortTermInvestments": "None", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28719900000", "currentAccountsPayable": "418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12760400000", "totalShareholderEquity": "9749000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "589000000", "totalCurrentLiabilities": "4809700000", "otherNonCurrentLiabilities": "452500000", "totalNonCurrentLiabilities": "16038500000", "cashAndShortTermInvestments": "41000000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354600000", "profitLoss": "None", "dividendPayout": "140700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10400000", "operatingCashflow": "836500000", "capitalExpenditures": "553700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342400000", "cashflowFromInvestment": "-484500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289500000", "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": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "income_statement": { "revenue": 1354200000, "cost_of_revenue": 917200000, "gross_profit": 437000000, "ebit": 324900000, "ebitda": 609800000, "pretax_income": 193000000, "tax_provision": 10800000, "net_income": 179100000, "net_income_to_common": 179100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31400000, "total_current_assets": 1835300000, "total_assets": 30277100000, "short_term_debt": 2807500000, "long_term_debt": 10097100000, "total_debt": 12904600000, "total_liabilities": 20726400000, "total_equity": 9534900000, "shares_outstanding": 230500000, "goodwill_and_intangibles": 2336600000 }, "cash_flow": { "operating_cash_flow": 352300000, "capital_expenditure": 576500000, "free_cash_flow": 928800000, "dividends_paid": 140600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 66591, "ticker_id": 5927, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:43:59.715996+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324900000", "ebitda": "609800000", "netIncome": "179100000", "grossProfit": "437000000", "depreciation": "None", "totalRevenue": "1354200000", "costOfRevenue": "917200000", "interestIncome": "None", "incomeBeforeTax": "193000000", "interestExpense": "133700000", "operatingIncome": "336600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-133700000", "nonInterestIncome": "None", "operatingExpenses": "100400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6700000", "costofGoodsAndServicesSold": "917200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284900000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "2336600000", "inventory": "729400000", "commonStock": "7229000000", "currentDebt": "None", "investments": "None", "totalAssets": "30277100000", "longTermDebt": "10097100000", "shortTermDebt": "2807500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2337800000", "totalLiabilities": "20726400000", "otherCurrentAssets": "753400000", "totalCurrentAssets": "1835300000", "currentLongTermDebt": "2807500000", "longTermInvestments": "717200000", "shortTermInvestments": "None", "currentNetReceivables": "321100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28441800000", "currentAccountsPayable": "369800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22838800000", "shortLongTermDebtTotal": "12904600000", "totalShareholderEquity": "9534900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "540800000", "totalCurrentLiabilities": "3951600000", "otherNonCurrentLiabilities": "4452900000", "totalNonCurrentLiabilities": "16774800000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182200000", "profitLoss": "None", "dividendPayout": "140600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "352300000", "capitalExpenditures": "576500000", "changeInReceivables": "-87900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "461200000", "cashflowFromInvestment": "-810500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1354200000, "cost_of_revenue": 917200000, "gross_profit": 437000000, "research_and_development": null, "selling_general_admin": 4600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324900000, "depreciation_amortisation": 284900000, "ebitda": 609800000, "interest_expense": 133700000, "interest_income": null, "other_non_operating": null, "pretax_income": 193000000, "tax_provision": 10800000, "effective_tax_rate": null, "net_income": 179100000, "net_income_continuing_ops": 202000000, "net_income_to_common": 179100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31400000, "short_term_investments": null, "net_receivables": 321100000, "inventory": 729400000, "other_current_assets": null, "total_current_assets": 1835300000, "net_ppe": null, "goodwill": 2336600000, "intangible_assets": null, "goodwill_and_intangibles": 2336600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28441800000, "total_assets": 30277100000, "short_term_debt": 2807500000, "accounts_payable": 369800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3951600000, "long_term_debt": 10097100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16774800000, "total_liabilities": 20726400000, "total_debt": 12904600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2337800000, "total_equity": 9534900000, "shares_outstanding": 230500000, "operating_cash_flow": 352300000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 576500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -810500000, "dividends_paid": 140600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 461200000, "free_cash_flow": 928800000, "net_change_in_cash": 3000000 }, "raw_data": { "income": { "ebit": "324900000", "ebitda": "609800000", "netIncome": "179100000", "grossProfit": "437000000", "depreciation": "None", "totalRevenue": "1354200000", "costOfRevenue": "917200000", "interestIncome": "None", "incomeBeforeTax": "193000000", "interestExpense": "133700000", "operatingIncome": "336600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-133700000", "nonInterestIncome": "None", "operatingExpenses": "100400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6700000", "costofGoodsAndServicesSold": "917200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284900000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "2336600000", "inventory": "729400000", "commonStock": "7229000000", "currentDebt": "None", "investments": "None", "totalAssets": "30277100000", "longTermDebt": "10097100000", "shortTermDebt": "2807500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2337800000", "totalLiabilities": "20726400000", "otherCurrentAssets": "753400000", "totalCurrentAssets": "1835300000", "currentLongTermDebt": "2807500000", "longTermInvestments": "717200000", "shortTermInvestments": "None", "currentNetReceivables": "321100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28441800000", "currentAccountsPayable": "369800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22838800000", "shortLongTermDebtTotal": "12904600000", "totalShareholderEquity": "9534900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "540800000", "totalCurrentLiabilities": "3951600000", "otherNonCurrentLiabilities": "4452900000", "totalNonCurrentLiabilities": "16774800000", "cashAndShortTermInvestments": "31400000", "commonStockSharesOutstanding": "230500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182200000", "profitLoss": "None", "dividendPayout": "140600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "352300000", "capitalExpenditures": "576500000", "changeInReceivables": "-87900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "461200000", "cashflowFromInvestment": "-810500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284900000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }