{ "ticker": { "uuid": "9f050daf-c788-442a-b306-766f3cf293b8", "symbol": "SNEX", "name": "Stonex Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/9f050daf-c788-442a-b306-766f3cf293b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9f050daf-c788-442a-b306-766f3cf293b8/" }, "ticker_metadata": { "id": 8299, "uuid": "9f050daf-c788-442a-b306-766f3cf293b8", "symbol": "SNEX", "name": "Stonex Group Inc", "asset_type": "equity", "market_cap": 8884886000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "StoneX Group Inc. is a global financial services network connecting businesses, organizations, merchants and investors to the global market ecosystem. The company is headquartered in New York, New York.", "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": "9f050daf-c788-442a-b306-766f3cf293b8", "symbol": "SNEX", "name": "Stonex Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/9f050daf-c788-442a-b306-766f3cf293b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9f050daf-c788-442a-b306-766f3cf293b8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.72, "quality": 0.2, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 115.54, "market_cap": 9411487591.74, "pe_ratio": 20.3536, "earnings_yield": 0.0491, "ebitda_to_ev": 0.0545, "shareholder_yield": 0.0189, "roe": 0.1713, "piotroski_f_score": 4, "momentum_12_1": 1.1475, "volatility_252d": 0.4327 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:47.291977+00:00", "batch_id": "" }, "size": { "price_close": 115.54, "market_cap": 9411487591.74, "market_cap_usd": 9411487591.74, "enterprise_value": 45712087591.74, "shares_outstanding": 81456531, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.3536, "pb_ratio": 3.4866, "ptbv_ratio": 4.8128, "ps_ratio": 0.0618, "pcf_ratio": 1.1807, "pfcf_ratio": 1.17, "ev_ebitda": 18.3384, "ev_ebit": 18.9755, "ev_sales": 0.3001, "ev_fcf": 5.6825, "earnings_yield": 0.0491, "fcf_yield": 0.176, "price_to_sales": 0.0618, "price_to_book": 3.4866, "price_to_cashflow": 1.1807, "ebitda_to_ev": 0.0545, "sales_yield": 3.3327 }, "yield": { "dividend_yield": 0.0189, "buyback_yield": 0, "shareholder_yield": 0.0189, "debt_paydown_yield": null, "total_yield": 0.0189 }, "quality": { "gross_margin": 0.0233, "operating_margin": 0.0158, "net_margin": 0.003, "ebitda_margin": 0.0164, "fcf_margin": 0.0528, "roe": 0.1713, "roa": 0.0086, "roic": 0.0471, "roc_greenblatt": null, "asset_turnover": 2.8408, "cash_conversion": 17.3968, "accruals_ratio": -0.14, "sbc_to_revenue": 0.0004, "piotroski_f_score": 4, "altman_z_score": 3.105, "earnings_stability_5y": 0.4257, "revenue_stability_5y": 0.4984, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0661, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 18.867, "net_debt_to_ebitda": 14.5628, "debt_to_assets": 0.7165, "interest_coverage": 1.3359, "current_ratio": 0.8781, "quick_ratio": 0.8183, "net_debt": 36300600000, "local_beta": 0.0011, "volatility_252d": 0.4327, "volatility_60d": 1.0268, "max_drawdown_12m": -0.1951, "risk_adjusted_momentum": 2.6521 }, "growth": { "revenue_growth_1y": 0.2382, "revenue_growth_3y_cagr": 0.2609, "revenue_growth_5y_cagr": 0.1958, "eps_growth_1y": 0.5653, "eps_growth_3y_cagr": 0.1388, "eps_growth_5y_cagr": 0.1252, "fcf_growth_1y": null, "book_value_growth_1y": 0.3165, "revenue_growth": 0.2382, "earnings_growth": 0.5653 }, "momentum": { "price_return_1m": -0.0523, "price_return_3m": 0.6038, "price_return_6m": 0.8558, "price_return_9m": 0.6839, "price_return_12m": 1.0351, "price_return_12m_ex1m": 1.1475, "momentum_6m": 0.8558, "momentum_12m": 1.0351, "momentum_12_1": 1.1475, "distance_from_52w_high": -0.0523, "distance_from_52w_low": 1.0704, "relative_strength": 0.8772 }, "raw_ttm": { "revenue_ttm": 152344700000, "gross_profit_ttm": 3544500000, "ebit_ttm": 2409000000, "ebitda_ttm": 2492700000, "net_income_ttm": 462400000, "eps_diluted_ttm": 5.6766, "operating_cash_flow_ttm": 7971299999, "capital_expenditure_ttm": 72999999, "fcf_ttm": 8044299998, "dividends_paid_ttm": 178100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1803300000, "cash_and_equivalents": 2122600000, "total_current_assets": 15256400000, "total_current_liabilities": 17374500000, "net_ppe": null, "total_assets": 53626900000, "total_debt": 38423200000, "total_equity": 2699300000, "net_working_capital": 13133800000, "book_value_per_share": 33.1379, "retained_earnings": 2008100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1955500000, "tangible_book_per_share": 24.0067 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 54, "rank_pb": 68, "rank_ptbv": 67, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 73, "rank_ev_ebit": 67, "rank_earnings_yield": 54, "rank_fcf_yield": 20, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 24, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 96, "rank_fcf_margin": 79, "rank_piotroski": 76, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12 }, "composites": { "value_composite": 28, "quality_composite": 80, "momentum_composite": 7, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 78, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.3795, "os_score": 0.79, "value_percentile": 0.72, "quality_percentile": 0.2, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 6, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": true, "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": 2857, "ticker_id": 8299, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:47.291977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 115.54, "market_cap": 9411487591.74, "market_cap_usd": 9411487591.74, "enterprise_value": 45712087591.74, "shares_outstanding": 81456531, "fx_rate_to_usd": null, "pe_ratio": 20.35356313, "pb_ratio": 3.48664009, "ptbv_ratio": 4.81282925, "ps_ratio": 0.06177758, "pcf_ratio": 1.18067161, "pfcf_ratio": 1.16995731, "ev_ebitda": 18.33838312, "ev_ebit": 18.97554487, "ev_sales": 0.30005696, "ev_fcf": 5.68254386, "earnings_yield": 0.04913145, "fcf_yield": 0.17597752, "dividend_yield": 0.01892368, "buyback_yield": 0, "shareholder_yield": 0.01892368, "debt_paydown_yield": null, "total_yield": 0.01892368, "gross_margin": 0.02326632, "operating_margin": 0.01581282, "net_margin": 0.00303522, "ebitda_margin": 0.01636224, "fcf_margin": 0.05280328, "roe": 0.17130367, "roa": 0.00862254, "roic": 0.04707015, "roc_greenblatt": null, "asset_turnover": 2.84082615, "cash_conversion": 17.39684256, "accruals_ratio": -0.14002115, "sbc_to_revenue": 0.00036102, "debt_to_equity": 18.86696551, "net_debt_to_ebitda": 14.56276327, "debt_to_assets": 0.71649116, "interest_coverage": 1.33588421, "current_ratio": 0.87809146, "quick_ratio": 0.81830268, "net_debt": 36300600000, "revenue_growth_1y": 0.23822548, "revenue_growth_3y_cagr": 0.26089398, "revenue_growth_5y_cagr": 0.19580478, "eps_growth_1y": 0.56533514, "eps_growth_3y_cagr": 0.13884982, "eps_growth_5y_cagr": 0.1252026, "fcf_growth_1y": null, "book_value_growth_1y": 0.31645768, "piotroski_f_score": 4, "altman_z_score": 3.10497555, "earnings_stability_5y": 0.425661, "revenue_stability_5y": 0.498427, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0523294, "price_return_3m": 0.6038312, "price_return_6m": 0.85576614, "price_return_9m": 0.68393008, "price_return_12m": 1.03511158, "price_return_12m_ex1m": 1.14748834, "distance_from_52w_high": -0.0523294, "distance_from_52w_low": 1.07036073, "relative_strength": 0.87717052, "local_beta": 0.0011, "volatility_252d": 0.432674, "volatility_60d": 1.026773, "max_drawdown_12m": -0.19507228, "revenue_ttm": 152344700000, "gross_profit_ttm": 3544500000, "ebit_ttm": 2409000000, "ebitda_ttm": 2492700000, "net_income_ttm": 462400000, "eps_diluted_ttm": 5.67664734, "operating_cash_flow_ttm": 7971299999, "capital_expenditure_ttm": 72999999, "fcf_ttm": 8044299998, "dividends_paid_ttm": 178100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1803300000, "cash_and_equivalents": 2122600000, "total_current_assets": 15256400000, "total_current_liabilities": 17374500000, "net_ppe": null, "total_assets": 53626900000, "total_debt": 38423200000, "total_equity": 2699300000, "net_working_capital": 13133800000, "book_value_per_share": 33.1379199, "retained_earnings": 2008100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1955500000, "tangible_book_per_share": 24.00666927, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 54, "rank_pb": 68, "rank_ptbv": 67, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 73, "rank_ev_ebit": 67, "rank_earnings_yield": 54, "rank_fcf_yield": 20, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 24, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 96, "rank_fcf_margin": 79, "rank_piotroski": 76, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12, "value_composite": 28, "quality_composite": 80, "momentum_composite": 7, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 78, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 6, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 115.54, "os": 0.79, "value": 0.72, "quality": 0.2, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 20.3536, "earnings_yield": 0.0491, "shareholder_yield": 0.0189, "roe": 0.1713, "momentum_12_1": 1.1475, "complete_fields": { "id": 2857, "ticker_id": 8299, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:47.291977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 115.54, "market_cap": 9411487591.74, "market_cap_usd": 9411487591.74, "enterprise_value": 45712087591.74, "shares_outstanding": 81456531, "fx_rate_to_usd": null, "pe_ratio": 20.35356313, "pb_ratio": 3.48664009, "ptbv_ratio": 4.81282925, "ps_ratio": 0.06177758, "pcf_ratio": 1.18067161, "pfcf_ratio": 1.16995731, "ev_ebitda": 18.33838312, "ev_ebit": 18.97554487, "ev_sales": 0.30005696, "ev_fcf": 5.68254386, "earnings_yield": 0.04913145, "fcf_yield": 0.17597752, "dividend_yield": 0.01892368, "buyback_yield": 0, "shareholder_yield": 0.01892368, "debt_paydown_yield": null, "total_yield": 0.01892368, "gross_margin": 0.02326632, "operating_margin": 0.01581282, "net_margin": 0.00303522, "ebitda_margin": 0.01636224, "fcf_margin": 0.05280328, "roe": 0.17130367, "roa": 0.00862254, "roic": 0.04707015, "roc_greenblatt": null, "asset_turnover": 2.84082615, "cash_conversion": 17.39684256, "accruals_ratio": -0.14002115, "sbc_to_revenue": 0.00036102, "debt_to_equity": 18.86696551, "net_debt_to_ebitda": 14.56276327, "debt_to_assets": 0.71649116, "interest_coverage": 1.33588421, "current_ratio": 0.87809146, "quick_ratio": 0.81830268, "net_debt": 36300600000, "revenue_growth_1y": 0.23822548, "revenue_growth_3y_cagr": 0.26089398, "revenue_growth_5y_cagr": 0.19580478, "eps_growth_1y": 0.56533514, "eps_growth_3y_cagr": 0.13884982, "eps_growth_5y_cagr": 0.1252026, "fcf_growth_1y": null, "book_value_growth_1y": 0.31645768, "piotroski_f_score": 4, "altman_z_score": 3.10497555, "earnings_stability_5y": 0.425661, "revenue_stability_5y": 0.498427, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0523294, "price_return_3m": 0.6038312, "price_return_6m": 0.85576614, "price_return_9m": 0.68393008, "price_return_12m": 1.03511158, "price_return_12m_ex1m": 1.14748834, "distance_from_52w_high": -0.0523294, "distance_from_52w_low": 1.07036073, "relative_strength": 0.87717052, "local_beta": 0.0011, "volatility_252d": 0.432674, "volatility_60d": 1.026773, "max_drawdown_12m": -0.19507228, "revenue_ttm": 152344700000, "gross_profit_ttm": 3544500000, "ebit_ttm": 2409000000, "ebitda_ttm": 2492700000, "net_income_ttm": 462400000, "eps_diluted_ttm": 5.67664734, "operating_cash_flow_ttm": 7971299999, "capital_expenditure_ttm": 72999999, "fcf_ttm": 8044299998, "dividends_paid_ttm": 178100000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1803300000, "cash_and_equivalents": 2122600000, "total_current_assets": 15256400000, "total_current_liabilities": 17374500000, "net_ppe": null, "total_assets": 53626900000, "total_debt": 38423200000, "total_equity": 2699300000, "net_working_capital": 13133800000, "book_value_per_share": 33.1379199, "retained_earnings": 2008100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1955500000, "tangible_book_per_share": 24.00666927, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 54, "rank_pb": 68, "rank_ptbv": 67, "rank_ps": 2, "rank_pcf": 4, "rank_ev_ebitda": 73, "rank_ev_ebit": 67, "rank_earnings_yield": 54, "rank_fcf_yield": 20, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 24, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 96, "rank_fcf_margin": 79, "rank_piotroski": 76, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 44, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 12, "value_composite": 28, "quality_composite": 80, "momentum_composite": 7, "growth_composite": 7, "yield_composite": 25, "svqf_composite": 78, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 6, "tiny_titans_rank": null, "all_cap_buyback_rank": 89, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 132378200000, "cost_of_revenue": 129795400000, "gross_profit": 2582800000, "ebit": 1889300000, "ebitda": 1988300000, "pretax_income": 408800000, "tax_provision": 102900000, "net_income": 305900000, "net_income_to_common": 305900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1605800000, "total_current_assets": 35133100000, "total_assets": 45268000000, "short_term_debt": 782000000, "long_term_debt": 17524900000, "total_debt": 18306900000, "total_liabilities": 42890600000, "total_equity": 2377400000, "shares_outstanding": 75186753, "goodwill_and_intangibles": 736200000 }, "cash_flow": { "operating_cash_flow": 4388300000, "capital_expenditure": 65400000, "free_cash_flow": 4453700000, "dividends_paid": 178100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173107, "ticker_id": 8299, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1889300000", "ebitda": "1988300000", "netIncome": "305900000", "grossProfit": "2582800000", "depreciation": "None", "totalRevenue": "132378200000", "costOfRevenue": "129795400000", "interestIncome": "None", "incomeBeforeTax": "408800000", "interestExpense": "1480500000", "operatingIncome": "2052800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "102900000", "reportedCurrency": "USD", "netInterestIncome": "-1480500000", "nonInterestIncome": "None", "operatingExpenses": "530000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129795400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "319700000", "netIncomeFromContinuingOperations": "305900000" }, "balance": { "goodwill": "298300000", "inventory": "917500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "45268000000", "longTermDebt": "17524900000", "shortTermDebt": "782000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "437900000", "reportedCurrency": "USD", "retainedEarnings": "1694800000", "totalLiabilities": "42890600000", "otherCurrentAssets": "18339500000", "totalCurrentAssets": "35133100000", "currentLongTermDebt": "782000000", "longTermInvestments": "8404500000", "shortTermInvestments": "None", "currentNetReceivables": "14270300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134900000", "currentAccountsPayable": "20633200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18518600000", "totalShareholderEquity": "2377400000", "capitalLeaseObligations": "211700000", "otherCurrentLiabilities": "963400000", "totalCurrentLiabilities": "22401400000", "otherNonCurrentLiabilities": "2357400000", "totalNonCurrentLiabilities": "20489200000", "cashAndShortTermInvestments": "1605800000", "commonStockSharesOutstanding": "75186753", "intangibleAssetsExcludingGoodwill": "437900000", "cashAndCashEquivalentsAtCarryingValue": "1605800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305900000", "profitLoss": "None", "dividendPayout": "178100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-231200000", "operatingCashflow": "4388300000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914800000", "cashflowFromInvestment": "-465500000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132378200000, "cost_of_revenue": 129795400000, "gross_profit": 2582800000, "research_and_development": null, "selling_general_admin": 319700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1889300000, "depreciation_amortisation": 99000000, "ebitda": 1988300000, "interest_expense": 1480500000, "interest_income": null, "other_non_operating": null, "pretax_income": 408800000, "tax_provision": 102900000, "effective_tax_rate": null, "net_income": 305900000, "net_income_continuing_ops": 305900000, "net_income_to_common": 305900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1605800000, "short_term_investments": null, "net_receivables": 14270300000, "inventory": 917500000, "other_current_assets": null, "total_current_assets": 35133100000, "net_ppe": null, "goodwill": 298300000, "intangible_assets": 437900000, "goodwill_and_intangibles": 736200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10134900000, "total_assets": 45268000000, "short_term_debt": 782000000, "accounts_payable": 20633200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22401400000, "long_term_debt": 17524900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20489200000, "total_liabilities": 42890600000, "total_debt": 18306900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1694800000, "total_equity": 2377400000, "shares_outstanding": 75186753, "operating_cash_flow": 4388300000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465500000, "dividends_paid": 178100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 914800000, "free_cash_flow": 4453700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1889300000", "ebitda": "1988300000", "netIncome": "305900000", "grossProfit": "2582800000", "depreciation": "None", "totalRevenue": "132378200000", "costOfRevenue": "129795400000", "interestIncome": "None", "incomeBeforeTax": "408800000", "interestExpense": "1480500000", "operatingIncome": "2052800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "102900000", "reportedCurrency": "USD", "netInterestIncome": "-1480500000", "nonInterestIncome": "None", "operatingExpenses": "530000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129795400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "319700000", "netIncomeFromContinuingOperations": "305900000" }, "balance": { "goodwill": "298300000", "inventory": "917500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "45268000000", "longTermDebt": "17524900000", "shortTermDebt": "782000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "437900000", "reportedCurrency": "USD", "retainedEarnings": "1694800000", "totalLiabilities": "42890600000", "otherCurrentAssets": "18339500000", "totalCurrentAssets": "35133100000", "currentLongTermDebt": "782000000", "longTermInvestments": "8404500000", "shortTermInvestments": "None", "currentNetReceivables": "14270300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134900000", "currentAccountsPayable": "20633200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18518600000", "totalShareholderEquity": "2377400000", "capitalLeaseObligations": "211700000", "otherCurrentLiabilities": "963400000", "totalCurrentLiabilities": "22401400000", "otherNonCurrentLiabilities": "2357400000", "totalNonCurrentLiabilities": "20489200000", "cashAndShortTermInvestments": "1605800000", "commonStockSharesOutstanding": "75186753", "intangibleAssetsExcludingGoodwill": "437900000", "cashAndCashEquivalentsAtCarryingValue": "1605800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305900000", "profitLoss": "None", "dividendPayout": "178100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-231200000", "operatingCashflow": "4388300000", "capitalExpenditures": "65400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "914800000", "cashflowFromInvestment": "-465500000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 99887800000, "cost_of_revenue": 97879500000, "gross_profit": 2008300000, "ebit": 1537600000, "ebitda": 1612200000, "pretax_income": 354100000, "tax_provision": 93300000, "net_income": 260800000, "net_income_to_common": 260800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1269000000, "total_current_assets": 19970700000, "total_assets": 27466300000, "short_term_debt": 338800000, "long_term_debt": 10781300000, "total_debt": 11120100000, "total_liabilities": 25757200000, "total_equity": 1709100000, "shares_outstanding": 71156315, "goodwill_and_intangibles": 80600000 }, "cash_flow": { "operating_cash_flow": 506900000, "capital_expenditure": 65200000, "free_cash_flow": 572100000, "dividends_paid": 48100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173112, "ticker_id": 8299, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1537600000", "ebitda": "1612200000", "netIncome": "260800000", "grossProfit": "2008300000", "depreciation": "None", "totalRevenue": "99887800000", "costOfRevenue": "97879500000", "interestIncome": "None", "incomeBeforeTax": "354100000", "interestExpense": "1183500000", "operatingIncome": "1767200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "93300000", "reportedCurrency": "USD", "netInterestIncome": "-1183500000", "nonInterestIncome": "None", "operatingExpenses": "241100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97879500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74600000", "sellingGeneralAndAdministrative": "148400000", "netIncomeFromContinuingOperations": "260800000" }, "balance": { "goodwill": "61000000", "inventory": "681100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "27466300000", "longTermDebt": "10781300000", "shortTermDebt": "338800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19600000", "reportedCurrency": "USD", "retainedEarnings": "1388900000", "totalLiabilities": "25757200000", "otherCurrentAssets": "9705000000", "totalCurrentAssets": "19970700000", "currentLongTermDebt": "338800000", "longTermInvestments": "6529400000", "shortTermInvestments": "None", "currentNetReceivables": "8315600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495600000", "currentAccountsPayable": "10868000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11316000000", "totalShareholderEquity": "1709100000", "capitalLeaseObligations": "195900000", "otherCurrentLiabilities": "734200000", "totalCurrentLiabilities": "11959100000", "otherNonCurrentLiabilities": "2547300000", "totalNonCurrentLiabilities": "13798100000", "cashAndShortTermInvestments": "1269000000", "commonStockSharesOutstanding": "71156315", "intangibleAssetsExcludingGoodwill": "19600000", "cashAndCashEquivalentsAtCarryingValue": "1269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260800000", "profitLoss": "None", "dividendPayout": "48100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-144100000", "operatingCashflow": "506900000", "capitalExpenditures": "65200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188000000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "37200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99887800000, "cost_of_revenue": 97879500000, "gross_profit": 2008300000, "research_and_development": null, "selling_general_admin": 148400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1537600000, "depreciation_amortisation": 74600000, "ebitda": 1612200000, "interest_expense": 1183500000, "interest_income": null, "other_non_operating": null, "pretax_income": 354100000, "tax_provision": 93300000, "effective_tax_rate": null, "net_income": 260800000, "net_income_continuing_ops": 260800000, "net_income_to_common": 260800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1269000000, "short_term_investments": null, "net_receivables": 8315600000, "inventory": 681100000, "other_current_assets": null, "total_current_assets": 19970700000, "net_ppe": null, "goodwill": 61000000, "intangible_assets": 19600000, "goodwill_and_intangibles": 80600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7495600000, "total_assets": 27466300000, "short_term_debt": 338800000, "accounts_payable": 10868000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11959100000, "long_term_debt": 10781300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13798100000, "total_liabilities": 25757200000, "total_debt": 11120100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1388900000, "total_equity": 1709100000, "shares_outstanding": 71156315, "operating_cash_flow": 506900000, "stock_based_compensation": 37200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63700000, "dividends_paid": 48100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188000000, "free_cash_flow": 572100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1537600000", "ebitda": "1612200000", "netIncome": "260800000", "grossProfit": "2008300000", "depreciation": "None", "totalRevenue": "99887800000", "costOfRevenue": "97879500000", "interestIncome": "None", "incomeBeforeTax": "354100000", "interestExpense": "1183500000", "operatingIncome": "1767200000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "93300000", "reportedCurrency": "USD", "netInterestIncome": "-1183500000", "nonInterestIncome": "None", "operatingExpenses": "241100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97879500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74600000", "sellingGeneralAndAdministrative": "148400000", "netIncomeFromContinuingOperations": "260800000" }, "balance": { "goodwill": "61000000", "inventory": "681100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "27466300000", "longTermDebt": "10781300000", "shortTermDebt": "338800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19600000", "reportedCurrency": "USD", "retainedEarnings": "1388900000", "totalLiabilities": "25757200000", "otherCurrentAssets": "9705000000", "totalCurrentAssets": "19970700000", "currentLongTermDebt": "338800000", "longTermInvestments": "6529400000", "shortTermInvestments": "None", "currentNetReceivables": "8315600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495600000", "currentAccountsPayable": "10868000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11316000000", "totalShareholderEquity": "1709100000", "capitalLeaseObligations": "195900000", "otherCurrentLiabilities": "734200000", "totalCurrentLiabilities": "11959100000", "otherNonCurrentLiabilities": "2547300000", "totalNonCurrentLiabilities": "13798100000", "cashAndShortTermInvestments": "1269000000", "commonStockSharesOutstanding": "71156315", "intangibleAssetsExcludingGoodwill": "19600000", "cashAndCashEquivalentsAtCarryingValue": "1269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260800000", "profitLoss": "None", "dividendPayout": "48100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-144100000", "operatingCashflow": "506900000", "capitalExpenditures": "65200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188000000", "cashflowFromInvestment": "-63700000", "stockBasedCompensation": "37200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 60856100000, "cost_of_revenue": 59244000000, "gross_profit": 1612100000, "ebit": 1182700000, "ebitda": 1247700000, "pretax_income": 323000000, "tax_provision": 84500000, "net_income": 238500000, "net_income_to_common": 238500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108300000, "total_current_assets": 16337700000, "total_assets": 21938700000, "short_term_debt": 341000000, "long_term_debt": 5986000000, "total_debt": 6327000000, "total_liabilities": 20559600000, "total_equity": 1379100000, "shares_outstanding": 69590272, "goodwill_and_intangibles": 82400000 }, "cash_flow": { "operating_cash_flow": 160800000, "capital_expenditure": 17900000, "free_cash_flow": 178700000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173117, "ticker_id": 8299, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1182700000", "ebitda": "1247700000", "netIncome": "238500000", "grossProfit": "1612100000", "depreciation": "None", "totalRevenue": "60856100000", "costOfRevenue": "59244000000", "interestIncome": "None", "incomeBeforeTax": "323000000", "interestExpense": "859700000", "operatingIncome": "1621000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "84500000", "reportedCurrency": "USD", "netInterestIncome": "-802200000", "nonInterestIncome": "None", "operatingExpenses": "-8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59244000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "238500000" }, "balance": { "goodwill": "59300000", "inventory": "537300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "21938700000", "longTermDebt": "5986000000", "shortTermDebt": "341000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23100000", "reportedCurrency": "USD", "retainedEarnings": "1128100000", "totalLiabilities": "20559600000", "otherCurrentAssets": "6534900000", "totalCurrentAssets": "16337700000", "currentLongTermDebt": "341000000", "longTermInvestments": "8024300000", "shortTermInvestments": "2979500000", "currentNetReceivables": "8157200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5601000000", "currentAccountsPayable": "10509000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6476300000", "totalShareholderEquity": "1379100000", "capitalLeaseObligations": "149300000", "otherCurrentLiabilities": "442400000", "totalCurrentLiabilities": "11330600000", "otherNonCurrentLiabilities": "3085600000", "totalNonCurrentLiabilities": "9229000000", "cashAndShortTermInvestments": "1108300000", "commonStockSharesOutstanding": "69590272", "intangibleAssetsExcludingGoodwill": "23100000", "cashAndCashEquivalentsAtCarryingValue": "1108300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "142000000", "operatingCashflow": "160800000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106900000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "26200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1152000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60856100000, "cost_of_revenue": 59244000000, "gross_profit": 1612100000, "research_and_development": 42000000, "selling_general_admin": 130000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1182700000, "depreciation_amortisation": 65000000, "ebitda": 1247700000, "interest_expense": 859700000, "interest_income": null, "other_non_operating": null, "pretax_income": 323000000, "tax_provision": 84500000, "effective_tax_rate": null, "net_income": 238500000, "net_income_continuing_ops": 238500000, "net_income_to_common": 238500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108300000, "short_term_investments": 2979500000, "net_receivables": 8157200000, "inventory": 537300000, "other_current_assets": null, "total_current_assets": 16337700000, "net_ppe": null, "goodwill": 59300000, "intangible_assets": 23100000, "goodwill_and_intangibles": 82400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5601000000, "total_assets": 21938700000, "short_term_debt": 341000000, "accounts_payable": 10509000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11330600000, "long_term_debt": 5986000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9229000000, "total_liabilities": 20559600000, "total_debt": 6327000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1128100000, "total_equity": 1379100000, "shares_outstanding": 69590272, "operating_cash_flow": 160800000, "stock_based_compensation": 26200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106900000, "free_cash_flow": 178700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1182700000", "ebitda": "1247700000", "netIncome": "238500000", "grossProfit": "1612100000", "depreciation": "None", "totalRevenue": "60856100000", "costOfRevenue": "59244000000", "interestIncome": "None", "incomeBeforeTax": "323000000", "interestExpense": "859700000", "operatingIncome": "1621000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "84500000", "reportedCurrency": "USD", "netInterestIncome": "-802200000", "nonInterestIncome": "None", "operatingExpenses": "-8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59244000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "238500000" }, "balance": { "goodwill": "59300000", "inventory": "537300000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "21938700000", "longTermDebt": "5986000000", "shortTermDebt": "341000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23100000", "reportedCurrency": "USD", "retainedEarnings": "1128100000", "totalLiabilities": "20559600000", "otherCurrentAssets": "6534900000", "totalCurrentAssets": "16337700000", "currentLongTermDebt": "341000000", "longTermInvestments": "8024300000", "shortTermInvestments": "2979500000", "currentNetReceivables": "8157200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5601000000", "currentAccountsPayable": "10509000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6476300000", "totalShareholderEquity": "1379100000", "capitalLeaseObligations": "149300000", "otherCurrentLiabilities": "442400000", "totalCurrentLiabilities": "11330600000", "otherNonCurrentLiabilities": "3085600000", "totalNonCurrentLiabilities": "9229000000", "cashAndShortTermInvestments": "1108300000", "commonStockSharesOutstanding": "69590272", "intangibleAssetsExcludingGoodwill": "23100000", "cashAndCashEquivalentsAtCarryingValue": "1108300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149100000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "142000000", "operatingCashflow": "160800000", "capitalExpenditures": "17900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106900000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "26200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1152000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 66036000000, "cost_of_revenue": 65174700000, "gross_profit": 861300000, "ebit": 457400000, "ebitda": 517700000, "pretax_income": 277200000, "tax_provision": 70100000, "net_income": 207100000, "net_income_to_common": 207100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108500000, "total_current_assets": 15201700000, "total_assets": 19859600000, "short_term_debt": 485100000, "long_term_debt": 5209300000, "total_debt": 5694400000, "total_liabilities": 18789500000, "total_equity": 1070100000, "shares_outstanding": 67727947, "goodwill_and_intangibles": 86200000 }, "cash_flow": { "operating_cash_flow": -229500000, "capital_expenditure": 49500000, "free_cash_flow": -180000000, "dividends_paid": 9600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173122, "ticker_id": 8299, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "457400000", "ebitda": "517700000", "netIncome": "207100000", "grossProfit": "861300000", "depreciation": "None", "totalRevenue": "66036000000", "costOfRevenue": "65174700000", "interestIncome": "None", "incomeBeforeTax": "277200000", "interestExpense": "180200000", "operatingIncome": "1475900000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "70100000", "reportedCurrency": "USD", "netInterestIncome": "-135500000", "nonInterestIncome": "None", "operatingExpenses": "-614600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65174700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60300000", "sellingGeneralAndAdministrative": "120900000", "netIncomeFromContinuingOperations": "207100000" }, "balance": { "goodwill": "58200000", "inventory": "513500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19859600000", "longTermDebt": "5209300000", "shortTermDebt": "485100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "28000000", "reportedCurrency": "USD", "retainedEarnings": "889600000", "totalLiabilities": "18789500000", "otherCurrentAssets": "6149000000", "totalCurrentAssets": "15201700000", "currentLongTermDebt": "3680700000", "longTermInvestments": "5377100000", "shortTermInvestments": "76000000", "currentNetReceivables": "7430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4657900000", "currentAccountsPayable": "10291600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234700000", "shortLongTermDebtTotal": "5352300000", "totalShareholderEquity": "1070100000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "659800000", "totalCurrentLiabilities": "11452700000", "otherNonCurrentLiabilities": "2469600000", "totalNonCurrentLiabilities": "7336800000", "cashAndShortTermInvestments": "1108500000", "commonStockSharesOutstanding": "67727947", "intangibleAssetsExcludingGoodwill": "28000000", "cashAndCashEquivalentsAtCarryingValue": "1108500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355000000", "profitLoss": "None", "dividendPayout": "9600000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-67200000", "operatingCashflow": "-229500000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65800000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66036000000, "cost_of_revenue": 65174700000, "gross_profit": 861300000, "research_and_development": 35000000, "selling_general_admin": 120900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 457400000, "depreciation_amortisation": 60300000, "ebitda": 517700000, "interest_expense": 180200000, "interest_income": null, "other_non_operating": null, "pretax_income": 277200000, "tax_provision": 70100000, "effective_tax_rate": null, "net_income": 207100000, "net_income_continuing_ops": 207100000, "net_income_to_common": 207100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108500000, "short_term_investments": 76000000, "net_receivables": 7430700000, "inventory": 513500000, "other_current_assets": null, "total_current_assets": 15201700000, "net_ppe": null, "goodwill": 58200000, "intangible_assets": 28000000, "goodwill_and_intangibles": 86200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4657900000, "total_assets": 19859600000, "short_term_debt": 485100000, "accounts_payable": 10291600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11452700000, "long_term_debt": 5209300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7336800000, "total_liabilities": 18789500000, "total_debt": 5694400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 889600000, "total_equity": 1070100000, "shares_outstanding": 67727947, "operating_cash_flow": -229500000, "stock_based_compensation": 17800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49500000, "dividends_paid": 9600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65800000, "free_cash_flow": -180000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "457400000", "ebitda": "517700000", "netIncome": "207100000", "grossProfit": "861300000", "depreciation": "None", "totalRevenue": "66036000000", "costOfRevenue": "65174700000", "interestIncome": "None", "incomeBeforeTax": "277200000", "interestExpense": "180200000", "operatingIncome": "1475900000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "70100000", "reportedCurrency": "USD", "netInterestIncome": "-135500000", "nonInterestIncome": "None", "operatingExpenses": "-614600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65174700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60300000", "sellingGeneralAndAdministrative": "120900000", "netIncomeFromContinuingOperations": "207100000" }, "balance": { "goodwill": "58200000", "inventory": "513500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "19859600000", "longTermDebt": "5209300000", "shortTermDebt": "485100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "28000000", "reportedCurrency": "USD", "retainedEarnings": "889600000", "totalLiabilities": "18789500000", "otherCurrentAssets": "6149000000", "totalCurrentAssets": "15201700000", "currentLongTermDebt": "3680700000", "longTermInvestments": "5377100000", "shortTermInvestments": "76000000", "currentNetReceivables": "7430700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4657900000", "currentAccountsPayable": "10291600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "234700000", "shortLongTermDebtTotal": "5352300000", "totalShareholderEquity": "1070100000", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "659800000", "totalCurrentLiabilities": "11452700000", "otherNonCurrentLiabilities": "2469600000", "totalNonCurrentLiabilities": "7336800000", "cashAndShortTermInvestments": "1108500000", "commonStockSharesOutstanding": "67727947", "intangibleAssetsExcludingGoodwill": "28000000", "cashAndCashEquivalentsAtCarryingValue": "1108500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "355000000", "profitLoss": "None", "dividendPayout": "9600000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-67200000", "operatingCashflow": "-229500000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65800000", "cashflowFromInvestment": "-49500000", "stockBasedCompensation": "17800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-547000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 42534200000, "cost_of_revenue": 41972400000, "gross_profit": 561800000, "ebit": 245000000, "ebitda": 293700000, "pretax_income": 154100000, "tax_provision": 37800000, "net_income": 116300000, "net_income_to_common": 116300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 612000000, "total_current_assets": 2439000000, "total_assets": 3309000000, "short_term_debt": 248600000, "long_term_debt": 507000000, "total_debt": 755600000, "total_liabilities": 2428000000, "total_equity": 881000000, "shares_outstanding": 29517250, "goodwill_and_intangibles": 355000000 }, "cash_flow": { "operating_cash_flow": 2122700000, "capital_expenditure": 62100000, "free_cash_flow": 2184800000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173127, "ticker_id": 8299, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245000000", "ebitda": "293700000", "netIncome": "116300000", "grossProfit": "561800000", "depreciation": "None", "totalRevenue": "42534200000", "costOfRevenue": "41972400000", "interestIncome": "None", "incomeBeforeTax": "154100000", "interestExpense": "90900000", "operatingIncome": "1150000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "37800000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "-588200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41972400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48700000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "116300000" }, "balance": { "goodwill": "294000000", "inventory": "447500000", "commonStock": "808000000", "currentDebt": "None", "investments": "None", "totalAssets": "3309000000", "longTermDebt": "507000000", "shortTermDebt": "248600000", "treasuryStock": "-69300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "74000000", "totalLiabilities": "2428000000", "otherCurrentAssets": "-1489200000", "totalCurrentAssets": "2439000000", "currentLongTermDebt": "248600000", "longTermInvestments": "4354600000", "shortTermInvestments": "135000000", "currentNetReceivables": "2733700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589000000", "currentAccountsPayable": "86000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93300000", "shortLongTermDebtTotal": "755600000", "totalShareholderEquity": "881000000", "capitalLeaseObligations": "146600000", "otherCurrentLiabilities": "1653000000", "totalCurrentLiabilities": "1739000000", "otherNonCurrentLiabilities": "6258700000", "totalNonCurrentLiabilities": "495000000", "cashAndShortTermInvestments": "612000000", "commonStockSharesOutstanding": "29517250", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "612000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116300000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-166400000", "operatingCashflow": "2122700000", "capitalExpenditures": "62100000", "changeInReceivables": "-204700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35600000", "cashflowFromInvestment": "-59800000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2027300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42534200000, "cost_of_revenue": 41972400000, "gross_profit": 561800000, "research_and_development": 33000000, "selling_general_admin": 98500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245000000, "depreciation_amortisation": 48700000, "ebitda": 293700000, "interest_expense": 90900000, "interest_income": null, "other_non_operating": null, "pretax_income": 154100000, "tax_provision": 37800000, "effective_tax_rate": null, "net_income": 116300000, "net_income_continuing_ops": 116300000, "net_income_to_common": 116300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 612000000, "short_term_investments": 135000000, "net_receivables": 2733700000, "inventory": 447500000, "other_current_assets": null, "total_current_assets": 2439000000, "net_ppe": null, "goodwill": 294000000, "intangible_assets": 61000000, "goodwill_and_intangibles": 355000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 589000000, "total_assets": 3309000000, "short_term_debt": 248600000, "accounts_payable": 86000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1739000000, "long_term_debt": 507000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495000000, "total_liabilities": 2428000000, "total_debt": 755600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74000000, "total_equity": 881000000, "shares_outstanding": 29517250, "operating_cash_flow": 2122700000, "stock_based_compensation": 13900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59800000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35600000, "free_cash_flow": 2184800000, "net_change_in_cash": 2027300000 }, "raw_data": { "income": { "ebit": "245000000", "ebitda": "293700000", "netIncome": "116300000", "grossProfit": "561800000", "depreciation": "None", "totalRevenue": "42534200000", "costOfRevenue": "41972400000", "interestIncome": "None", "incomeBeforeTax": "154100000", "interestExpense": "90900000", "operatingIncome": "1150000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "37800000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "-588200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41972400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48700000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "116300000" }, "balance": { "goodwill": "294000000", "inventory": "447500000", "commonStock": "808000000", "currentDebt": "None", "investments": "None", "totalAssets": "3309000000", "longTermDebt": "507000000", "shortTermDebt": "248600000", "treasuryStock": "-69300000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "74000000", "totalLiabilities": "2428000000", "otherCurrentAssets": "-1489200000", "totalCurrentAssets": "2439000000", "currentLongTermDebt": "248600000", "longTermInvestments": "4354600000", "shortTermInvestments": "135000000", "currentNetReceivables": "2733700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "589000000", "currentAccountsPayable": "86000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93300000", "shortLongTermDebtTotal": "755600000", "totalShareholderEquity": "881000000", "capitalLeaseObligations": "146600000", "otherCurrentLiabilities": "1653000000", "totalCurrentLiabilities": "1739000000", "otherNonCurrentLiabilities": "6258700000", "totalNonCurrentLiabilities": "495000000", "cashAndShortTermInvestments": "612000000", "commonStockSharesOutstanding": "29517250", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "612000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116300000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-166400000", "operatingCashflow": "2122700000", "capitalExpenditures": "62100000", "changeInReceivables": "-204700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35600000", "cashflowFromInvestment": "-59800000", "stockBasedCompensation": "13900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2027300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 54139600000, "cost_of_revenue": 53687700000, "gross_profit": 451900000, "ebit": 310700000, "ebitda": 340300000, "pretax_income": 206700000, "tax_provision": 37100000, "net_income": 169600000, "net_income_to_common": 169600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 952600000, "total_current_assets": 10349700000, "total_assets": 13474900000, "short_term_debt": 268100000, "long_term_debt": 5381000000, "total_debt": 5649100000, "total_liabilities": 12707400000, "total_equity": 767500000, "shares_outstanding": 43156077, "goodwill_and_intangibles": 109500000 }, "cash_flow": { "operating_cash_flow": 1950600000, "capital_expenditure": 16600000, "free_cash_flow": 1967200000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173132, "ticker_id": 8299, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310700000", "ebitda": "340300000", "netIncome": "169600000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "54139600000", "costOfRevenue": "53687700000", "interestIncome": "None", "incomeBeforeTax": "206700000", "interestExpense": "104000000", "operatingIncome": "868000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-23600000", "nonInterestIncome": "None", "operatingExpenses": "-416100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53687700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "70100000", "netIncomeFromContinuingOperations": "169600000" }, "balance": { "goodwill": "54700000", "inventory": "281100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "13474900000", "longTermDebt": "5381000000", "shortTermDebt": "268100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "572400000", "totalLiabilities": "12707400000", "otherCurrentAssets": "8686300000", "totalCurrentAssets": "10349700000", "currentLongTermDebt": "268100000", "longTermInvestments": "5863900000", "shortTermInvestments": "57000000", "currentNetReceivables": "429700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125200000", "currentAccountsPayable": "5961600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163600000", "shortLongTermDebtTotal": "5499700000", "totalShareholderEquity": "767500000", "capitalLeaseObligations": "118700000", "otherCurrentLiabilities": "537500000", "totalCurrentLiabilities": "6789800000", "otherNonCurrentLiabilities": "686000000", "totalNonCurrentLiabilities": "5917600000", "cashAndShortTermInvestments": "952600000", "commonStockSharesOutstanding": "43156077", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "952600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169600000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-51800000", "operatingCashflow": "1950600000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312300000", "cashflowFromInvestment": "-241600000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54139600000, "cost_of_revenue": 53687700000, "gross_profit": 451900000, "research_and_development": 31000000, "selling_general_admin": 70100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310700000, "depreciation_amortisation": 29600000, "ebitda": 340300000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": 206700000, "tax_provision": 37100000, "effective_tax_rate": null, "net_income": 169600000, "net_income_continuing_ops": 169600000, "net_income_to_common": 169600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 952600000, "short_term_investments": 57000000, "net_receivables": 429700000, "inventory": 281100000, "other_current_assets": null, "total_current_assets": 10349700000, "net_ppe": null, "goodwill": 54700000, "intangible_assets": 54800000, "goodwill_and_intangibles": 109500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3125200000, "total_assets": 13474900000, "short_term_debt": 268100000, "accounts_payable": 5961600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6789800000, "long_term_debt": 5381000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5917600000, "total_liabilities": 12707400000, "total_debt": 5649100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 572400000, "total_equity": 767500000, "shares_outstanding": 43156077, "operating_cash_flow": 1950600000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241600000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 312300000, "free_cash_flow": 1967200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "310700000", "ebitda": "340300000", "netIncome": "169600000", "grossProfit": "451900000", "depreciation": "None", "totalRevenue": "54139600000", "costOfRevenue": "53687700000", "interestIncome": "None", "incomeBeforeTax": "206700000", "interestExpense": "104000000", "operatingIncome": "868000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "37100000", "reportedCurrency": "USD", "netInterestIncome": "-23600000", "nonInterestIncome": "None", "operatingExpenses": "-416100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53687700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29600000", "sellingGeneralAndAdministrative": "70100000", "netIncomeFromContinuingOperations": "169600000" }, "balance": { "goodwill": "54700000", "inventory": "281100000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "13474900000", "longTermDebt": "5381000000", "shortTermDebt": "268100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "572400000", "totalLiabilities": "12707400000", "otherCurrentAssets": "8686300000", "totalCurrentAssets": "10349700000", "currentLongTermDebt": "268100000", "longTermInvestments": "5863900000", "shortTermInvestments": "57000000", "currentNetReceivables": "429700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125200000", "currentAccountsPayable": "5961600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "163600000", "shortLongTermDebtTotal": "5499700000", "totalShareholderEquity": "767500000", "capitalLeaseObligations": "118700000", "otherCurrentLiabilities": "537500000", "totalCurrentLiabilities": "6789800000", "otherNonCurrentLiabilities": "686000000", "totalNonCurrentLiabilities": "5917600000", "cashAndShortTermInvestments": "952600000", "commonStockSharesOutstanding": "43156077", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "952600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169600000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-51800000", "operatingCashflow": "1950600000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312300000", "cashflowFromInvestment": "-241600000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 32897000000, "cost_of_revenue": 32482200000, "gross_profit": 414800000, "ebit": 265700000, "ebitda": 279700000, "pretax_income": 111000000, "tax_provision": 25900000, "net_income": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000000, "total_current_assets": 1871000000, "total_assets": 2748000000, "short_term_debt": 4371700000, "long_term_debt": 369900000, "total_debt": 4741600000, "total_liabilities": 2273000000, "total_equity": 475000000, "shares_outstanding": 28521591, "goodwill_and_intangibles": 304000000 }, "cash_flow": { "operating_cash_flow": 195600000, "capital_expenditure": 11900000, "free_cash_flow": 207500000, "dividends_paid": 1195400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173137, "ticker_id": 8299, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265700000", "ebitda": "279700000", "netIncome": "85100000", "grossProfit": "414800000", "depreciation": "None", "totalRevenue": "32897000000", "costOfRevenue": "32482200000", "interestIncome": "None", "incomeBeforeTax": "111000000", "interestExpense": "154700000", "operatingIncome": "653200000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-154700000", "nonInterestIncome": "None", "operatingExpenses": "-238400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "5500000", "costofGoodsAndServicesSold": "32482200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "289000000", "inventory": "229300000", "commonStock": "694000000", "currentDebt": "None", "investments": "None", "totalAssets": "2748000000", "longTermDebt": "369900000", "shortTermDebt": "4371700000", "treasuryStock": "-50100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-219000000", "totalLiabilities": "2273000000", "otherCurrentAssets": "-5094700000", "totalCurrentAssets": "1871000000", "currentLongTermDebt": "202300000", "longTermInvestments": "5022900000", "shortTermInvestments": "68000000", "currentNetReceivables": "2970900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569000000", "currentAccountsPayable": "31000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43900000", "shortLongTermDebtTotal": "4741600000", "totalShareholderEquity": "475000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1612000000", "totalCurrentLiabilities": "1643000000", "otherNonCurrentLiabilities": "4948400000", "totalNonCurrentLiabilities": "369000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "28521591", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "1195400000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "195600000", "capitalExpenditures": "11900000", "changeInReceivables": "-375100000", "changeInExchangeRate": "-700000", "cashflowFromFinancing": "9600000", "cashflowFromInvestment": "-40800000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1195400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32897000000, "cost_of_revenue": 32482200000, "gross_profit": 414800000, "research_and_development": 29000000, "selling_general_admin": 50400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265700000, "depreciation_amortisation": 14000000, "ebitda": 279700000, "interest_expense": 154700000, "interest_income": null, "other_non_operating": null, "pretax_income": 111000000, "tax_provision": 25900000, "effective_tax_rate": null, "net_income": 85100000, "net_income_continuing_ops": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213000000, "short_term_investments": 68000000, "net_receivables": 2970900000, "inventory": 229300000, "other_current_assets": null, "total_current_assets": 1871000000, "net_ppe": null, "goodwill": 289000000, "intangible_assets": 15000000, "goodwill_and_intangibles": 304000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569000000, "total_assets": 2748000000, "short_term_debt": 4371700000, "accounts_payable": 31000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1643000000, "long_term_debt": 369900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369000000, "total_liabilities": 2273000000, "total_debt": 4741600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219000000, "total_equity": 475000000, "shares_outstanding": 28521591, "operating_cash_flow": 195600000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40800000, "dividends_paid": 1195400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9600000, "free_cash_flow": 207500000, "net_change_in_cash": 163700000 }, "raw_data": { "income": { "ebit": "265700000", "ebitda": "279700000", "netIncome": "85100000", "grossProfit": "414800000", "depreciation": "None", "totalRevenue": "32897000000", "costOfRevenue": "32482200000", "interestIncome": "None", "incomeBeforeTax": "111000000", "interestExpense": "154700000", "operatingIncome": "653200000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-154700000", "nonInterestIncome": "None", "operatingExpenses": "-238400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "5500000", "costofGoodsAndServicesSold": "32482200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "50400000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "289000000", "inventory": "229300000", "commonStock": "694000000", "currentDebt": "None", "investments": "None", "totalAssets": "2748000000", "longTermDebt": "369900000", "shortTermDebt": "4371700000", "treasuryStock": "-50100000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-219000000", "totalLiabilities": "2273000000", "otherCurrentAssets": "-5094700000", "totalCurrentAssets": "1871000000", "currentLongTermDebt": "202300000", "longTermInvestments": "5022900000", "shortTermInvestments": "68000000", "currentNetReceivables": "2970900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569000000", "currentAccountsPayable": "31000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43900000", "shortLongTermDebtTotal": "4741600000", "totalShareholderEquity": "475000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1612000000", "totalCurrentLiabilities": "1643000000", "otherNonCurrentLiabilities": "4948400000", "totalNonCurrentLiabilities": "369000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "28521591", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "1195400000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "195600000", "capitalExpenditures": "11900000", "changeInReceivables": "-375100000", "changeInExchangeRate": "-700000", "cashflowFromFinancing": "9600000", "cashflowFromInvestment": "-40800000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1195400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 27622700000, "cost_of_revenue": 27298100000, "gross_profit": 324600000, "ebit": 182200000, "ebitda": 193800000, "pretax_income": 101500000, "tax_provision": 46000000, "net_income": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342300000, "total_current_assets": 5596400000, "total_assets": 7824700000, "short_term_debt": 2214600000, "long_term_debt": 355200000, "total_debt": 2569800000, "total_liabilities": 7319400000, "total_equity": 505300000, "shares_outstanding": 42603367, "goodwill_and_intangibles": 59800000 }, "cash_flow": { "operating_cash_flow": -473600000, "capital_expenditure": 12500000, "free_cash_flow": -461100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173142, "ticker_id": 8299, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182200000", "ebitda": "193800000", "netIncome": "55500000", "grossProfit": "324600000", "depreciation": "None", "totalRevenue": "27622700000", "costOfRevenue": "27298100000", "interestIncome": "None", "incomeBeforeTax": "101500000", "interestExpense": "80700000", "operatingIncome": "581600000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-257000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "27298100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11600000", "sellingGeneralAndAdministrative": "42600000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "48400000", "inventory": "222500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7824700000", "longTermDebt": "355200000", "shortTermDebt": "2214600000", "treasuryStock": "-46300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "11400000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "7319400000", "otherCurrentAssets": "4739500000", "totalCurrentAssets": "5596400000", "currentLongTermDebt": "None", "longTermInvestments": "3151100000", "shortTermInvestments": "54000000", "currentNetReceivables": "292100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122000000", "currentAccountsPayable": "3785000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42400000", "shortLongTermDebtTotal": "2569800000", "totalShareholderEquity": "505300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1769900000", "totalCurrentLiabilities": "4238300000", "otherNonCurrentLiabilities": "3081100000", "totalNonCurrentLiabilities": "7310800000", "cashAndShortTermInvestments": "342300000", "commonStockSharesOutstanding": "42603367", "intangibleAssetsExcludingGoodwill": "11400000", "cashAndCashEquivalentsAtCarryingValue": "342300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-98700000", "operatingCashflow": "-473600000", "capitalExpenditures": "12500000", "changeInReceivables": "391300000", "changeInExchangeRate": "-4100000", "cashflowFromFinancing": "120900000", "cashflowFromInvestment": "-15400000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27622700000, "cost_of_revenue": 27298100000, "gross_profit": 324600000, "research_and_development": 24000000, "selling_general_admin": 42600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182200000, "depreciation_amortisation": 11600000, "ebitda": 193800000, "interest_expense": 80700000, "interest_income": null, "other_non_operating": null, "pretax_income": 101500000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 55500000, "net_income_continuing_ops": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342300000, "short_term_investments": 54000000, "net_receivables": 292100000, "inventory": 222500000, "other_current_assets": null, "total_current_assets": 5596400000, "net_ppe": null, "goodwill": 48400000, "intangible_assets": 11400000, "goodwill_and_intangibles": 59800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122000000, "total_assets": 7824700000, "short_term_debt": 2214600000, "accounts_payable": 3785000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4238300000, "long_term_debt": 355200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7310800000, "total_liabilities": 7319400000, "total_debt": 2569800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 317000000, "total_equity": 505300000, "shares_outstanding": 42603367, "operating_cash_flow": -473600000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120900000, "free_cash_flow": -461100000, "net_change_in_cash": 27400000 }, "raw_data": { "income": { "ebit": "182200000", "ebitda": "193800000", "netIncome": "55500000", "grossProfit": "324600000", "depreciation": "None", "totalRevenue": "27622700000", "costOfRevenue": "27298100000", "interestIncome": "None", "incomeBeforeTax": "101500000", "interestExpense": "80700000", "operatingIncome": "581600000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-257000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "27298100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11600000", "sellingGeneralAndAdministrative": "42600000", "netIncomeFromContinuingOperations": "55500000" }, "balance": { "goodwill": "48400000", "inventory": "222500000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "7824700000", "longTermDebt": "355200000", "shortTermDebt": "2214600000", "treasuryStock": "-46300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "11400000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "7319400000", "otherCurrentAssets": "4739500000", "totalCurrentAssets": "5596400000", "currentLongTermDebt": "None", "longTermInvestments": "3151100000", "shortTermInvestments": "54000000", "currentNetReceivables": "292100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122000000", "currentAccountsPayable": "3785000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42400000", "shortLongTermDebtTotal": "2569800000", "totalShareholderEquity": "505300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1769900000", "totalCurrentLiabilities": "4238300000", "otherNonCurrentLiabilities": "3081100000", "totalNonCurrentLiabilities": "7310800000", "cashAndShortTermInvestments": "342300000", "commonStockSharesOutstanding": "42603367", "intangibleAssetsExcludingGoodwill": "11400000", "cashAndCashEquivalentsAtCarryingValue": "342300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-98700000", "operatingCashflow": "-473600000", "capitalExpenditures": "12500000", "changeInReceivables": "391300000", "changeInExchangeRate": "-4100000", "cashflowFromFinancing": "120900000", "cashflowFromInvestment": "-15400000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 45762600000, "cost_of_revenue": 44504600000, "gross_profit": 1258000000, "ebit": 714700000, "ebitda": 744900000, "pretax_income": 227100000, "tax_provision": 52800000, "net_income": 174300000, "net_income_to_common": 174300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2122600000, "total_current_assets": 15256400000, "total_assets": 53626900000, "short_term_debt": 17374500000, "long_term_debt": 21048700000, "total_debt": 38423200000, "total_liabilities": 50927600000, "total_equity": 2699300000, "shares_outstanding": 81456531, "goodwill_and_intangibles": 743800000 }, "cash_flow": { "operating_cash_flow": 4212399999, "capital_expenditure": 21299999, "free_cash_flow": 4233699998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173104, "ticker_id": 8299, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "714700000", "ebitda": "744900000", "netIncome": "174300000", "grossProfit": "1258000000", "depreciation": "None", "totalRevenue": "45762600000", "costOfRevenue": "44504600000", "interestIncome": "None", "incomeBeforeTax": "227100000", "interestExpense": "487600000", "operatingIncome": "717400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-487600000", "nonInterestIncome": "None", "operatingExpenses": "540600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44504600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "18400000", "netIncomeFromContinuingOperations": "174300000" }, "balance": { "goodwill": "301800000", "inventory": "1038800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "53626900000", "longTermDebt": "21048700000", "shortTermDebt": "17374500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "442000000", "reportedCurrency": "USD", "retainedEarnings": "2008100000", "totalLiabilities": "50927600000", "otherCurrentAssets": "-1456700000", "totalCurrentAssets": "15256400000", "currentLongTermDebt": "564800000", "longTermInvestments": "10964800000", "shortTermInvestments": "None", "currentNetReceivables": "13551700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1111200000", "currentAccountsPayable": "23619100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19318900000", "totalShareholderEquity": "2699300000", "capitalLeaseObligations": "219300000", "otherCurrentLiabilities": "-23659500000", "totalCurrentLiabilities": "17374500000", "otherNonCurrentLiabilities": "3107800000", "totalNonCurrentLiabilities": "33553100000", "cashAndShortTermInvestments": "2122600000", "commonStockSharesOutstanding": "81456531", "intangibleAssetsExcludingGoodwill": "442000000", "cashAndCashEquivalentsAtCarryingValue": "2122600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "335100000", "operatingCashflow": "4212399999", "capitalExpenditures": "21299999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79800000", "cashflowFromInvestment": "-1433000000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45762600000, "cost_of_revenue": 44504600000, "gross_profit": 1258000000, "research_and_development": null, "selling_general_admin": 18400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 714700000, "depreciation_amortisation": 30200000, "ebitda": 744900000, "interest_expense": 487600000, "interest_income": null, "other_non_operating": null, "pretax_income": 227100000, "tax_provision": 52800000, "effective_tax_rate": null, "net_income": 174300000, "net_income_continuing_ops": 174300000, "net_income_to_common": 174300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2122600000, "short_term_investments": null, "net_receivables": 13551700000, "inventory": 1038800000, "other_current_assets": null, "total_current_assets": 15256400000, "net_ppe": null, "goodwill": 301800000, "intangible_assets": 442000000, "goodwill_and_intangibles": 743800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1111200000, "total_assets": 53626900000, "short_term_debt": 17374500000, "accounts_payable": 23619100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17374500000, "long_term_debt": 21048700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33553100000, "total_liabilities": 50927600000, "total_debt": 38423200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2008100000, "total_equity": 2699300000, "shares_outstanding": 81456531, "operating_cash_flow": 4212399999, "stock_based_compensation": 13700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21299999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1433000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79800000, "free_cash_flow": 4233699998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "714700000", "ebitda": "744900000", "netIncome": "174300000", "grossProfit": "1258000000", "depreciation": "None", "totalRevenue": "45762600000", "costOfRevenue": "44504600000", "interestIncome": "None", "incomeBeforeTax": "227100000", "interestExpense": "487600000", "operatingIncome": "717400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "52800000", "reportedCurrency": "USD", "netInterestIncome": "-487600000", "nonInterestIncome": "None", "operatingExpenses": "540600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44504600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30200000", "sellingGeneralAndAdministrative": "18400000", "netIncomeFromContinuingOperations": "174300000" }, "balance": { "goodwill": "301800000", "inventory": "1038800000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "53626900000", "longTermDebt": "21048700000", "shortTermDebt": "17374500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "442000000", "reportedCurrency": "USD", "retainedEarnings": "2008100000", "totalLiabilities": "50927600000", "otherCurrentAssets": "-1456700000", "totalCurrentAssets": "15256400000", "currentLongTermDebt": "564800000", "longTermInvestments": "10964800000", "shortTermInvestments": "None", "currentNetReceivables": "13551700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1111200000", "currentAccountsPayable": "23619100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19318900000", "totalShareholderEquity": "2699300000", "capitalLeaseObligations": "219300000", "otherCurrentLiabilities": "-23659500000", "totalCurrentLiabilities": "17374500000", "otherNonCurrentLiabilities": "3107800000", "totalNonCurrentLiabilities": "33553100000", "cashAndShortTermInvestments": "2122600000", "commonStockSharesOutstanding": "81456531", "intangibleAssetsExcludingGoodwill": "442000000", "cashAndCashEquivalentsAtCarryingValue": "2122600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "335100000", "operatingCashflow": "4212399999", "capitalExpenditures": "21299999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79800000", "cashflowFromInvestment": "-1433000000", "stockBasedCompensation": "13700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 39029900000, "cost_of_revenue": 38134600000, "gross_profit": 895300000, "ebit": 672900000, "ebitda": 704800000, "pretax_income": 184900000, "tax_provision": 45900000, "net_income": 139000000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1592700000, "total_current_assets": 35821900000, "total_assets": 47784400000, "short_term_debt": 488800000, "long_term_debt": 19545100000, "total_debt": 20033900000, "total_liabilities": 45262200000, "total_equity": 2522200000, "shares_outstanding": 80481879, "goodwill_and_intangibles": 755000000 }, "cash_flow": { "operating_cash_flow": -1261700000, "capital_expenditure": 15200000, "free_cash_flow": -1246500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173105, "ticker_id": 8299, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "672900000", "ebitda": "704800000", "netIncome": "139000000", "grossProfit": "895300000", "depreciation": "None", "totalRevenue": "39029900000", "costOfRevenue": "38134600000", "interestIncome": "None", "incomeBeforeTax": "184900000", "interestExpense": "488000000", "operatingIncome": "677100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-488000000", "nonInterestIncome": "None", "operatingExpenses": "218200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38134600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "96200000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "301600000", "inventory": "1373900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "47784400000", "longTermDebt": "19545100000", "shortTermDebt": "488800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "453400000", "reportedCurrency": "USD", "retainedEarnings": "1833800000", "totalLiabilities": "45262200000", "otherCurrentAssets": "21526300000", "totalCurrentAssets": "35821900000", "currentLongTermDebt": "488800000", "longTermInvestments": "10077100000", "shortTermInvestments": "None", "currentNetReceivables": "11329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11962500000", "currentAccountsPayable": "19917300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20242800000", "totalShareholderEquity": "2522200000", "capitalLeaseObligations": "208900000", "otherCurrentLiabilities": "969000000", "totalCurrentLiabilities": "21413800000", "otherNonCurrentLiabilities": "3990600000", "totalNonCurrentLiabilities": "23848400000", "cashAndShortTermInvestments": "1592700000", "commonStockSharesOutstanding": "80481879", "intangibleAssetsExcludingGoodwill": "453400000", "cashAndCashEquivalentsAtCarryingValue": "1592700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-456400000", "operatingCashflow": "-1261700000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299800000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39029900000, "cost_of_revenue": 38134600000, "gross_profit": 895300000, "research_and_development": null, "selling_general_admin": 96200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 672900000, "depreciation_amortisation": 31900000, "ebitda": 704800000, "interest_expense": 488000000, "interest_income": null, "other_non_operating": null, "pretax_income": 184900000, "tax_provision": 45900000, "effective_tax_rate": null, "net_income": 139000000, "net_income_continuing_ops": 139000000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1592700000, "short_term_investments": null, "net_receivables": 11329000000, "inventory": 1373900000, "other_current_assets": null, "total_current_assets": 35821900000, "net_ppe": null, "goodwill": 301600000, "intangible_assets": 453400000, "goodwill_and_intangibles": 755000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11962500000, "total_assets": 47784400000, "short_term_debt": 488800000, "accounts_payable": 19917300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21413800000, "long_term_debt": 19545100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23848400000, "total_liabilities": 45262200000, "total_debt": 20033900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1833800000, "total_equity": 2522200000, "shares_outstanding": 80481879, "operating_cash_flow": -1261700000, "stock_based_compensation": 14300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -299800000, "free_cash_flow": -1246500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "672900000", "ebitda": "704800000", "netIncome": "139000000", "grossProfit": "895300000", "depreciation": "None", "totalRevenue": "39029900000", "costOfRevenue": "38134600000", "interestIncome": "None", "incomeBeforeTax": "184900000", "interestExpense": "488000000", "operatingIncome": "677100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45900000", "reportedCurrency": "USD", "netInterestIncome": "-488000000", "nonInterestIncome": "None", "operatingExpenses": "218200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38134600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31900000", "sellingGeneralAndAdministrative": "96200000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "301600000", "inventory": "1373900000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "47784400000", "longTermDebt": "19545100000", "shortTermDebt": "488800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "453400000", "reportedCurrency": "USD", "retainedEarnings": "1833800000", "totalLiabilities": "45262200000", "otherCurrentAssets": "21526300000", "totalCurrentAssets": "35821900000", "currentLongTermDebt": "488800000", "longTermInvestments": "10077100000", "shortTermInvestments": "None", "currentNetReceivables": "11329000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11962500000", "currentAccountsPayable": "19917300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20242800000", "totalShareholderEquity": "2522200000", "capitalLeaseObligations": "208900000", "otherCurrentLiabilities": "969000000", "totalCurrentLiabilities": "21413800000", "otherNonCurrentLiabilities": "3990600000", "totalNonCurrentLiabilities": "23848400000", "cashAndShortTermInvestments": "1592700000", "commonStockSharesOutstanding": "80481879", "intangibleAssetsExcludingGoodwill": "453400000", "cashAndCashEquivalentsAtCarryingValue": "1592700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-456400000", "operatingCashflow": "-1261700000", "capitalExpenditures": "15200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-299800000", "cashflowFromInvestment": "-28100000", "stockBasedCompensation": "14300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 32723400000, "cost_of_revenue": 31982100000, "gross_profit": 741300000, "ebit": 544400000, "ebitda": 546600000, "pretax_income": 109200000, "tax_provision": 23500000, "net_income": 85700000, "net_income_to_common": 85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1605800000, "total_current_assets": 35133100000, "total_assets": 45268000000, "short_term_debt": 782000000, "long_term_debt": 17524900000, "total_debt": 18306900000, "total_liabilities": 42890600000, "total_equity": 2377400000, "shares_outstanding": 78853849, "goodwill_and_intangibles": 736200000 }, "cash_flow": { "operating_cash_flow": 3529400000, "capital_expenditure": 20500000, "free_cash_flow": 3549900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173106, "ticker_id": 8299, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544400000", "ebitda": "546600000", "netIncome": "85700000", "grossProfit": "741300000", "depreciation": "None", "totalRevenue": "32723400000", "costOfRevenue": "31982100000", "interestIncome": "None", "incomeBeforeTax": "109200000", "interestExpense": "436300000", "operatingIncome": "547500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-436300000", "nonInterestIncome": "None", "operatingExpenses": "193800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31982100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "89200000", "netIncomeFromContinuingOperations": "85700000" }, "balance": { "goodwill": "298300000", "inventory": "917500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "45268000000", "longTermDebt": "17524900000", "shortTermDebt": "782000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "437900000", "reportedCurrency": "USD", "retainedEarnings": "1694800000", "totalLiabilities": "42890600000", "otherCurrentAssets": "18339500000", "totalCurrentAssets": "35133100000", "currentLongTermDebt": "782000000", "longTermInvestments": "8404500000", "shortTermInvestments": "None", "currentNetReceivables": "14270300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134900000", "currentAccountsPayable": "20633200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18518600000", "totalShareholderEquity": "2377400000", "capitalLeaseObligations": "211700000", "otherCurrentLiabilities": "986200000", "totalCurrentLiabilities": "22401400000", "otherNonCurrentLiabilities": "2357400000", "totalNonCurrentLiabilities": "20489200000", "cashAndShortTermInvestments": "1605800000", "commonStockSharesOutstanding": "78853849", "intangibleAssetsExcludingGoodwill": "437900000", "cashAndCashEquivalentsAtCarryingValue": "1605800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-208600000", "operatingCashflow": "3529400000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "918700000", "cashflowFromInvestment": "-406600000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32723400000, "cost_of_revenue": 31982100000, "gross_profit": 741300000, "research_and_development": null, "selling_general_admin": 89200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544400000, "depreciation_amortisation": 2200000, "ebitda": 546600000, "interest_expense": 436300000, "interest_income": null, "other_non_operating": null, "pretax_income": 109200000, "tax_provision": 23500000, "effective_tax_rate": null, "net_income": 85700000, "net_income_continuing_ops": 85700000, "net_income_to_common": 85700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1605800000, "short_term_investments": null, "net_receivables": 14270300000, "inventory": 917500000, "other_current_assets": null, "total_current_assets": 35133100000, "net_ppe": null, "goodwill": 298300000, "intangible_assets": 437900000, "goodwill_and_intangibles": 736200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10134900000, "total_assets": 45268000000, "short_term_debt": 782000000, "accounts_payable": 20633200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22401400000, "long_term_debt": 17524900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20489200000, "total_liabilities": 42890600000, "total_debt": 18306900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1694800000, "total_equity": 2377400000, "shares_outstanding": 78853849, "operating_cash_flow": 3529400000, "stock_based_compensation": 13800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -406600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 918700000, "free_cash_flow": 3549900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544400000", "ebitda": "546600000", "netIncome": "85700000", "grossProfit": "741300000", "depreciation": "None", "totalRevenue": "32723400000", "costOfRevenue": "31982100000", "interestIncome": "None", "incomeBeforeTax": "109200000", "interestExpense": "436300000", "operatingIncome": "547500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-436300000", "nonInterestIncome": "None", "operatingExpenses": "193800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31982100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "89200000", "netIncomeFromContinuingOperations": "85700000" }, "balance": { "goodwill": "298300000", "inventory": "917500000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "45268000000", "longTermDebt": "17524900000", "shortTermDebt": "782000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "437900000", "reportedCurrency": "USD", "retainedEarnings": "1694800000", "totalLiabilities": "42890600000", "otherCurrentAssets": "18339500000", "totalCurrentAssets": "35133100000", "currentLongTermDebt": "782000000", "longTermInvestments": "8404500000", "shortTermInvestments": "None", "currentNetReceivables": "14270300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134900000", "currentAccountsPayable": "20633200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18518600000", "totalShareholderEquity": "2377400000", "capitalLeaseObligations": "211700000", "otherCurrentLiabilities": "986200000", "totalCurrentLiabilities": "22401400000", "otherNonCurrentLiabilities": "2357400000", "totalNonCurrentLiabilities": "20489200000", "cashAndShortTermInvestments": "1605800000", "commonStockSharesOutstanding": "78853849", "intangibleAssetsExcludingGoodwill": "437900000", "cashAndCashEquivalentsAtCarryingValue": "1605800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-208600000", "operatingCashflow": "3529400000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "918700000", "cashflowFromInvestment": "-406600000", "stockBasedCompensation": "13800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 34828800000, "cost_of_revenue": 34178900000, "gross_profit": 649900000, "ebit": 477000000, "ebitda": 496400000, "pretax_income": 85600000, "tax_provision": 22200000, "net_income": 63400000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1313100000, "total_current_assets": 24479700000, "total_assets": 34265600000, "short_term_debt": 352700000, "long_term_debt": 16219900000, "total_debt": 16572600000, "total_liabilities": 32286800000, "total_equity": 1978800000, "shares_outstanding": 74928246, "goodwill_and_intangibles": 88900000 }, "cash_flow": { "operating_cash_flow": 1491200000, "capital_expenditure": 16000000, "free_cash_flow": 1507200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173108, "ticker_id": 8299, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "477000000", "ebitda": "496400000", "netIncome": "63400000", "grossProfit": "649900000", "depreciation": "None", "totalRevenue": "34828800000", "costOfRevenue": "34178900000", "interestIncome": "None", "incomeBeforeTax": "85600000", "interestExpense": "391400000", "operatingIncome": "480100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22200000", "reportedCurrency": "USD", "netInterestIncome": "-391400000", "nonInterestIncome": "None", "operatingExpenses": "169800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34178900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "81900000", "netIncomeFromContinuingOperations": "63400000" }, "balance": { "goodwill": "67800000", "inventory": "705400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "34265600000", "longTermDebt": "16219900000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "1609100000", "totalLiabilities": "32286800000", "otherCurrentAssets": "13569800000", "totalCurrentAssets": "24479700000", "currentLongTermDebt": "352700000", "longTermInvestments": "8788700000", "shortTermInvestments": "None", "currentNetReceivables": "8891400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9785900000", "currentAccountsPayable": "11535900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16780300000", "totalShareholderEquity": "1978800000", "capitalLeaseObligations": "207700000", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "12407000000", "otherNonCurrentLiabilities": "3231500000", "totalNonCurrentLiabilities": "19879800000", "cashAndShortTermInvestments": "1313100000", "commonStockSharesOutstanding": "74928246", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "1313100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "90800000", "operatingCashflow": "1491200000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14400000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34828800000, "cost_of_revenue": 34178900000, "gross_profit": 649900000, "research_and_development": null, "selling_general_admin": 81900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 477000000, "depreciation_amortisation": 19400000, "ebitda": 496400000, "interest_expense": 391400000, "interest_income": null, "other_non_operating": null, "pretax_income": 85600000, "tax_provision": 22200000, "effective_tax_rate": null, "net_income": 63400000, "net_income_continuing_ops": 63400000, "net_income_to_common": 63400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1313100000, "short_term_investments": null, "net_receivables": 8891400000, "inventory": 705400000, "other_current_assets": null, "total_current_assets": 24479700000, "net_ppe": null, "goodwill": 67800000, "intangible_assets": 21100000, "goodwill_and_intangibles": 88900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9785900000, "total_assets": 34265600000, "short_term_debt": 352700000, "accounts_payable": 11535900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12407000000, "long_term_debt": 16219900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19879800000, "total_liabilities": 32286800000, "total_debt": 16572600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1609100000, "total_equity": 1978800000, "shares_outstanding": 74928246, "operating_cash_flow": 1491200000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14400000, "free_cash_flow": 1507200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "477000000", "ebitda": "496400000", "netIncome": "63400000", "grossProfit": "649900000", "depreciation": "None", "totalRevenue": "34828800000", "costOfRevenue": "34178900000", "interestIncome": "None", "incomeBeforeTax": "85600000", "interestExpense": "391400000", "operatingIncome": "480100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22200000", "reportedCurrency": "USD", "netInterestIncome": "-391400000", "nonInterestIncome": "None", "operatingExpenses": "169800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34178900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19400000", "sellingGeneralAndAdministrative": "81900000", "netIncomeFromContinuingOperations": "63400000" }, "balance": { "goodwill": "67800000", "inventory": "705400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "34265600000", "longTermDebt": "16219900000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21100000", "reportedCurrency": "USD", "retainedEarnings": "1609100000", "totalLiabilities": "32286800000", "otherCurrentAssets": "13569800000", "totalCurrentAssets": "24479700000", "currentLongTermDebt": "352700000", "longTermInvestments": "8788700000", "shortTermInvestments": "None", "currentNetReceivables": "8891400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9785900000", "currentAccountsPayable": "11535900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16780300000", "totalShareholderEquity": "1978800000", "capitalLeaseObligations": "207700000", "otherCurrentLiabilities": "503000000", "totalCurrentLiabilities": "12407000000", "otherNonCurrentLiabilities": "3231500000", "totalNonCurrentLiabilities": "19879800000", "cashAndShortTermInvestments": "1313100000", "commonStockSharesOutstanding": "74928246", "intangibleAssetsExcludingGoodwill": "21100000", "cashAndCashEquivalentsAtCarryingValue": "1313100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "90800000", "operatingCashflow": "1491200000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14400000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 36890700000, "cost_of_revenue": 36299900000, "gross_profit": 590800000, "ebit": 428500000, "ebitda": 451000000, "pretax_income": 97100000, "tax_provision": 25400000, "net_income": 71700000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1307300000, "total_current_assets": 22319200000, "total_assets": 31282900000, "short_term_debt": 340900000, "long_term_debt": 13427700000, "total_debt": 13768600000, "total_liabilities": 29400900000, "total_equity": 1882000000, "shares_outstanding": 74064634, "goodwill_and_intangibles": 90000000 }, "cash_flow": { "operating_cash_flow": -154500000, "capital_expenditure": 15300000, "free_cash_flow": -139200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173109, "ticker_id": 8299, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428500000", "ebitda": "451000000", "netIncome": "71700000", "grossProfit": "590800000", "depreciation": "None", "totalRevenue": "36890700000", "costOfRevenue": "36299900000", "interestIncome": "None", "incomeBeforeTax": "97100000", "interestExpense": "331400000", "operatingIncome": "430600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25400000", "reportedCurrency": "USD", "netInterestIncome": "-331400000", "nonInterestIncome": "None", "operatingExpenses": "160200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36299900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "73900000", "netIncomeFromContinuingOperations": "71700000" }, "balance": { "goodwill": "67800000", "inventory": "796200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "31282900000", "longTermDebt": "13427700000", "shortTermDebt": "340900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22200000", "reportedCurrency": "USD", "retainedEarnings": "1545700000", "totalLiabilities": "29400900000", "otherCurrentAssets": "11571800000", "totalCurrentAssets": "22319200000", "currentLongTermDebt": "340900000", "longTermInvestments": "7986000000", "shortTermInvestments": "None", "currentNetReceivables": "8643900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8963700000", "currentAccountsPayable": "11243900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13970500000", "totalShareholderEquity": "1882000000", "capitalLeaseObligations": "201900000", "otherCurrentLiabilities": "578700000", "totalCurrentLiabilities": "12176900000", "otherNonCurrentLiabilities": "3363700000", "totalNonCurrentLiabilities": "17224000000", "cashAndShortTermInvestments": "1307300000", "commonStockSharesOutstanding": "74064634", "intangibleAssetsExcludingGoodwill": "22200000", "cashAndCashEquivalentsAtCarryingValue": "1307300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "65200000", "operatingCashflow": "-154500000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206500000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36890700000, "cost_of_revenue": 36299900000, "gross_profit": 590800000, "research_and_development": null, "selling_general_admin": 73900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428500000, "depreciation_amortisation": 22500000, "ebitda": 451000000, "interest_expense": 331400000, "interest_income": null, "other_non_operating": null, "pretax_income": 97100000, "tax_provision": 25400000, "effective_tax_rate": null, "net_income": 71700000, "net_income_continuing_ops": 71700000, "net_income_to_common": 71700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1307300000, "short_term_investments": null, "net_receivables": 8643900000, "inventory": 796200000, "other_current_assets": null, "total_current_assets": 22319200000, "net_ppe": null, "goodwill": 67800000, "intangible_assets": 22200000, "goodwill_and_intangibles": 90000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8963700000, "total_assets": 31282900000, "short_term_debt": 340900000, "accounts_payable": 11243900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12176900000, "long_term_debt": 13427700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17224000000, "total_liabilities": 29400900000, "total_debt": 13768600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1545700000, "total_equity": 1882000000, "shares_outstanding": 74064634, "operating_cash_flow": -154500000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206500000, "free_cash_flow": -139200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "428500000", "ebitda": "451000000", "netIncome": "71700000", "grossProfit": "590800000", "depreciation": "None", "totalRevenue": "36890700000", "costOfRevenue": "36299900000", "interestIncome": "None", "incomeBeforeTax": "97100000", "interestExpense": "331400000", "operatingIncome": "430600000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25400000", "reportedCurrency": "USD", "netInterestIncome": "-331400000", "nonInterestIncome": "None", "operatingExpenses": "160200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36299900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22500000", "sellingGeneralAndAdministrative": "73900000", "netIncomeFromContinuingOperations": "71700000" }, "balance": { "goodwill": "67800000", "inventory": "796200000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "31282900000", "longTermDebt": "13427700000", "shortTermDebt": "340900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "22200000", "reportedCurrency": "USD", "retainedEarnings": "1545700000", "totalLiabilities": "29400900000", "otherCurrentAssets": "11571800000", "totalCurrentAssets": "22319200000", "currentLongTermDebt": "340900000", "longTermInvestments": "7986000000", "shortTermInvestments": "None", "currentNetReceivables": "8643900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8963700000", "currentAccountsPayable": "11243900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13970500000", "totalShareholderEquity": "1882000000", "capitalLeaseObligations": "201900000", "otherCurrentLiabilities": "578700000", "totalCurrentLiabilities": "12176900000", "otherNonCurrentLiabilities": "3363700000", "totalNonCurrentLiabilities": "17224000000", "cashAndShortTermInvestments": "1307300000", "commonStockSharesOutstanding": "74064634", "intangibleAssetsExcludingGoodwill": "22200000", "cashAndCashEquivalentsAtCarryingValue": "1307300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "65200000", "operatingCashflow": "-154500000", "capitalExpenditures": "15300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206500000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 27935300000, "cost_of_revenue": 27334500000, "gross_profit": 600800000, "ebit": 438300000, "ebitda": 461700000, "pretax_income": 116900000, "tax_provision": 31800000, "net_income": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1398200000, "total_current_assets": 21917200000, "total_assets": 29585300000, "short_term_debt": 550000000, "long_term_debt": 11473000000, "total_debt": 12023000000, "total_liabilities": 27807900000, "total_equity": 1777400000, "shares_outstanding": 73000737, "goodwill_and_intangibles": 87000000 }, "cash_flow": { "operating_cash_flow": -477800000, "capital_expenditure": 13600000, "free_cash_flow": -464200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173110, "ticker_id": 8299, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "438300000", "ebitda": "461700000", "netIncome": "85100000", "grossProfit": "600800000", "depreciation": "None", "totalRevenue": "27935300000", "costOfRevenue": "27334500000", "interestIncome": "None", "incomeBeforeTax": "116900000", "interestExpense": "321400000", "operatingIncome": "439600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-321400000", "nonInterestIncome": "None", "operatingExpenses": "161200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27334500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "74700000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "65800000", "inventory": "861400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "29585300000", "longTermDebt": "11473000000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21200000", "reportedCurrency": "USD", "retainedEarnings": "1474000000", "totalLiabilities": "27807900000", "otherCurrentAssets": "10756500000", "totalCurrentAssets": "21917200000", "currentLongTermDebt": "550000000", "longTermInvestments": "6690900000", "shortTermInvestments": "None", "currentNetReceivables": "8901100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7668100000", "currentAccountsPayable": "11780000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12221600000", "totalShareholderEquity": "1777400000", "capitalLeaseObligations": "198600000", "otherCurrentLiabilities": "445500000", "totalCurrentLiabilities": "12809200000", "otherNonCurrentLiabilities": "3021500000", "totalNonCurrentLiabilities": "14998700000", "cashAndShortTermInvestments": "1398200000", "commonStockSharesOutstanding": "73000737", "intangibleAssetsExcludingGoodwill": "21200000", "cashAndCashEquivalentsAtCarryingValue": "1398200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-178600000", "operatingCashflow": "-477800000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-21600000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27935300000, "cost_of_revenue": 27334500000, "gross_profit": 600800000, "research_and_development": null, "selling_general_admin": 74700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 438300000, "depreciation_amortisation": 23400000, "ebitda": 461700000, "interest_expense": 321400000, "interest_income": null, "other_non_operating": null, "pretax_income": 116900000, "tax_provision": 31800000, "effective_tax_rate": null, "net_income": 85100000, "net_income_continuing_ops": 85100000, "net_income_to_common": 85100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1398200000, "short_term_investments": null, "net_receivables": 8901100000, "inventory": 861400000, "other_current_assets": null, "total_current_assets": 21917200000, "net_ppe": null, "goodwill": 65800000, "intangible_assets": 21200000, "goodwill_and_intangibles": 87000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7668100000, "total_assets": 29585300000, "short_term_debt": 550000000, "accounts_payable": 11780000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12809200000, "long_term_debt": 11473000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14998700000, "total_liabilities": 27807900000, "total_debt": 12023000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1474000000, "total_equity": 1777400000, "shares_outstanding": 73000737, "operating_cash_flow": -477800000, "stock_based_compensation": 11300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188200000, "free_cash_flow": -464200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "438300000", "ebitda": "461700000", "netIncome": "85100000", "grossProfit": "600800000", "depreciation": "None", "totalRevenue": "27935300000", "costOfRevenue": "27334500000", "interestIncome": "None", "incomeBeforeTax": "116900000", "interestExpense": "321400000", "operatingIncome": "439600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31800000", "reportedCurrency": "USD", "netInterestIncome": "-321400000", "nonInterestIncome": "None", "operatingExpenses": "161200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27334500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23400000", "sellingGeneralAndAdministrative": "74700000", "netIncomeFromContinuingOperations": "85100000" }, "balance": { "goodwill": "65800000", "inventory": "861400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "29585300000", "longTermDebt": "11473000000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21200000", "reportedCurrency": "USD", "retainedEarnings": "1474000000", "totalLiabilities": "27807900000", "otherCurrentAssets": "10756500000", "totalCurrentAssets": "21917200000", "currentLongTermDebt": "550000000", "longTermInvestments": "6690900000", "shortTermInvestments": "None", "currentNetReceivables": "8901100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7668100000", "currentAccountsPayable": "11780000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12221600000", "totalShareholderEquity": "1777400000", "capitalLeaseObligations": "198600000", "otherCurrentLiabilities": "445500000", "totalCurrentLiabilities": "12809200000", "otherNonCurrentLiabilities": "3021500000", "totalNonCurrentLiabilities": "14998700000", "cashAndShortTermInvestments": "1398200000", "commonStockSharesOutstanding": "73000737", "intangibleAssetsExcludingGoodwill": "21200000", "cashAndCashEquivalentsAtCarryingValue": "1398200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-178600000", "operatingCashflow": "-477800000", "capitalExpenditures": "13600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-21600000", "stockBasedCompensation": "11300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 31139000000, "cost_of_revenue": 30678500000, "gross_profit": 460500000, "ebit": 435900000, "ebitda": 458300000, "pretax_income": 98100000, "tax_provision": 21400000, "net_income": 76700000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1269000000, "total_current_assets": 19970700000, "total_assets": 27466300000, "short_term_debt": 338800000, "long_term_debt": 10781300000, "total_debt": 11120100000, "total_liabilities": 25757200000, "total_equity": 1709100000, "shares_outstanding": 47999485, "goodwill_and_intangibles": 80600000 }, "cash_flow": { "operating_cash_flow": 192600000, "capital_expenditure": 16700000, "free_cash_flow": 209300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173111, "ticker_id": 8299, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435900000", "ebitda": "458300000", "netIncome": "76700000", "grossProfit": "460500000", "depreciation": "None", "totalRevenue": "31139000000", "costOfRevenue": "30678500000", "interestIncome": "None", "incomeBeforeTax": "98100000", "interestExpense": "337800000", "operatingIncome": "430100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-337800000", "nonInterestIncome": "None", "operatingExpenses": "30400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30678500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22400000", "sellingGeneralAndAdministrative": "57100000", "netIncomeFromContinuingOperations": "76700000" }, "balance": { "goodwill": "61000000", "inventory": "681100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "27466300000", "longTermDebt": "10781300000", "shortTermDebt": "338800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19600000", "reportedCurrency": "USD", "retainedEarnings": "1388900000", "totalLiabilities": "25757200000", "otherCurrentAssets": "9705000000", "totalCurrentAssets": "19970700000", "currentLongTermDebt": "338800000", "longTermInvestments": "6529400000", "shortTermInvestments": "None", "currentNetReceivables": "8315600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495600000", "currentAccountsPayable": "10868000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11316000000", "totalShareholderEquity": "1709100000", "capitalLeaseObligations": "195900000", "otherCurrentLiabilities": "734200000", "totalCurrentLiabilities": "11959100000", "otherNonCurrentLiabilities": "2547300000", "totalNonCurrentLiabilities": "13798100000", "cashAndShortTermInvestments": "1269000000", "commonStockSharesOutstanding": "47999485", "intangibleAssetsExcludingGoodwill": "19600000", "cashAndCashEquivalentsAtCarryingValue": "1269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94000000", "operatingCashflow": "192600000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113800000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31139000000, "cost_of_revenue": 30678500000, "gross_profit": 460500000, "research_and_development": 25000000, "selling_general_admin": 57100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435900000, "depreciation_amortisation": 22400000, "ebitda": 458300000, "interest_expense": 337800000, "interest_income": null, "other_non_operating": null, "pretax_income": 98100000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 76700000, "net_income_continuing_ops": 76700000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1269000000, "short_term_investments": null, "net_receivables": 8315600000, "inventory": 681100000, "other_current_assets": null, "total_current_assets": 19970700000, "net_ppe": null, "goodwill": 61000000, "intangible_assets": 19600000, "goodwill_and_intangibles": 80600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7495600000, "total_assets": 27466300000, "short_term_debt": 338800000, "accounts_payable": 10868000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11959100000, "long_term_debt": 10781300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13798100000, "total_liabilities": 25757200000, "total_debt": 11120100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1388900000, "total_equity": 1709100000, "shares_outstanding": 47999485, "operating_cash_flow": 192600000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113800000, "free_cash_flow": 209300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435900000", "ebitda": "458300000", "netIncome": "76700000", "grossProfit": "460500000", "depreciation": "None", "totalRevenue": "31139000000", "costOfRevenue": "30678500000", "interestIncome": "None", "incomeBeforeTax": "98100000", "interestExpense": "337800000", "operatingIncome": "430100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-337800000", "nonInterestIncome": "None", "operatingExpenses": "30400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30678500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22400000", "sellingGeneralAndAdministrative": "57100000", "netIncomeFromContinuingOperations": "76700000" }, "balance": { "goodwill": "61000000", "inventory": "681100000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "27466300000", "longTermDebt": "10781300000", "shortTermDebt": "338800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19600000", "reportedCurrency": "USD", "retainedEarnings": "1388900000", "totalLiabilities": "25757200000", "otherCurrentAssets": "9705000000", "totalCurrentAssets": "19970700000", "currentLongTermDebt": "338800000", "longTermInvestments": "6529400000", "shortTermInvestments": "None", "currentNetReceivables": "8315600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7495600000", "currentAccountsPayable": "10868000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11316000000", "totalShareholderEquity": "1709100000", "capitalLeaseObligations": "195900000", "otherCurrentLiabilities": "734200000", "totalCurrentLiabilities": "11959100000", "otherNonCurrentLiabilities": "2547300000", "totalNonCurrentLiabilities": "13798100000", "cashAndShortTermInvestments": "1269000000", "commonStockSharesOutstanding": "47999485", "intangibleAssetsExcludingGoodwill": "19600000", "cashAndCashEquivalentsAtCarryingValue": "1269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-94000000", "operatingCashflow": "192600000", "capitalExpenditures": "16700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113800000", "cashflowFromInvestment": "-18700000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 27069700000, "cost_of_revenue": 26498200000, "gross_profit": 571500000, "ebit": 409100000, "ebitda": 428700000, "pretax_income": 88000000, "tax_provision": 26100000, "net_income": 61900000, "net_income_to_common": 61900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1220800000, "total_current_assets": 19089600000, "total_assets": 25930800000, "short_term_debt": 227800000, "long_term_debt": 8880000000, "total_debt": 9107800000, "total_liabilities": 24323000000, "total_equity": 1607800000, "shares_outstanding": 47614548, "goodwill_and_intangibles": 77100000 }, "cash_flow": { "operating_cash_flow": -622100000, "capital_expenditure": 18400000, "free_cash_flow": -603700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173113, "ticker_id": 8299, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409100000", "ebitda": "428700000", "netIncome": "61900000", "grossProfit": "571500000", "depreciation": "None", "totalRevenue": "27069700000", "costOfRevenue": "26498200000", "interestIncome": "None", "incomeBeforeTax": "88000000", "interestExpense": "321100000", "operatingIncome": "411900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26100000", "reportedCurrency": "USD", "netInterestIncome": "-321100000", "nonInterestIncome": "None", "operatingExpenses": "159600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26498200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19600000", "sellingGeneralAndAdministrative": "75900000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "58900000", "inventory": "587400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "25930800000", "longTermDebt": "8880000000", "shortTermDebt": "227800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "18200000", "reportedCurrency": "USD", "retainedEarnings": "1312200000", "totalLiabilities": "24323000000", "otherCurrentAssets": "8810900000", "totalCurrentAssets": "19089600000", "currentLongTermDebt": "227800000", "longTermInvestments": "5833200000", "shortTermInvestments": "-3082800000", "currentNetReceivables": "8470500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6841200000", "currentAccountsPayable": "11131100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9301500000", "totalShareholderEquity": "1607800000", "capitalLeaseObligations": "193700000", "otherCurrentLiabilities": "429200000", "totalCurrentLiabilities": "11812600000", "otherNonCurrentLiabilities": "3100900000", "totalNonCurrentLiabilities": "12510400000", "cashAndShortTermInvestments": "1220800000", "commonStockSharesOutstanding": "47614548", "intangibleAssetsExcludingGoodwill": "18200000", "cashAndCashEquivalentsAtCarryingValue": "1220800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "-622100000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-382800000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27069700000, "cost_of_revenue": 26498200000, "gross_profit": 571500000, "research_and_development": null, "selling_general_admin": 75900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409100000, "depreciation_amortisation": 19600000, "ebitda": 428700000, "interest_expense": 321100000, "interest_income": null, "other_non_operating": null, "pretax_income": 88000000, "tax_provision": 26100000, "effective_tax_rate": null, "net_income": 61900000, "net_income_continuing_ops": 61900000, "net_income_to_common": 61900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1220800000, "short_term_investments": -3082800000, "net_receivables": 8470500000, "inventory": 587400000, "other_current_assets": null, "total_current_assets": 19089600000, "net_ppe": null, "goodwill": 58900000, "intangible_assets": 18200000, "goodwill_and_intangibles": 77100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6841200000, "total_assets": 25930800000, "short_term_debt": 227800000, "accounts_payable": 11131100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11812600000, "long_term_debt": 8880000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12510400000, "total_liabilities": 24323000000, "total_debt": 9107800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1312200000, "total_equity": 1607800000, "shares_outstanding": 47614548, "operating_cash_flow": -622100000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -382800000, "free_cash_flow": -603700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "409100000", "ebitda": "428700000", "netIncome": "61900000", "grossProfit": "571500000", "depreciation": "None", "totalRevenue": "27069700000", "costOfRevenue": "26498200000", "interestIncome": "None", "incomeBeforeTax": "88000000", "interestExpense": "321100000", "operatingIncome": "411900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26100000", "reportedCurrency": "USD", "netInterestIncome": "-321100000", "nonInterestIncome": "None", "operatingExpenses": "159600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26498200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19600000", "sellingGeneralAndAdministrative": "75900000", "netIncomeFromContinuingOperations": "61900000" }, "balance": { "goodwill": "58900000", "inventory": "587400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "25930800000", "longTermDebt": "8880000000", "shortTermDebt": "227800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "18200000", "reportedCurrency": "USD", "retainedEarnings": "1312200000", "totalLiabilities": "24323000000", "otherCurrentAssets": "8810900000", "totalCurrentAssets": "19089600000", "currentLongTermDebt": "227800000", "longTermInvestments": "5833200000", "shortTermInvestments": "-3082800000", "currentNetReceivables": "8470500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6841200000", "currentAccountsPayable": "11131100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9301500000", "totalShareholderEquity": "1607800000", "capitalLeaseObligations": "193700000", "otherCurrentLiabilities": "429200000", "totalCurrentLiabilities": "11812600000", "otherNonCurrentLiabilities": "3100900000", "totalNonCurrentLiabilities": "12510400000", "cashAndShortTermInvestments": "1220800000", "commonStockSharesOutstanding": "47614548", "intangibleAssetsExcludingGoodwill": "18200000", "cashAndCashEquivalentsAtCarryingValue": "1220800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "29500000", "operatingCashflow": "-622100000", "capitalExpenditures": "18400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-382800000", "cashflowFromInvestment": "-18900000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 22106100000, "cost_of_revenue": 21606700000, "gross_profit": 499400000, "ebit": 347700000, "ebitda": 365900000, "pretax_income": 72300000, "tax_provision": 19200000, "net_income": 53100000, "net_income_to_common": 53100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1305100000, "total_current_assets": 19331400000, "total_assets": 25651000000, "short_term_debt": 253600000, "long_term_debt": 8530600000, "total_debt": 8784200000, "total_liabilities": 24108400000, "total_equity": 1542600000, "shares_outstanding": 47248414, "goodwill_and_intangibles": 79500000 }, "cash_flow": { "operating_cash_flow": 784000000, "capital_expenditure": 17400000, "free_cash_flow": 801400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173114, "ticker_id": 8299, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "347700000", "ebitda": "365900000", "netIncome": "53100000", "grossProfit": "499400000", "depreciation": "None", "totalRevenue": "22106100000", "costOfRevenue": "21606700000", "interestIncome": "None", "incomeBeforeTax": "72300000", "interestExpense": "275400000", "operatingIncome": "341500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-275400000", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21606700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "75800000", "netIncomeFromContinuingOperations": "53100000" }, "balance": { "goodwill": "59100000", "inventory": "616900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "25651000000", "longTermDebt": "8530600000", "shortTermDebt": "253600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "20400000", "reportedCurrency": "USD", "retainedEarnings": "1250300000", "totalLiabilities": "24108400000", "otherCurrentAssets": "8376600000", "totalCurrentAssets": "19331400000", "currentLongTermDebt": "253600000", "longTermInvestments": "9043500000", "shortTermInvestments": "85000000", "currentNetReceivables": "9032800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6319600000", "currentAccountsPayable": "11657200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8966100000", "totalShareholderEquity": "1542600000", "capitalLeaseObligations": "181900000", "otherCurrentLiabilities": "391700000", "totalCurrentLiabilities": "12339100000", "otherNonCurrentLiabilities": "2606200000", "totalNonCurrentLiabilities": "11769300000", "cashAndShortTermInvestments": "1305100000", "commonStockSharesOutstanding": "47248414", "intangibleAssetsExcludingGoodwill": "20400000", "cashAndCashEquivalentsAtCarryingValue": "1305100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-98500000", "operatingCashflow": "784000000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "380100000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22106100000, "cost_of_revenue": 21606700000, "gross_profit": 499400000, "research_and_development": 18000000, "selling_general_admin": 75800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 347700000, "depreciation_amortisation": 18200000, "ebitda": 365900000, "interest_expense": 275400000, "interest_income": null, "other_non_operating": null, "pretax_income": 72300000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": 53100000, "net_income_continuing_ops": 53100000, "net_income_to_common": 53100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1305100000, "short_term_investments": 85000000, "net_receivables": 9032800000, "inventory": 616900000, "other_current_assets": null, "total_current_assets": 19331400000, "net_ppe": null, "goodwill": 59100000, "intangible_assets": 20400000, "goodwill_and_intangibles": 79500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6319600000, "total_assets": 25651000000, "short_term_debt": 253600000, "accounts_payable": 11657200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12339100000, "long_term_debt": 8530600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11769300000, "total_liabilities": 24108400000, "total_debt": 8784200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1250300000, "total_equity": 1542600000, "shares_outstanding": 47248414, "operating_cash_flow": 784000000, "stock_based_compensation": 9200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 380100000, "free_cash_flow": 801400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "347700000", "ebitda": "365900000", "netIncome": "53100000", "grossProfit": "499400000", "depreciation": "None", "totalRevenue": "22106100000", "costOfRevenue": "21606700000", "interestIncome": "None", "incomeBeforeTax": "72300000", "interestExpense": "275400000", "operatingIncome": "341500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-275400000", "nonInterestIncome": "None", "operatingExpenses": "157900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21606700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18200000", "sellingGeneralAndAdministrative": "75800000", "netIncomeFromContinuingOperations": "53100000" }, "balance": { "goodwill": "59100000", "inventory": "616900000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "25651000000", "longTermDebt": "8530600000", "shortTermDebt": "253600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "20400000", "reportedCurrency": "USD", "retainedEarnings": "1250300000", "totalLiabilities": "24108400000", "otherCurrentAssets": "8376600000", "totalCurrentAssets": "19331400000", "currentLongTermDebt": "253600000", "longTermInvestments": "9043500000", "shortTermInvestments": "85000000", "currentNetReceivables": "9032800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6319600000", "currentAccountsPayable": "11657200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8966100000", "totalShareholderEquity": "1542600000", "capitalLeaseObligations": "181900000", "otherCurrentLiabilities": "391700000", "totalCurrentLiabilities": "12339100000", "otherNonCurrentLiabilities": "2606200000", "totalNonCurrentLiabilities": "11769300000", "cashAndShortTermInvestments": "1305100000", "commonStockSharesOutstanding": "47248414", "intangibleAssetsExcludingGoodwill": "20400000", "cashAndCashEquivalentsAtCarryingValue": "1305100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-98500000", "operatingCashflow": "784000000", "capitalExpenditures": "17400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "380100000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "9200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 19573000000, "cost_of_revenue": 19096100000, "gross_profit": 476900000, "ebit": 344900000, "ebitda": 359300000, "pretax_income": 95700000, "tax_provision": 26600000, "net_income": 69100000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157600000, "total_current_assets": 17570700000, "total_assets": 23244800000, "short_term_debt": 418500000, "long_term_debt": 7456800000, "total_debt": 7875300000, "total_liabilities": 21762000000, "total_equity": 1482800000, "shares_outstanding": 46911460, "goodwill_and_intangibles": 80500000 }, "cash_flow": { "operating_cash_flow": 152400000, "capital_expenditure": 12700000, "free_cash_flow": 165100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173115, "ticker_id": 8299, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344900000", "ebitda": "359300000", "netIncome": "69100000", "grossProfit": "476900000", "depreciation": "None", "totalRevenue": "19573000000", "costOfRevenue": "19096100000", "interestIncome": "None", "incomeBeforeTax": "95700000", "interestExpense": "249200000", "operatingIncome": "345900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26600000", "reportedCurrency": "USD", "netInterestIncome": "-236000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19096100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "69100000" }, "balance": { "goodwill": "59300000", "inventory": "518400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "23244800000", "longTermDebt": "7456800000", "shortTermDebt": "418500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21200000", "reportedCurrency": "USD", "retainedEarnings": "1197200000", "totalLiabilities": "21762000000", "otherCurrentAssets": "7568900000", "totalCurrentAssets": "17570700000", "currentLongTermDebt": "418500000", "longTermInvestments": "8620800000", "shortTermInvestments": "-2046400000", "currentNetReceivables": "8325800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5674100000", "currentAccountsPayable": "10494900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8044600000", "totalShareholderEquity": "1482800000", "capitalLeaseObligations": "169300000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "11496100000", "otherNonCurrentLiabilities": "2360800000", "totalNonCurrentLiabilities": "10265900000", "cashAndShortTermInvestments": "1157600000", "commonStockSharesOutstanding": "46911460", "intangibleAssetsExcludingGoodwill": "21200000", "cashAndCashEquivalentsAtCarryingValue": "1157600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "152400000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76900000", "cashflowFromInvestment": "-12700000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19573000000, "cost_of_revenue": 19096100000, "gross_profit": 476900000, "research_and_development": 7000000, "selling_general_admin": 53800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344900000, "depreciation_amortisation": 14400000, "ebitda": 359300000, "interest_expense": 249200000, "interest_income": null, "other_non_operating": null, "pretax_income": 95700000, "tax_provision": 26600000, "effective_tax_rate": null, "net_income": 69100000, "net_income_continuing_ops": 69100000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157600000, "short_term_investments": -2046400000, "net_receivables": 8325800000, "inventory": 518400000, "other_current_assets": null, "total_current_assets": 17570700000, "net_ppe": null, "goodwill": 59300000, "intangible_assets": 21200000, "goodwill_and_intangibles": 80500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5674100000, "total_assets": 23244800000, "short_term_debt": 418500000, "accounts_payable": 10494900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11496100000, "long_term_debt": 7456800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10265900000, "total_liabilities": 21762000000, "total_debt": 7875300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1197200000, "total_equity": 1482800000, "shares_outstanding": 46911460, "operating_cash_flow": 152400000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76900000, "free_cash_flow": 165100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "344900000", "ebitda": "359300000", "netIncome": "69100000", "grossProfit": "476900000", "depreciation": "None", "totalRevenue": "19573000000", "costOfRevenue": "19096100000", "interestIncome": "None", "incomeBeforeTax": "95700000", "interestExpense": "249200000", "operatingIncome": "345900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26600000", "reportedCurrency": "USD", "netInterestIncome": "-236000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19096100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "69100000" }, "balance": { "goodwill": "59300000", "inventory": "518400000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "23244800000", "longTermDebt": "7456800000", "shortTermDebt": "418500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21200000", "reportedCurrency": "USD", "retainedEarnings": "1197200000", "totalLiabilities": "21762000000", "otherCurrentAssets": "7568900000", "totalCurrentAssets": "17570700000", "currentLongTermDebt": "418500000", "longTermInvestments": "8620800000", "shortTermInvestments": "-2046400000", "currentNetReceivables": "8325800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5674100000", "currentAccountsPayable": "10494900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8044600000", "totalShareholderEquity": "1482800000", "capitalLeaseObligations": "169300000", "otherCurrentLiabilities": "541500000", "totalCurrentLiabilities": "11496100000", "otherNonCurrentLiabilities": "2360800000", "totalNonCurrentLiabilities": "10265900000", "cashAndShortTermInvestments": "1157600000", "commonStockSharesOutstanding": "46911460", "intangibleAssetsExcludingGoodwill": "21200000", "cashAndCashEquivalentsAtCarryingValue": "1157600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18900000", "operatingCashflow": "152400000", "capitalExpenditures": "12700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76900000", "cashflowFromInvestment": "-12700000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 16635600000, "cost_of_revenue": 16257800000, "gross_profit": 377800000, "ebit": 341900000, "ebitda": 359400000, "pretax_income": 75400000, "tax_provision": 24700000, "net_income": 50700000, "net_income_to_common": 50700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108300000, "total_current_assets": 16337700000, "total_assets": 21938700000, "short_term_debt": 5682900000, "long_term_debt": 5986000000, "total_debt": 11668900000, "total_liabilities": 20559600000, "total_equity": 1379100000, "shares_outstanding": 46694598, "goodwill_and_intangibles": 82400000 }, "cash_flow": { "operating_cash_flow": 371100000, "capital_expenditure": 14100000, "free_cash_flow": 385200000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173116, "ticker_id": 8299, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341900000", "ebitda": "359400000", "netIncome": "50700000", "grossProfit": "377800000", "depreciation": "None", "totalRevenue": "16635600000", "costOfRevenue": "16257800000", "interestIncome": "None", "incomeBeforeTax": "75400000", "interestExpense": "266500000", "operatingIncome": "403700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-253200000", "nonInterestIncome": "None", "operatingExpenses": "-25900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16257800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17500000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "50700000" }, "balance": { "goodwill": "59300000", "inventory": "537300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21938700000", "longTermDebt": "5986000000", "shortTermDebt": "5682900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23100000", "reportedCurrency": "USD", "retainedEarnings": "1128100000", "totalLiabilities": "20559600000", "otherCurrentAssets": "6534900000", "totalCurrentAssets": "16337700000", "currentLongTermDebt": "341000000", "longTermInvestments": "8024300000", "shortTermInvestments": "2979500000", "currentNetReceivables": "8126900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8605600000", "currentAccountsPayable": "10509000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6476300000", "totalShareholderEquity": "1379100000", "capitalLeaseObligations": "149300000", "otherCurrentLiabilities": "-4899500000", "totalCurrentLiabilities": "11330600000", "otherNonCurrentLiabilities": "3085600000", "totalNonCurrentLiabilities": "20521400000", "cashAndShortTermInvestments": "1108300000", "commonStockSharesOutstanding": "46694598", "intangibleAssetsExcludingGoodwill": "23100000", "cashAndCashEquivalentsAtCarryingValue": "1108300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50700000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-92600000", "operatingCashflow": "371100000", "capitalExpenditures": "14100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81700000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16635600000, "cost_of_revenue": 16257800000, "gross_profit": 377800000, "research_and_development": 53000000, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341900000, "depreciation_amortisation": 17500000, "ebitda": 359400000, "interest_expense": 266500000, "interest_income": null, "other_non_operating": null, "pretax_income": 75400000, "tax_provision": 24700000, "effective_tax_rate": null, "net_income": 50700000, "net_income_continuing_ops": 50700000, "net_income_to_common": 50700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108300000, "short_term_investments": 2979500000, "net_receivables": 8126900000, "inventory": 537300000, "other_current_assets": null, "total_current_assets": 16337700000, "net_ppe": null, "goodwill": 59300000, "intangible_assets": 23100000, "goodwill_and_intangibles": 82400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8605600000, "total_assets": 21938700000, "short_term_debt": 5682900000, "accounts_payable": 10509000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11330600000, "long_term_debt": 5986000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20521400000, "total_liabilities": 20559600000, "total_debt": 11668900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1128100000, "total_equity": 1379100000, "shares_outstanding": 46694598, "operating_cash_flow": 371100000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14100000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81700000, "free_cash_flow": 385200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341900000", "ebitda": "359400000", "netIncome": "50700000", "grossProfit": "377800000", "depreciation": "None", "totalRevenue": "16635600000", "costOfRevenue": "16257800000", "interestIncome": "None", "incomeBeforeTax": "75400000", "interestExpense": "266500000", "operatingIncome": "403700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24700000", "reportedCurrency": "USD", "netInterestIncome": "-253200000", "nonInterestIncome": "None", "operatingExpenses": "-25900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16257800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17500000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "50700000" }, "balance": { "goodwill": "59300000", "inventory": "537300000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21938700000", "longTermDebt": "5986000000", "shortTermDebt": "5682900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "23100000", "reportedCurrency": "USD", "retainedEarnings": "1128100000", "totalLiabilities": "20559600000", "otherCurrentAssets": "6534900000", "totalCurrentAssets": "16337700000", "currentLongTermDebt": "341000000", "longTermInvestments": "8024300000", "shortTermInvestments": "2979500000", "currentNetReceivables": "8126900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8605600000", "currentAccountsPayable": "10509000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6476300000", "totalShareholderEquity": "1379100000", "capitalLeaseObligations": "149300000", "otherCurrentLiabilities": "-4899500000", "totalCurrentLiabilities": "11330600000", "otherNonCurrentLiabilities": "3085600000", "totalNonCurrentLiabilities": "20521400000", "cashAndShortTermInvestments": "1108300000", "commonStockSharesOutstanding": "46694598", "intangibleAssetsExcludingGoodwill": "23100000", "cashAndCashEquivalentsAtCarryingValue": "1108300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50700000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-92600000", "operatingCashflow": "371100000", "capitalExpenditures": "14100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81700000", "cashflowFromInvestment": "-14100000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1016000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "income_statement": { "revenue": 15047900000, "cost_of_revenue": 14583300000, "gross_profit": 464600000, "ebit": 325400000, "ebitda": 341400000, "pretax_income": 94500000, "tax_provision": 25000000, "net_income": 69500000, "net_income_to_common": 69500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1401300000, "total_current_assets": 16101500000, "total_assets": 21933100000, "short_term_debt": 422600000, "long_term_debt": 341300000, "total_debt": 763900000, "total_liabilities": 20603200000, "total_equity": 1329900000, "shares_outstanding": 46472176, "goodwill_and_intangibles": 85200000 }, "cash_flow": { "operating_cash_flow": 207900000, "capital_expenditure": 10300000, "free_cash_flow": 218200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 173118, "ticker_id": 8299, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:32:52.046079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325400000", "ebitda": "341400000", "netIncome": "69500000", "grossProfit": "464600000", "depreciation": "None", "totalRevenue": "15047900000", "costOfRevenue": "14583300000", "interestIncome": "None", "incomeBeforeTax": "94500000", "interestExpense": "230900000", "operatingIncome": "435900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "28700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14583300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "58100000", "netIncomeFromContinuingOperations": "69500000" }, "balance": { "goodwill": "59400000", "inventory": "444700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21933100000", "longTermDebt": "341300000", "shortTermDebt": "422600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "1077400000", "totalLiabilities": "20603200000", "otherCurrentAssets": "13526400000", "totalCurrentAssets": "16101500000", "currentLongTermDebt": "422600000", "longTermInvestments": "5305300000", "shortTermInvestments": "69000000", "currentNetReceivables": "729100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831600000", "currentAccountsPayable": "10200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118200000", "shortLongTermDebtTotal": "7158400000", "totalShareholderEquity": "1329900000", "capitalLeaseObligations": "150900000", "otherCurrentLiabilities": "633600000", "totalCurrentLiabilities": "11292000000", "otherNonCurrentLiabilities": "7876600000", "totalNonCurrentLiabilities": "9311200000", "cashAndShortTermInvestments": "1401300000", "commonStockSharesOutstanding": "46472176", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "1401300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "127400000", "operatingCashflow": "207900000", "capitalExpenditures": "10300000", "changeInReceivables": "514700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140000000", "cashflowFromInvestment": "-10300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15047900000, "cost_of_revenue": 14583300000, "gross_profit": 464600000, "research_and_development": 17000000, "selling_general_admin": 58100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325400000, "depreciation_amortisation": 16000000, "ebitda": 341400000, "interest_expense": 230900000, "interest_income": null, "other_non_operating": null, "pretax_income": 94500000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 69500000, "net_income_continuing_ops": 69500000, "net_income_to_common": 69500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1401300000, "short_term_investments": 69000000, "net_receivables": 729100000, "inventory": 444700000, "other_current_assets": null, "total_current_assets": 16101500000, "net_ppe": null, "goodwill": 59400000, "intangible_assets": 25800000, "goodwill_and_intangibles": 85200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5831600000, "total_assets": 21933100000, "short_term_debt": 422600000, "accounts_payable": 10200000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11292000000, "long_term_debt": 341300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9311200000, "total_liabilities": 20603200000, "total_debt": 763900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1077400000, "total_equity": 1329900000, "shares_outstanding": 46472176, "operating_cash_flow": 207900000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140000000, "free_cash_flow": 218200000, "net_change_in_cash": 57600000 }, "raw_data": { "income": { "ebit": "325400000", "ebitda": "341400000", "netIncome": "69500000", "grossProfit": "464600000", "depreciation": "None", "totalRevenue": "15047900000", "costOfRevenue": "14583300000", "interestIncome": "None", "incomeBeforeTax": "94500000", "interestExpense": "230900000", "operatingIncome": "435900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "28700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14583300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "58100000", "netIncomeFromContinuingOperations": "69500000" }, "balance": { "goodwill": "59400000", "inventory": "444700000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "21933100000", "longTermDebt": "341300000", "shortTermDebt": "422600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "25800000", "reportedCurrency": "USD", "retainedEarnings": "1077400000", "totalLiabilities": "20603200000", "otherCurrentAssets": "13526400000", "totalCurrentAssets": "16101500000", "currentLongTermDebt": "422600000", "longTermInvestments": "5305300000", "shortTermInvestments": "69000000", "currentNetReceivables": "729100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831600000", "currentAccountsPayable": "10200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118200000", "shortLongTermDebtTotal": "7158400000", "totalShareholderEquity": "1329900000", "capitalLeaseObligations": "150900000", "otherCurrentLiabilities": "633600000", "totalCurrentLiabilities": "11292000000", "otherNonCurrentLiabilities": "7876600000", "totalNonCurrentLiabilities": "9311200000", "cashAndShortTermInvestments": "1401300000", "commonStockSharesOutstanding": "46472176", "intangibleAssetsExcludingGoodwill": "25800000", "cashAndCashEquivalentsAtCarryingValue": "1401300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "127400000", "operatingCashflow": "207900000", "capitalExpenditures": "10300000", "changeInReceivables": "514700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140000000", "cashflowFromInvestment": "-10300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }